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 | 1996-09-30 | 1995-09-30 | 1994-09-30 | 1993-09-30 | 1992-09-30 | 1991-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 4,523 | 3,504 | 3,214 | 2,995 | 3,107 | 2,964 | 2,753 | 2,583 | 2,299 | 2,484 | 2,614 | 2,711 | 2,573 | 2,201 | 2,287 | 2,145 | 1,554 | 1,415 | 1,286 | 1,438 | 861 | 741 | 730 | 795 | 432 | 383 | 247 | 220 | 120 | 97 | 75 | 66 | 52 |
Cost of Revenue |
Loading...
|
M | 3,798 | 2,928 | 2,715 | 2,548 | 2,699 | 2,580 | 2,400 | 2,253 | 1,984 | 2,201 | 2,347 | 2,352 | 2,243 | 1,914 | 2,010 | 1,891 | 1,353 | 1,233 | 1,171 | 1,282 | 680 | 582 | 559 | 636 | 315 | 303 | 193 | 178 | 96 | 78 | 61 | 55 | 43 |
Gross Profit |
Loading...
|
M | 725 | 576 | 498 | 447 | 408 | 384 | 354 | 330 | 316 | 282 | 267 | 359 | 330 | 288 | 278 | 254 | 201 | 182 | 115 | 156 | 181 | 159 | 171 | 159 | 118 | 80 | 54 | 43 | 24 | 18 | 14 | 11 | 9 |
Operating Expenses |
Loading...
|
M | 367 | 235 | 220 | 205 | 219 | 194 | 170 | 194 | 228 | 129 | 247 | 193 | 184 | 163 | 156 | 148 | 114 | 112 | 228 | 106 | 87 | 98 | 121 | 85 | 62 | 41 | 30 | 25 | 13 | 9 | 7 | 5 | 5 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 305 | 235 | 223 | 205 | 200 | 190 | 177 | 172 | 170 | 187 | 200 | 212 | 193 | 164 | 156 | 148 | 114 | 112 | 121 | 99 | 85 | 103 | 121 | 71 | 49 | 34 | 25 | 21 | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 4 | -7 | 22 | 58 | -59 | 47 | -19 | -10 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,492 | -2,693 | -2,492 | -2,344 | -2,499 | -2,390 | -2,223 | -2,081 | -1,813 | -2,014 | -2,147 | -2,140 | -2,059 | -1,750 | -1,854 | -1,743 | -1,239 | -1,120 | -943 | -1,176 | -593 | -484 | -438 | -551 | -253 | -262 | -163 | -153 | -83 | -69 | -54 | -50 | -38 |
Operating Income |
Loading...
|
M | 358 | 340 | 279 | 241 | 189 | 190 | 183 | 136 | 88 | 154 | 20 | 166 | 146 | 124 | 122 | 106 | 86 | 69 | -114 | 50 | 93 | 60 | 49 | 74 | 56 | 40 | 25 | 18 | 12 | 9 | 7 | 5 | 4 |
Interest Expense |
Loading...
|
M | 47 | 12 | 13 | 14 | 14 | 16 | 12 | 11 | 7 | 10 | 8 | 6 | 6 | 1 | 3 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 28 | 8 | -12 | -13 | -14 | -4 | 7 | -22 | -58 | 59 | -47 | 19 | -6 | -1 | -3 | -3 | -4 | -5 | -106 | -10 | -9 | -5 | -9 | -7 | -3 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 401 | 349 | 267 | 228 | 175 | 175 | 172 | 124 | 80 | 144 | 13 | 161 | 140 | 123 | 119 | 103 | 80 | 64 | -125 | 40 | 84 | 55 | 41 | 67 | 52 | 37 | 25 | 17 | 13 | 10 | 7 | 5 | 3 |
Income Tax Provision |
Loading...
|
M | 128 | 86 | 34 | 54 | 16 | 38 | 54 | 41 | 41 | 36 | 14 | 56 | 48 | 46 | 32 | 43 | 33 | 28 | -26 | 17 | 34 | 23 | 10 | 27 | 23 | 16 | 10 | 7 | 5 | 4 | 3 | 2 | 0 |
Income after Tax |
Loading...
|
M | 273 | 263 | 233 | 174 | 159 | 137 | 118 | 84 | 39 | 109 | -2 | 105 | 93 | 77 | 87 | 61 | 46 | 36 | -99 | 24 | 50 | 32 | 31 | 40 | 29 | 21 | 14 | 10 | 8 | 6 | 4 | 3 | 2 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 263 | 233 | 174 | 159 | 137 | 118 | 84 | 39 | 108 | -2 | 104 | 90 | 77 | 87 | 61 | 46 | 36 | - | 24 | 50 | 32 | 31 | 40 | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 53,637,000.00 | 54,163,000.00 | 54,675,000.00 | 55,022,000.00 | 55,936,000.00 | 56,598,000.00 | 57,913,000.00 | 58,966,000.00 | 61,532,000.00 | 65,146,000.00 | 64,544,000.00 | 63,934,000.00 | 62,775,000.00 | 62,087,000.00 | 60,994,000.00 | 59,632,000.00 | 58,553,000.00 | 57,892,000.00 | 56,736,000.00 | 57,288,000.00 | 55,782,000.00 | 55,086,000.00 | 52,003,000.00 | 52,003,000.00 | 49,437,500.00 | 45,610,000.00 | 38,858,696.00 | 44,102,832.00 | 32,758,621.00 | 32,386,364.00 | 31,617,647.00 | 26,785,714.00 | 21,250,000.00 |
EBITDA |
Loading...
