Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 145 | 217 | 242 | 180 | 159 | 138 | 108 | 135 | 121 | 128 | 207 | 226 | 190 | 226 | 276 | 227 | 227 | 141 | 143 | 117 | 88 | 170 | - |
Cost of Revenue |
Loading...
|
M | 95 | 138 | 156 | 117 | 107 | 85 | 67 | 91 | 90 | 103 | 169 | 171 | 142 | 178 | 230 | 185 | 185 | 119 | 119 | 88 | 71 | - | 117,497 |
Gross Profit |
Loading...
|
M | 51 | 79 | 86 | 62 | 52 | 53 | 41 | 43 | 31 | 25 | 39 | 55 | 48 | 47 | 46 | 42 | 42 | 22 | 24 | 29 | 17 | 170 | -117,497 |
Operating Expenses |
Loading...
|
M | 87 | 133 | 127 | 48 | 47 | 44 | 40 | 41 | 34 | 37 | 32 | 37 | 35 | 32 | 32 | 32 | 32 | 31 | 30 | 23 | 19 | 178 | -117,794 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 74 | 99 | 89 | 42 | 47 | 44 | 40 | 41 | 34 | 37 | 32 | 37 | 35 | 32 | 32 | 32 | 32 | 31 | 30 | - | - | - | 41,704 |
Research and Development (R&D) Expenses |
Loading...
|
M | 10 | 17 | 19 | 14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,243 |
Other Operating Expenses |
Loading...
|
M | 3 | 17 | 20 | -8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -173,741 |
Costs and Expenses |
Loading...
|
M | -8 | -5 | -29 | -55 | -60 | -41 | -27 | -50 | -56 | -66 | -136 | -134 | -107 | -146 | -198 | -153 | -153 | -88 | -89 | -65 | -52 | - | -55,374 |
Operating Income |
Loading...
|
M | -36 | -54 | -41 | 14 | 5 | 9 | 0 | 2 | -4 | -12 | 6 | 18 | 13 | 15 | 14 | 9 | 9 | -9 | -6 | 6 | -2 | -8 | 297 |
Interest Expense |
Loading...
|
M | 1 | 1 | 1 | 7 | 7 | 7 | 7 | 5 | 6 | 5 | 5 | 7 | 6 | 6 | 7 | 8 | 0 | 21 | 9 | 9 | 6 | 2 | 7,259 |
Non-operating Income/Expense |
Loading...
|
M | 2 | 0 | -2 | -7 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 6 | 4 | 0 | 0 | -9 | 4 | -2 | 6,498 |
EBT |
Loading...
|
M | -34 | -53 | -43 | 7 | -2 | 2 | -6 | -3 | -9 | -17 | 1 | 17 | 7 | 9 | 7 | 6 | 6 | -30 | -15 | -3 | 2 | -11 | 6,795 |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 4 | -6 | 2 | 7 | 3 | 5 | 4 | 0 | 0 | 0 | 0 | 0 | -11 | 3 | 46 |
Income after Tax |
Loading...
|
M | -34 | -53 | -43 | 7 | -2 | 2 | -3 | -4 | -14 | -11 | -1 | 9 | 4 | 4 | 2 | 6 | 6 | -30 | -15 | -3 | 13 | -14 | 6,749 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 5 | 4 | 3 | 2 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -53 | -43 | 2 | -6 | -2 | -6 | -7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 69,256,000.00 | 67,559,000.00 | 66,373,999.00 | 64,625,071.00 | 49,181,088.00 | 49,196,088.00 | 57,208,000.00 | 44,276,089.00 | 44,276,089.00 | 44,276,089.00 | 44,256,089.00 | 39,946,589.00 | 39,944,089.00 | 37,626,529.00 | 37,670,597.00 | 25,208,830.00 | 25,208,830.00 | 25,208,830.00 | 57,208,000.00 | - | - | - | 42,877,000,000.00 |
EBITDA |
Loading...
|
M | -26 | -47 | -37 | 19 | 10 | 12 | 2 | 5 | 1 | -7 | 10 | 22 | 15 | 17 | 15 | 10 | 16 | -7 | -4 | 6 | -2 | -8 | 297 |
Depreciation and Amortization |
Loading...
|
M | 9 | 7 | 5 | 5 | 5 | 3 | 2 | 3 | 4 | 4 | 4 | 4 | 3 | 2 | 1 | 2 | 2 | 2 | 2 | - | - | - | - |
EBIT |
Loading...
|
M | -36 | -54 | -41 | 14 | 5 | 9 | 0 | 2 | -4 | -12 | 6 | 18 | 13 | 15 | 14 | 8 | 14 | -9 | -6 | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -0.10 | -0.10 | 0.06 | -0.68 | 4.64 | 1.75 | 44.17 | -10.01 | -46.17 | 36.07 | 193.54 | 43.23 | 48.03 | 52.59 | 64.87 | 4.81 | 4.81 | -0.04 | -0.06 | -2.04 | -637.46 | -31.02 | 0.68 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 34.98 | 36.44 | 35.49 | 34.69 | 32.88 | 38.45 | 37.66 | 32.21 | 25.43 | 19.56 | 18.61 | 24.24 | 25.04 | 20.95 | 16.53 | 18.35 | 18.35 | 15.51 | 16.87 | 24.52 | 19.32 | 100.00 | - |
Operating Income Margin |
Loading...
|
% | -24.70 | -24.83 | -17.10 | 7.81 | 3.16 | 6.53 | 0.38 | 1.57 | -3.00 | -9.13 | 2.95 | 7.83 | 6.68 | 6.65 | 4.97 | 4.13 | 4.13 | -6.41 | -4.11 | 5.09 | -2.20 | -5.00 | - |
Net Income Margin |
Loading...
|
% | - | -24.63 | -17.79 | 0.94 | -4.02 | -1.19 | -5.41 | -5.32 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -18.22 | -21.49 | -15.16 | 10.79 | 6.41 | 8.73 | 2.25 | 3.71 | 0.56 | -5.80 | 4.79 | 9.51 | 8.12 | 7.37 | 5.51 | 4.41 | 7.03 | -5.09 | -2.74 | 5.09 | -2.20 | -5.00 | - |
EBIT Ratio |
Loading...
|
% | -24.70 | -24.83 | -17.10 | 7.81 | 3.16 | 6.54 | 0.39 | 1.57 | -3.00 | -9.13 | 2.95 | 7.83 | 6.68 | 6.65 | 4.97 | 3.64 | 6.26 | -6.41 | -4.11 | - | - | - | - |
EBT Ratio |
Loading...
|
% | -23.65 | -24.61 | -17.80 | 3.78 | -1.41 | 1.28 | -5.82 | -2.47 | -7.66 | -13.01 | 0.42 | 7.40 | 3.55 | 3.96 | 2.38 | 2.57 | 2.57 | -21.06 | -10.56 | -2.48 | 2.04 | -6.37 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email