Income Statement | Trend | Unit | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 76 | 65 | 66 | 65 | 62 | 49 | 45 | 39 | 34 | 32 | 34 | 35 | 35 | 31 | 32 | 31 | 32 | 31 | 28 | 24 | 25 | 24 | 21 | 18 | 15 | 14 | 2 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | 3 | 2 | 4 | 2 | 4 | 7 | 0 | -6 | 22 | 24 | 20 | 16 | 11 | 9 | 7 | 9 | 12 | 15 | 13 | - | - | - |
Gross Profit |
Loading...
|
M | 76 | 65 | 66 | 65 | 62 | 49 | 45 | 39 | 34 | 32 | 34 | 35 | 35 | 31 | 32 | 31 | 32 | 31 | 28 | 24 | 25 | 24 | 21 | 18 | 15 | 14 | 2 |
Operating Expenses |
Loading...
|
M | 42 | 30 | 25 | 28 | 25 | 24 | 20 | 20 | 16 | 17 | 20 | 22 | 25 | 24 | 20 | 8 | 4 | 8 | 10 | 8 | 6 | 3 | -1 | -4 | -1 | -2 | -12 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 24 | 25 | 22 | 21 | 23 | 18 | 18 | 17 | 16 | 16 | 15 | 17 | 15 | 16 | 12 | 12 | 11 | 11 | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 4 | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 5 | 3 | 3 | 0 | 1 | 5 | 4 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | -26 | -22 | -24 | -18 | -21 | -27 | 18 | 23 | -46 | -44 | -28 | -21 | -19 | -19 | -16 | -16 | -15 | -14 | -10 | - | - | - |
Operating Income |
Loading...
|
M | 34 | 35 | 40 | 37 | 37 | 25 | 24 | 19 | 19 | 15 | 14 | 14 | 10 | 7 | 12 | 23 | 28 | 23 | 18 | 15 | 19 | 21 | 22 | 21 | 16 | 16 | 14 |
Interest Expense |
Loading...
|
M | 12 | 3 | 3 | 5 | 5 | 3 | 3 | 4 | 4 | 4 | 4 | 6 | 9 | 11 | 14 | 16 | 16 | 11 | 9 | 7 | 9 | 11 | 14 | 12 | 8 | 8 | 8 |
Non-operating Income/Expense |
Loading...
|
M | 34 | -5 | -6 | -7 | -7 | -3 | -3 | -4 | -6 | -6 | -6 | -8 | -9 | -11 | -14 | -16 | -16 | -11 | -9 | -7 | -9 | -11 | -14 | -12 | -8 | -8 | -8 |
EBT |
Loading...
|
M | 34 | 30 | 34 | 30 | 30 | 22 | 21 | 15 | 12 | 9 | 7 | 6 | 1 | -4 | -1 | 7 | 12 | 12 | 10 | 8 | 10 | 10 | 8 | 9 | 8 | 8 | 5 |
Income Tax Provision |
Loading...
|
M | 7 | 6 | 7 | 6 | 6 | 6 | 7 | 5 | 4 | 3 | 3 | 2 | 0 | -2 | -1 | 3 | 4 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
Income after Tax |
Loading...
|
M | 27 | 24 | 28 | 24 | 24 | 17 | 14 | 10 | 8 | 6 | 5 | 5 | 1 | -2 | 0 | 4 | 8 | 8 | 7 | 6 | 7 | 7 | 5 | 6 | 5 | 5 | 3 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 83 | 70 | 69 | 0 | 52 | 52 | 52 | 35 | 61 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 24 | 28 | 24 | 24 | 17 | 14 | 10 | 8 | 6 | 4 | 4 | 0 | - | - | 4 | 8 | 8 | 7 | 6 | 7 | 7 | 5 | 6 | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 8,248,181.00 | 8,383,335.00 | 8,444,333.00 | 8,422,486.00 | 8,468,226.00 | 7,526,344.00 | 7,380,053.00 | 7,105,349.00 | 7,069,088.00 | 7,019,676.00 | 6,886,995.00 | 6,780,612.00 | 6,745,524.00 | 6,713,766.00 | 6,621,399.00 | 6,565,574.00 | 6,976,923.00 | 7,283,036.00 | 7,272,527.00 | 7,721,146.00 | 7,998,795.00 | 8,059,649.00 | 8,534,375.00 | 9,003,053.00 | 10,097,087.00 | 12,142,857.00 | 13,226,000.00 |
EBITDA |
Loading...
