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 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 752 | 1,491 | 671 | 1,093 | 813 | 938 | 801 | 601 | 715 | 1,310 | 949 | 1,295 | 658 | 658 | 490 | 603 | 13 | 437 | 466 | 385 | 477 | 247 | 241 | 204 | 266 | 356 | 284 | 534 | 242 | 358 | 335 | 370 | 136 | 160 | 144 | 176 | 182 | 163 | 175 | 132 | 134 | 146 | 136 | 89 | 108 | 334 |
Cost of Revenue |
Loading...
|
M | -9 | 391 | 368 | 683 | 472 | 546 | 568 | 417 | 487 | 857 | 667 | 926 | 453 | 420 | 317 | 422 | 12 | 277 | 305 | 255 | 313 | 151 | 163 | 126 | 161 | 248 | 188 | 393 | 165 | 247 | 235 | 265 | 89 | 108 | 85 | 156 | 178 | 153 | 134 | 203 | 136 | 164 | 157 | 72 | 135 | 746 |
Gross Profit |
Loading...
|
M | 761 | 1,100 | 304 | 410 | 341 | 392 | 233 | 185 | 228 | 453 | 282 | 369 | 205 | 238 | 173 | 181 | 1 | 160 | 161 | 130 | 164 | 97 | 78 | 78 | 106 | 108 | 96 | 141 | 77 | 112 | 100 | 105 | 47 | 52 | 59 | 20 | 3 | 11 | 41 | -71 | -3 | -18 | -22 | 18 | -27 | 0 |
Operating Expenses |
Loading...
|
M | 537 | 926 | 187 | 145 | 160 | 24 | 347 | 112 | 54 | 190 | 114 | 99 | 72 | 72 | 76 | 61 | 70 | 85 | 90 | 81 | 56 | 65 | 64 | 63 | 46 | 63 | 66 | 55 | 326 | 53 | 48 | 39 | 40 | 78 | 52 | 61 | 61 | 61 | 69 | 56 | 48 | 78 | 80 | 38 | 78 | 0 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 176 | 364 | 212 | 141 | 148 | 133 | 319 | 123 | 121 | 159 | 134 | 83 | 68 | 69 | 70 | 58 | 62 | 74 | 79 | 65 | 51 | 60 | 51 | 60 | 44 | 52 | 47 | 51 | 47 | 43 | 38 | 39 | 40 | 75 | 51 | 53 | 46 | 47 | 42 | 39 | 39 | 39 | 56 | 26 | 17 | 0 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5 | 13 | 3 | 1 | 12 | 19 | 5 | 279 | 10 | 10 | 1 | 0 | 3 | 1 | 8 | 15 | 14 | 27 | 17 | 9 | 38 | 23 | 13 | 61 | 0 |
Costs and Expenses |
Loading...
|
M | 545 | -217 | -156 | -529 | -316 | -405 | -239 | -281 | -362 | -668 | -520 | -827 | -381 | -348 | -241 | -361 | 58 | -191 | -215 | -174 | -258 | -86 | -99 | -31 | -115 | -185 | -122 | -338 | -114 | -194 | -187 | -225 | -49 | -30 | -33 | -94 | -118 | -92 | -65 | -147 | -89 | -87 | -78 | -33 | -57 | -746 |
Operating Income |
Loading...
|
M | 224 | 174 | 117 | 265 | 181 | 368 | -114 | 72 | 174 | 263 | 168 | 270 | 133 | 166 | 97 | 119 | -69 | 75 | 71 | 49 | 108 | 32 | 14 | 15 | 60 | 45 | 30 | 86 | -250 | 59 | 52 | 66 | 6 | -26 | 7 | -41 | -57 | -50 | -28 | -127 | -51 | -96 | -101 | -20 | -106 | 0 |
Interest Expense |
Loading...
|
M | -38 | 243 | -26 | 209 | 182 | 166 | 131 | 96 | 90 | 78 | 73 | 66 | 78 | 70 | 73 | 82 | 86 | 77 | 76 | 74 | 71 | 63 | 67 | 63 | 51 | 117 | 33 | 32 | 36 | 80 | 31 | 23 | 27 | 25 | 30 | 118 | 122 | 105 | 217 | 206 | 147 | 200 | 106 | 109 | 128 | 458 |
Non-operating Income/Expense |
Loading...
|
M | 7 | 6 | 110 | 98 | 60 | -25 | 54 | -5 | -13 | 17 | 79 | -3 | 18 | 59 | 18 | 86 | -257 | 10 | -1 | 5 | 3 | -38 | 12 | 36 | -14 | 75 | 41 | 20 | -224 | 12 | 66 | 3 | -19 | 31 | -43 | 194 | 248 | 124 | -22 | 318 | 126 | 349 | 284 | -305 | 169 | 0 |
EBT |
Loading...
