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 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,601 | 1,759 | 1,784 | 1,771 | 1,614 | 1,703 | 1,735 | 1,146 | 1,471 | 1,112 | 1,047 | 978 | 803 | 882 | 958 | 889 | 858 | 985 | 1,113 | 1,067 | 14 | - | 11 | 5 |
Cost of Revenue |
Loading...
|
M | 1,159 | 1,301 | 1,273 | 1,275 | 1,189 | 1,240 | 1,295 | 795 | 1,095 | 838 | 795 | 746 | 622 | 684 | 736 | 715 | 696 | 787 | 879 | 859 | - | - | - | - |
Gross Profit |
Loading...
|
M | 442 | 458 | 511 | 496 | 425 | 463 | 440 | 351 | 376 | 274 | 252 | 232 | 181 | 198 | 222 | 174 | 162 | 198 | 234 | 208 | - | - | - | - |
Operating Expenses |
Loading...
|
M | 342 | 383 | 407 | 389 | 352 | 483 | 379 | 0 | 372 | 224 | 211 | 185 | 183 | 219 | 160 | 147 | 396 | 359 | 219 | 145 | - | - | - | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 392 | 430 | 404 | 386 | 349 | 404 | 379 | 376 | 383 | 224 | 211 | 185 | 183 | 606 | 146 | 119 | 158 | 794 | 216 | 145 | 2 | - | 1 | 1 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -817 | -918 | -866 | -886 | -837 | -826 | -916 | -419 | -712 | -614 | -584 | -561 | -439 | -465 | -565 | -568 | -508 | -428 | -1,098 | -714 | - | - | - | - |
Operating Income |
Loading...
|
M | 100 | 75 | 104 | 107 | 73 | -20 | 61 | 351 | 4 | 50 | 41 | 47 | -2 | -21 | 62 | 27 | -234 | -161 | 16 | 63 | 12 | - | 10 | -160 |
Interest Expense |
Loading...
|
M | 34 | 33 | 37 | 38 | 37 | 37 | 33 | 28 | 27 | 17 | 14 | 14 | 15 | 11 | 13 | 14 | 14 | 15 | 6 | 7 | - | - | - | 164 |
Non-operating Income/Expense |
Loading...
|
M | -37 | -30 | 7 | 6 | -35 | 46 | -15 | -15 | -27 | -17 | 3 | -3 | 3 | 14 | 17 | 11 | -205 | 25 | -6 | 1 | - | - | - | - |
EBT |
Loading...
|
M | 63 | 45 | 74 | 75 | 38 | 26 | 46 | 44 | -23 | 33 | 30 | 30 | -14 | -18 | 55 | 24 | -245 | -151 | 16 | 57 | 12 | - | 10 | -160 |
Income Tax Provision |
Loading...
|
M | 18 | 20 | 20 | 27 | 12 | 4 | 18 | 14 | -16 | 18 | 11 | 9 | -6 | 4 | 28 | -12 | -51 | 2 | 2 | 4 | - | - | - | - |
Income after Tax |
Loading...
|
M | 45 | 25 | 54 | 48 | 26 | 22 | 28 | 30 | -7 | 15 | 19 | 21 | -8 | -22 | 27 | 36 | -194 | -153 | 14 | 53 | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | 19 | 20 | 11 | 11 | 11 | 11 | 11 | 184 | 0 | 0 | 0 | 222 | 4 | 2 | -6 | -163 | 2 | 0 | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 35 | 28 | 15 | 11 | 17 | 19 | -18 | -169 | 19 | 21 | -8 | -244 | 23 | 34 | -188 | -67 | 12 | 53 | 6 | 6 | 10 | -160 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 249,744,275.00 | 235,000,000.00 | 270,038,322.00 | 269,561,690.00 | 267,172,273.00 | 267,000,000.00 | 266,000,000.00 | 265,922,670.00 | 232,000,000.00 | 225,000,000.00 | 209,000,000.00 | 206,378,439.00 | 192,000,000.00 | 169,000,000.00 | 182,000,000.00 | 176,000,000.00 | 170,000,000.00 | 133,000,000.00 | 169,902,260.00 | 169,902,260.00 | - | - | - | - |
EBITDA |
Loading...
|
M | 169 | 152 | 184 | 185 | 150 | 59 | 144 | 351 | 80 | 50 | 93 | 99 | 48 | -21 | 103 | 101 | 44 | -92 | 75 | 63 | - | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 69 | 77 | 77 | 75 | 77 | 79 | 83 | 87 | 76 | 48 | 52 | 52 | 50 | 67 | 52 | 74 | 70 | 69 | 52 | - | - | - | - | - |
EBIT |
Loading...
|
M | 100 | 75 | 107 | 110 | 73 | -20 | 61 | 59 | 4 | 2 | 41 | 47 | -2 | -88 | 51 | 27 | -26 | -161 | 23 | 57 | - | - | - | - |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 28.57 | 44.44 | 27.03 | 36.00 | 31.58 | 15.38 | 39.13 | 31.82 | 69.57 | 54.55 | 36.67 | 30.00 | 42.86 | -22.22 | 50.91 | -50.00 | 20.82 | -1.32 | 11.83 | 7.02 | - | - | - | - |
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 | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 27.61 | 26.04 | 28.64 | 28.01 | 26.33 | 27.19 | 25.36 | 30.63 | 25.56 | 24.64 | 24.07 | 23.72 | 22.54 | 22.45 | 23.17 | 19.57 | 18.88 | 20.10 | 21.02 | 19.49 | - | - | - | - |
Operating Income Margin |
Loading...
|
% | 6.25 | 4.26 | 5.83 | 6.04 | 4.52 | -1.17 | 3.52 | 30.63 | 0.27 | 4.50 | 3.92 | 4.81 | -0.25 | -2.38 | 6.47 | 3.04 | -27.27 | -16.35 | 1.39 | 5.90 | 85.84 | - | 87.78 | -2,984.14 |
Net Income Margin |
Loading...
|
% | - | - | 1.96 | 1.58 | 0.93 | 0.65 | 0.98 | 1.66 | -1.22 | -15.20 | 1.81 | 2.15 | -1.00 | -27.66 | 2.40 | 3.82 | -21.91 | -6.80 | 1.08 | 4.97 | 42.92 | - | 87.78 | -2,984.14 |
EBITDA Ratio |
Loading...
|
% | 10.56 | 8.64 | 10.31 | 10.45 | 9.29 | 3.46 | 8.30 | 30.63 | 5.44 | 4.50 | 8.88 | 10.12 | 5.98 | -2.38 | 10.75 | 11.36 | 5.13 | -9.34 | 6.73 | 5.90 | - | - | - | - |
EBIT Ratio |
Loading...
|
% | 6.25 | 4.26 | 6.00 | 6.21 | 4.52 | -1.17 | 3.52 | 5.15 | 0.27 | 0.18 | 3.92 | 4.81 | -0.25 | -9.98 | 5.32 | 3.04 | -3.03 | -16.35 | 2.04 | 5.34 | - | - | - | - |
EBT Ratio |
Loading...
|
% | 3.94 | 2.56 | 4.15 | 4.23 | 2.35 | 1.53 | 2.65 | 3.84 | -1.56 | 2.97 | 2.87 | 3.07 | -1.74 | -2.04 | 5.74 | 2.70 | -28.55 | -15.33 | 1.46 | 5.34 | 85.84 | - | 87.78 | -2,984.14 |
StockViz Staff
September 20, 2024
Any question? Send us an email