|
M | 34 | 35 | 41 | 38 | 37 | 27 | 26 | 21 | 19 | 15 | 14 | 14 | 11 | 8 | 13 | 25 | 29 | 24 | 20 | 16 | 19 | 22 | 23 | 22 | 17 | 16 | 14 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | 34 | 35 | 40 | 37 | 37 | 25 | 24 | 19 | 19 | 15 | 14 | 14 | 10 | 7 | 12 | 23 | 28 | 23 | 18 | 15 | 19 | 21 | 22 | 21 | 16 | 16 | 14 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 20.23 | 20.17 | 19.88 | 19.92 | 19.72 | 25.43 | 33.31 | 32.55 | 33.58 | 32.37 | 34.58 | 27.95 | 21.82 | 40.65 | 80.28 | 41.35 | 31.92 | 31.95 | 31.93 | 30.84 | 30.88 | 33.25 | 33.41 | 33.16 | 33.33 | 32.00 | 35.48 |
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 | - | - | - |
Gross Profit Margin |
Loading...
|
% | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 44.94 | 53.76 | 61.37 | 57.48 | 59.08 | 51.67 | 54.52 | 48.94 | 53.83 | 46.06 | 40.82 | 39.26 | 28.72 | 22.66 | 38.07 | 74.73 | 86.43 | 73.83 | 64.55 | 64.67 | 74.85 | 88.27 | 106.92 | 120.23 | 105.88 | 112.14 | 739.45 |
Net Income Margin |
Loading...
|
% | - | 36.50 | 42.10 | 37.28 | 38.63 | 34.28 | 31.61 | 25.98 | 24.04 | 17.56 | 11.93 | 9.93 | 0.09 | - | - | 12.88 | 25.41 | 26.41 | 23.30 | 23.46 | 26.79 | 28.68 | 26.39 | 33.37 | - | - | - |
EBITDA Ratio |
Loading...
|
% | 45.30 | 54.25 | 61.92 | 58.10 | 59.81 | 55.32 | 58.42 | 53.76 | 53.84 | 46.42 | 41.21 | 39.68 | 31.59 | 26.31 | 41.60 | 79.06 | 90.55 | 78.12 | 69.13 | 68.08 | 77.66 | 90.91 | 109.47 | 122.63 | 108.50 | 114.29 | 756.04 |
EBIT Ratio |
Loading...
|
% | 44.94 | 53.76 | 61.37 | 57.48 | 59.08 | 51.67 | 54.52 | 48.94 | 53.83 | 46.06 | 40.82 | 39.26 | 28.72 | 22.66 | 38.07 | 74.73 | 86.43 | 73.83 | 64.55 | 64.67 | 74.85 | 88.27 | 106.92 | 120.23 | 105.88 | 112.14 | 739.45 |
EBT Ratio |
Loading...
|
% | 44.94 | 45.72 | 52.55 | 46.55 | 48.12 | 45.97 | 47.39 | 38.52 | 36.19 | 26.92 | 21.58 | 17.98 | 4.03 | -12.32 | -3.81 | 21.96 | 37.32 | 38.81 | 34.24 | 33.92 | 38.75 | 42.96 | 39.64 | 49.92 | 50.98 | 53.57 | 281.65 |
StockViz Staff
September 20, 2024
Any question? Send us an email