Income Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 128 | 118 | 108 | 110 | 109 | 105 | 101 | 96 | 94 | 95 | 96 | 96 | 95 | 91 | 87 | 84 | 81 | 78 | 77 | 76 | 75 | 73 | 54 | 35 | 17 |
Cost of Revenue |
Loading...
|
M | 16 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 7 | 7 | 5 | 2 | 0 | 0 | 0 | 0 |
Gross Profit |
Loading...
|
M | 113 | 110 | 100 | 102 | 101 | 97 | 93 | 89 | 87 | 88 | 89 | 89 | 88 | 85 | 81 | 77 | 74 | 72 | 70 | 71 | 72 | 73 | 54 | 35 | 17 |
Operating Expenses |
Loading...
|
M | 77 | 68 | 50 | 46 | 41 | 43 | 44 | 49 | 54 | 60 | 61 | 61 | 59 | 55 | 51 | 47 | 44 | 42 | 41 | 39 | 38 | 37 | 28 | 18 | 9 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 30 | 37 | 37 | 38 | 39 | 40 | 40 | 37 | 35 | 32 | 32 | 32 | 32 | 31 | 30 | 29 | 29 | 28 | 27 | 27 | 27 | 26 | 19 | 13 | 6 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
Costs and Expenses |
Loading...
|
M | -7 | 5 | 5 | 20 | 34 | 9 | 9 | 6 | 3 | 27 | 27 | 27 | 26 | 26 | 26 | 24 | 23 | 22 | 22 | 14 | 7 | -9 | -9 | -9 | -9 |
Operating Income |
Loading...
|
M | 36 | 42 | 50 | 56 | 60 | 54 | 49 | 41 | 33 | 29 | 28 | 28 | 29 | 29 | 29 | 30 | 30 | 30 | 29 | 32 | 35 | 36 | 26 | 17 | 8 |
Interest Expense |
Loading...
|
M | 39 | 32 | 25 | 17 | 11 | 8 | 6 | 5 | 5 | 6 | 6 | 7 | 7 | 8 | 9 | 10 | 10 | 10 | 10 | 9 | 8 | 8 | 5 | 3 | 2 |
Non-operating Income/Expense |
Loading...
|
M | 24 | 9 | -5 | -9 | -12 | -9 | -6 | 0 | 6 | 11 | 11 | 10 | 7 | 5 | 4 | 3 | 2 | 0 | 0 | -3 | -6 | -8 | -5 | -3 | -2 |
EBT |
Loading...
|
M | 41 | 43 | 45 | 48 | 48 | 45 | 43 | 40 | 39 | 40 | 39 | 38 | 36 | 34 | 34 | 33 | 32 | 30 | 30 | 29 | 29 | 28 | 21 | 13 | 6 |
Income Tax Provision |
Loading...
|
M | 8 | 8 | 8 | 9 | 9 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 4 | 2 | 1 |
Income after Tax |
Loading...
|
M | 33 | 35 | 37 | 39 | 39 | 37 | 35 | 33 | 32 | 33 | 32 | 31 | 29 | 28 | 28 | 27 | 26 | 25 | 24 | 24 | 24 | 23 | 17 | 11 | 5 |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | 9 | 19 | 29 | 39 | 39 | 37 | 35 | 33 | 32 | 33 | 32 | 31 | 29 | 28 | 28 | 27 | 26 | 25 | 24 | 24 | 24 | 23 | 17 | 11 | 5 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 7,146,824.25 | 7,179,235.50 | 7,192,579.75 | 7,196,833.75 | 7,197,336.00 | 7,197,901.50 | 7,209,909.00 | 7,234,136.75 | 7,264,813.75 | 7,299,447.50 | 7,323,593.00 | 7,335,759.75 | 7,343,115.00 | 7,346,679.50 | 7,347,615.25 | 7,347,070.25 | 7,278,569.50 | 7,243,278.75 | 7,208,939.75 | 7,176,376.75 | 7,210,246.00 | 7,210,246.00 | 7,210,246.00 | 7,210,246.00 | 7,210,246.00 |
EBITDA |
Loading...
|
M | 25 | 38 | 46 | 53 | 58 | 56 | 51 | 48 | 46 | 48 | 47 | 47 | 46 | 45 | 45 | 45 | 44 | 43 | 42 | 40 | 40 | 38 | 28 | 18 | 9 |
Depreciation and Amortization |
Loading...
|
M | 3 | -2 | -3 | -2 | -2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 |
EBIT |
Loading...
|
M | 22 | 40 | 41 | 56 | 60 | 54 | 48 | 45 | 44 | 45 | 45 | 44 | 43 | 43 | 43 | 43 | 42 | 41 | 40 | 38 | 38 | 36 | 26 | 17 | 8 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | 18.96 | 18.79 | 18.65 | 18.25 | 18.21 | 17.89 | 17.65 | 17.81 | 17.69 | 17.74 | 17.91 | 17.90 | 17.84 | 18.36 | 18.49 | 18.43 | 18.56 | 18.56 | 19.03 | 19.22 | 19.06 | 18.62 | 18.06 | 17.88 | 17.61 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 87.99 | 92.55 | 92.55 | 92.82 | 92.77 | 92.58 | 92.58 | 92.35 | 92.40 | 92.84 | 92.84 | 93.03 | 92.89 | 93.04 | 93.04 | 92.67 | 91.95 | 91.28 | 91.28 | 93.96 | 97.13 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 28.43 | 36.82 | 45.95 | 50.95 | 55.32 | 51.08 | 48.35 | 41.80 | 34.79 | 29.94 | 28.86 | 29.11 | 30.35 | 32.17 | 34.49 | 36.58 | 37.30 | 38.35 | 38.21 | 42.22 | 46.55 | 49.30 | 48.33 | 47.49 | 47.44 |
Net Income Margin |
Loading...
|
% | 32.93 | 34.21 | 34.89 | 35.33 | 35.95 | 35.12 | 34.84 | 34.36 | 34.29 | 34.62 | 33.20 | 32.29 | 31.13 | 30.96 | 31.89 | 32.55 | 32.09 | 31.58 | 31.36 | 31.01 | 31.53 | 31.59 | 31.34 | 30.85 | 30.98 |
EBITDA Ratio |
Loading...
|
% | 21.23 | 32.81 | 42.55 | 48.12 | 53.09 | 53.58 | 50.25 | 49.66 | 49.39 | 49.98 | 49.55 | 49.07 | 48.37 | 49.89 | 52.30 | 54.45 | 54.97 | 54.63 | 54.42 | 53.21 | 53.04 | 52.11 | 51.18 | 50.46 | 50.57 |
EBIT Ratio |
Loading...
|
% | 19.03 | 35.11 | 50.24 | 50.37 | 55.32 | 51.08 | 47.66 | 46.97 | 46.63 | 47.30 | 46.90 | 46.45 | 45.80 | 47.24 | 49.56 | 51.43 | 51.99 | 51.64 | 51.50 | 50.57 | 50.29 | 49.30 | 48.33 | 47.49 | 47.44 |
EBT Ratio |
Loading...
|
% | 33.18 | 37.39 | 41.62 | 43.21 | 43.96 | 42.78 | 42.32 | 41.82 | 41.67 | 42.09 | 40.45 | 39.34 | 37.88 | 37.93 | 39.14 | 39.91 | 39.40 | 38.77 | 38.73 | 38.39 | 38.97 | 38.84 | 38.25 | 37.56 | 37.60 |
StockViz Staff
September 20, 2024
Any question? Send us an email