|
M | 571 | 387 | 300 | 268 | 237 | 233 | 222 | 204 | 190 | 150 | 130 | 204 | 202 | 158 | 149 | 125 | 104 | 82 | 8 | 69 | 110 | 84 | 71 | 88 | 68 | 46 | 29 | 21 | 13 | 10 | 8 | 6 | 4 |
Depreciation and Amortization |
Loading...
|
M | 61 | 47 | 21 | 27 | 48 | 39 | 46 | 46 | 44 | 55 | 63 | 57 | 56 | 33 | 27 | 19 | 14 | 13 | 16 | 19 | 17 | 23 | 21 | 14 | 13 | 7 | 5 | 4 | 2 | 1 | 1 | 1 | 1 |
EBIT |
Loading...
|
M | 509 | 340 | 279 | 241 | 189 | 194 | 176 | 158 | 145 | 96 | 67 | 147 | 146 | 124 | 122 | 106 | 91 | 69 | -8 | 50 | 93 | 60 | 49 | 74 | 56 | 39 | 24 | 17 | 11 | 9 | 7 | 5 | 3 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 31.80 | 24.54 | 12.75 | 23.73 | 9.35 | 21.54 | 31.35 | 32.63 | 51.16 | 24.71 | 112.02 | 34.87 | 33.82 | 37.59 | 26.99 | 41.10 | 41.91 | 43.38 | 20.95 | 41.33 | 40.26 | 41.95 | 24.26 | 39.84 | 44.36 | 43.56 | 41.87 | 40.59 | 39.68 | 40.00 | 40.28 | 40.00 | 11.54 |
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 | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 16.03 | 16.43 | 15.51 | 14.91 | 13.14 | 12.97 | 12.84 | 12.78 | 13.73 | 11.37 | 10.21 | 13.24 | 12.83 | 13.07 | 12.14 | 11.85 | 12.91 | 12.86 | 8.91 | 10.84 | 20.98 | 21.41 | 23.37 | 20.01 | 27.19 | 20.97 | 22.00 | 19.31 | 20.17 | 18.76 | 18.26 | 16.16 | 16.89 |
Operating Income Margin |
Loading...
|
% | 7.92 | 9.72 | 8.67 | 8.05 | 6.07 | 6.41 | 6.66 | 5.26 | 3.81 | 6.19 | 0.77 | 6.14 | 5.69 | 5.65 | 5.33 | 4.96 | 5.55 | 4.91 | -8.84 | 3.49 | 10.82 | 8.16 | 6.74 | 9.34 | 12.84 | 10.39 | 9.97 | 8.04 | 9.75 | 9.43 | 9.13 | 7.93 | 6.80 |
Net Income Margin |
Loading...
|
% | - | 7.51 | 7.24 | 5.81 | 5.11 | 4.62 | 4.28 | 3.24 | 1.70 | 4.36 | -0.08 | 3.85 | 3.50 | 3.49 | 3.80 | 2.84 | 2.98 | 2.58 | - | 1.65 | 5.82 | 4.31 | 4.22 | 5.09 | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 12.62 | 11.06 | 9.34 | 8.95 | 7.62 | 7.86 | 8.07 | 7.89 | 8.24 | 6.06 | 4.97 | 7.53 | 7.85 | 7.18 | 6.52 | 5.83 | 6.71 | 5.81 | 0.64 | 4.78 | 12.77 | 11.31 | 9.67 | 11.07 | 15.78 | 12.01 | 11.67 | 9.54 | 10.58 | 10.47 | 10.20 | 8.84 | 8.35 |
EBIT Ratio |
Loading...
|
% | 11.26 | 9.72 | 8.67 | 8.05 | 6.07 | 6.56 | 6.41 | 6.12 | 6.32 | 3.86 | 2.57 | 5.43 | 5.69 | 5.65 | 5.33 | 4.96 | 5.83 | 4.91 | -0.63 | 3.49 | 10.82 | 8.16 | 6.74 | 9.34 | 12.84 | 10.29 | 9.85 | 7.91 | 9.00 | 9.02 | 8.72 | 7.62 | 6.60 |
EBT Ratio |
Loading...
|
% | 8.87 | 9.95 | 8.30 | 7.61 | 5.64 | 5.89 | 6.24 | 4.82 | 3.49 | 5.81 | 0.48 | 5.93 | 5.46 | 5.59 | 5.21 | 4.82 | 5.13 | 4.55 | -9.71 | 2.81 | 9.74 | 7.42 | 5.57 | 8.46 | 12.10 | 9.53 | 9.97 | 7.72 | 10.50 | 9.84 | 9.66 | 7.62 | 5.05 |
StockViz Staff
September 20, 2024
Any question? Send us an email