|
M | 231 | 483 | 227 | 382 | 241 | 343 | -60 | 67 | 161 | 309 | 247 | 320 | 190 | 275 | 160 | 241 | -296 | 101 | 104 | 84 | 136 | 19 | 52 | 51 | 62 | 137 | 88 | 115 | -191 | 98 | 125 | 83 | -9 | 10 | -32 | 253 | 407 | 168 | -77 | 191 | 275 | 344 | 411 | -130 | 248 | 1,262 |
Income Tax Provision |
Loading...
|
M | 27 | -174 | 30 | 50 | 34 | 50 | -12 | 13 | 20 | 43 | 30 | 48 | 26 | 33 | 18 | 24 | -21 | 17 | 12 | 10 | 14 | 3 | 5 | 37 | -12 | 5 | 5 | 1 | -34 | 3 | 8 | -4 | 5 | 3 | 6 | 7 | 6 | 10 | 2 | 5 | -7 | 24 | 5 | 6 | 24 | 26 |
Income after Tax |
Loading...
|
M | 204 | 657 | 197 | 332 | 207 | 293 | -49 | 54 | 141 | 266 | 217 | 271 | 164 | 242 | 141 | 217 | -276 | 84 | 92 | 75 | 122 | 16 | 47 | 14 | 74 | 132 | 84 | 114 | -156 | 95 | 118 | 87 | -14 | 6 | -38 | 245 | 401 | 157 | -79 | 186 | 281 | 321 | 406 | -137 | 223 | 1,236 |
Non-Controlling Interest |
Loading...
|
M | - | - | 140 | 188 | 113 | 176 | -13 | 14 | 95 | 142 | 132 | 146 | 111 | 168 | 99 | 166 | -239 | 51 | 64 | 48 | 82 | 10 | 37 | 31 | 39 | 97 | 61 | 69 | -110 | 293 | 81 | 50 | -11 | -546 | -26 | 233 | 382 | 436 | -93 | 168 | 0 | -180 | 0 | 0 | 0 | -221 |
Net Income |
Loading...
|
M | - | - | 56 | 145 | 94 | 117 | -36 | 40 | 46 | 124 | 85 | 125 | 53 | 74 | 42 | 51 | -36 | 33 | 28 | 27 | 40 | 7 | 10 | -17 | 36 | 34 | 22 | 44 | -47 | 29 | 37 | 38 | -3 | 0 | -11 | 12 | 18 | 3 | 14 | 18 | 0 | 180 | 0 | 0 | 0 | 221 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 192,622,609.00 | 189,762,660.00 | 186,218,638.00 | 194,058,041.00 | 178,976,022.00 | 189,829,639.00 | 175,631,144.00 | 175,157,558.00 | 174,215,251.00 | 186,522,157.00 | 186,522,157.00 | 181,027,734.00 | 163,664,384.00 | 163,664,384.00 | 158,122,563.00 | 146,904,357.00 | 118,366,539.00 | 118,366,539.00 | 121,890,022.00 | 116,603,887.00 | 110,699,112.00 | 110,699,112.00 | 98,706,419.00 | 98,037,252.00 | 213,852,928.00 | 213,852,928.00 | 82,166,852.00 | 84,319,882.00 | 81,106,734.00 | 81,106,734.00 | 84,464,591.00 | 82,332,193.00 | 80,683,051.00 | 80,679,600.00 | 80,676,232.00 | 81,720,919.00 | 80,667,664.00 | 80,667,664.00 | 81,363,978.00 | 80,004,833.00 | 80,441,870.00 | 80,441,870.00 | 98,706,419.00 | 98,706,419.00 | 98,706,419.00 | - |
EBITDA |
Loading...
|
M | 261 | 174 | 117 | 487 | 411 | 449 | 66 | 173 | 227 | 354 | 278 | 387 | 246 | 288 | 217 | 240 | 52 | 163 | 179 | 158 | 199 | 120 | 108 | 76 | 127 | 182 | 79 | 130 | 86 | 176 | 122 | 119 | 53 | 25 | 56 | 195 | 294 | 160 | 169 | 88 | 295 | 207 | 263 | 288 | 210 | - |
Depreciation and Amortization |
Loading...
|
M | 37 | 39 | 106 | 222 | 230 | 81 | 181 | 101 | 53 | -18 | 110 | 117 | 113 | 41 | 120 | 120 | 120 | 39 | 108 | 109 | 91 | 89 | 95 | 61 | 67 | 137 | 49 | 44 | 336 | 9 | 9 | 10 | 10 | 11 | 12 | 19 | 13 | 8 | 8 | 9 | 11 | 11 | 30 | 4 | 4 | - |
EBIT |
Loading...
|
M | 224 | 135 | 11 | 265 | 181 | 368 | -114 | 72 | 174 | 372 | 168 | 270 | 133 | 246 | 97 | 119 | -69 | 123 | 71 | 49 | 108 | 32 | 14 | 15 | 60 | 45 | 30 | 86 | -250 | 168 | 113 | 109 | 43 | 14 | 44 | 176 | 281 | 152 | 160 | 80 | 284 | 196 | 233 | 284 | 207 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | 11.79 | -36.02 | 13.18 | 13.02 | 14.02 | 14.47 | 19.21 | 20.07 | 12.65 | 13.89 | 12.26 | 15.15 | 13.55 | 11.95 | 11.47 | 10.13 | 6.96 | 16.58 | 11.30 | 11.26 | 10.58 | 13.47 | 9.80 | 72.26 | -19.94 | 3.95 | 5.15 | 1.09 | 17.98 | 3.20 | 6.09 | -5.34 | -51.98 | 34.72 | -17.39 | 2.92 | 1.45 | 6.13 | -3.12 | 2.75 | -2.44 | 6.88 | 1.17 | -4.84 | 9.88 | 2.07 |
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 | 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...
