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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 148 | 136 | 110 | 106 | 119 | 110 | 92 | 83 | 77 | 77 | 65 | 60 | 59 | 54 | 53 | 59 | 48 | 41 | 34 | 32 | 33 |
Cost of Revenue |
Loading...
|
M | 89 | 91 | 74 | 69 | 77 | 77 | 63 | 58 | 55 | 58 | 45 | 38 | 37 | 36 | 35 | 37 | 32 | 32 | 23 | 21 | 21 |
Gross Profit |
Loading...
|
M | 59 | 45 | 37 | 38 | 43 | 33 | 29 | 25 | 22 | 20 | 20 | 22 | 21 | 18 | 18 | 23 | 16 | 10 | 11 | 11 | 12 |
Operating Expenses |
Loading...
|
M | 35 | 36 | 31 | 30 | 32 | 32 | 27 | 24 | 26 | 24 | 22 | 19 | 18 | 20 | 16 | 14 | 13 | 16 | 9 | 7 | 7 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 35 | 36 | 25 | 24 | 24 | 22 | 21 | 17 | 18 | 16 | 15 | 14 | 13 | 16 | 12 | 10 | 10 | 13 | 7 | 5 | 5 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 35 | 36 | -42 | -39 | -45 | -47 | -35 | -34 | -30 | -34 | -23 | -19 | -19 | -17 | -19 | -23 | -19 | -16 | -14 | -14 | -14 |
Operating Income |
Loading...
|
M | 24 | 9 | 5 | 8 | 11 | 2 | 2 | 1 | -4 | -4 | -2 | 3 | 3 | -2 | 2 | 9 | 3 | -6 | 1 | 4 | 4 |
Interest Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 0 | 0 | -1 | 0 | -1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
EBT |
Loading...
|
M | 25 | 10 | 5 | 8 | 10 | 4 | 2 | 1 | -4 | -4 | -2 | 3 | 3 | -2 | 2 | 9 | 3 | -6 | 1 | 4 | 5 |
Income Tax Provision |
Loading...
|
M | - | - | 1 | 1 | 3 | 2 | 1 | 1 | -2 | -1 | 0 | -1 | 0 | -2 | 1 | 3 | 1 | -2 | 0 | 1 | 1 |
Income after Tax |
Loading...
|
M | - | - | 5 | 7 | 7 | 2 | 1 | 0 | -2 | -4 | -1 | 4 | 3 | -1 | 2 | 6 | 2 | -4 | 1 | 3 | 4 |
Non-Controlling Interest |
Loading...
|
M | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | - | - |
Net Income |
Loading...
|
M | - | - | - | 7 | 7 | 2 | 1 | 0 | -2 | -4 | -1 | 4 | 3 | -1 | 2 | 6 | 2 | - | 1 | 3 | 3 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 42,003,656.00 | 41,684,649.00 | 43,135,579.00 | 43,292,261.00 | 43,398,336.00 | 43,391,224.00 | 42,879,818.00 | 42,694,767.00 | 40,532,779.00 | 40,027,278.00 | 40,196,410.00 | 43,375,668.00 | 43,509,371.00 | 39,441,561.00 | 39,111,018.00 | 39,175,767.00 | 37,118,484.00 | 37,118,484.00 | 37,118,484.00 | 37,118,484.00 | 37,118,484.00 |
EBITDA |
Loading...
|
M | - | - | 9 | 11 | 12 | 4 | 4 | 3 | -3 | -4 | -1 | 4 | 4 | -1 | 2 | 9 | 3 | -5 | 2 | 4 | 6 |
Depreciation and Amortization |
Loading...
|
M | - | - | 3 | 3 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | - | - | 5 | 8 | 11 | 2 | 2 | 1 | -4 | -5 | -2 | 3 | 3 | -2 | 2 | 9 | 3 | -6 | 1 | 4 | 6 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | - | - | 10.54 | 15.53 | 26.08 | 49.57 | 67.33 | 77.98 | 60.72 | 12.94 | 26.81 | -21.80 | -9.57 | 70.23 | 27.17 | 32.42 | 30.05 | 28.61 | 28.18 | 28.20 | 26.09 |
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 |
Gross Profit Margin |
Loading...
|
% | 39.81 | 33.28 | 33.20 | 35.51 | 35.80 | 30.26 | 32.04 | 30.09 | 28.16 | 25.58 | 30.70 | 36.36 | 36.43 | 32.64 | 34.38 | 38.25 | 33.32 | 23.59 | 31.10 | 34.07 | 34.92 |
Operating Income Margin |
Loading...
|
% | 16.34 | 6.69 | 4.74 | 7.55 | 9.14 | 1.39 | 2.20 | 0.87 | -5.30 | -5.48 | -2.79 | 5.00 | 5.27 | -3.98 | 4.52 | 15.27 | 6.10 | -14.50 | 3.47 | 12.11 | 12.94 |
Net Income Margin |
Loading...
|
% | - | - | - | 6.28 | 6.00 | 1.69 | 0.79 | 0.24 | -1.99 | -4.71 | -2.04 | 6.48 | 5.96 | -1.45 | 3.14 | 10.05 | 4.09 | - | 2.43 | 8.67 | 9.28 |
EBITDA Ratio |
Loading...
|
% | - | - | 7.74 | 10.05 | 10.32 | 3.44 | 4.45 | 3.18 | -3.30 | -5.41 | -1.39 | 6.69 | 6.80 | -1.99 | 4.48 | 15.81 | 7.10 | -12.45 | 4.76 | 13.42 | 17.87 |
EBIT Ratio |
Loading...
|
% | - | - | 4.79 | 7.56 | 9.14 | 1.39 | 2.20 | 0.87 | -5.30 | -6.72 | -2.79 | 5.31 | 5.46 | -3.80 | 3.33 | 14.97 | 6.14 | -14.38 | 3.61 | 12.27 | 16.79 |
EBT Ratio |
Loading...
|
% | 16.71 | 7.04 | 4.58 | 7.43 | 8.12 | 3.36 | 2.36 | 1.05 | -5.08 | -5.42 | -2.81 | 5.28 | 5.42 | -4.03 | 4.28 | 14.80 | 5.81 | -14.62 | 3.36 | 12.03 | 16.53 |
StockViz Staff
September 20, 2024
Any question? Send us an email