|
% | 101.16 | 73.78 | 45.25 | 37.50 | 41.92 | 41.82 | 29.07 | 30.69 | 31.94 | 34.56 | 29.73 | 28.48 | 31.15 | 36.12 | 35.37 | 29.95 | 9.13 | 36.63 | 34.53 | 33.77 | 34.33 | 39.00 | 32.22 | 38.29 | 39.68 | 30.43 | 33.73 | 26.40 | 31.70 | 31.16 | 29.92 | 28.41 | 34.31 | 32.49 | 41.20 | 11.47 | 1.92 | 6.50 | 23.39 | -54.18 | -2.09 | -12.56 | -15.87 | 19.92 | -25.52 | 0.00 |
Operating Income Margin |
Loading...
|
% | 29.83 | 11.67 | 17.38 | 24.20 | 22.21 | 39.21 | -14.28 | 11.99 | 24.37 | 20.09 | 17.68 | 20.86 | 20.24 | 25.17 | 19.86 | 19.77 | -511.22 | 17.08 | 15.17 | 12.76 | 22.65 | 12.75 | 5.64 | 7.50 | 22.48 | 12.72 | 10.41 | 16.05 | -103.37 | 16.37 | 15.53 | 17.75 | 4.76 | -16.36 | 5.19 | -23.32 | -31.44 | -30.58 | -16.09 | -96.86 | -37.79 | -65.82 | -74.45 | -22.95 | -98.13 | 0.00 |
Net Income Margin |
Loading...
|
% | - | - | 8.41 | 13.22 | 11.56 | 12.53 | -4.44 | 6.61 | 6.41 | 9.47 | 8.93 | 9.65 | 8.04 | 11.22 | 8.60 | 8.45 | -271.91 | 7.56 | 5.98 | 6.94 | 8.28 | 2.63 | 4.35 | -8.42 | 13.35 | 9.59 | 7.90 | 8.33 | -19.27 | 7.98 | 10.90 | 10.17 | -2.27 | 0.12 | -7.89 | 6.88 | 10.16 | 1.94 | 7.98 | 13.56 | 0.00 | 123.67 | 0.00 | 0.00 | 0.00 | 66.05 |
EBITDA Ratio |
Loading...
|
% | 34.70 | 11.67 | 17.38 | 44.53 | 50.48 | 47.88 | 8.27 | 28.80 | 31.73 | 27.02 | 29.25 | 29.86 | 37.35 | 43.70 | 44.38 | 39.76 | 387.27 | 37.22 | 38.34 | 41.00 | 41.62 | 48.69 | 44.97 | 37.30 | 47.83 | 51.19 | 27.76 | 24.34 | 35.63 | 49.25 | 36.34 | 32.23 | 38.77 | 15.90 | 38.98 | 111.03 | 161.61 | 97.58 | 96.35 | 67.22 | 220.74 | 141.50 | 193.80 | 322.59 | 195.67 | - |
EBIT Ratio |
Loading...
|
% | 29.83 | 9.05 | 1.66 | 24.20 | 22.21 | 39.21 | -14.28 | 11.99 | 24.37 | 28.40 | 17.68 | 20.86 | 20.24 | 37.43 | 19.86 | 19.77 | -511.22 | 28.19 | 15.17 | 12.76 | 22.65 | 12.75 | 5.64 | 7.50 | 22.48 | 12.72 | 10.41 | 16.05 | -103.37 | 46.78 | 33.61 | 29.60 | 31.61 | 8.92 | 30.30 | 100.19 | 154.66 | 92.71 | 91.61 | 60.58 | 212.42 | 133.99 | 171.36 | 317.79 | 192.13 | 0.00 |
EBT Ratio |
Loading...
|
% | 30.71 | 32.40 | 33.80 | 34.94 | 29.65 | 36.56 | -7.54 | 11.15 | 22.56 | 23.57 | 26.03 | 24.70 | 28.87 | 41.82 | 32.59 | 40.00 | -2,210.55 | 23.18 | 22.20 | 21.93 | 28.49 | 7.63 | 21.74 | 25.02 | 23.32 | 38.44 | 31.17 | 21.56 | -78.87 | 27.49 | 37.39 | 22.46 | -6.60 | 6.00 | -22.30 | 143.79 | 223.72 | 102.54 | -43.89 | 145.49 | 205.55 | 236.05 | 302.47 | -146.05 | 230.23 | 377.74 |
StockViz Staff
September 19, 2024
Any question? Send us an email