Income Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 240 | 389 | 388 | 378 | 216 | 305 | 395 | 396 | 260 | 346 | 327 | 293 | 212 | 264 | 224 | 246 | 166 | 216 | 221 | 220 | 137 |
Cost of Revenue |
Loading...
|
M | 149 | 239 | 255 | 270 | 169 | 233 | 269 | 274 | 171 | 234 | 221 | 195 | 139 | 174 | 149 | 166 | 115 | 146 | 146 | 153 | 97 |
Gross Profit |
Loading...
|
M | 91 | 150 | 132 | 108 | 48 | 72 | 126 | 122 | 89 | 112 | 107 | 98 | 73 | 90 | 75 | 79 | 51 | 69 | 75 | 67 | 41 |
Operating Expenses |
Loading...
|
M | 79 | 85 | 74 | 74 | 73 | 68 | 79 | 71 | 63 | 61 | 72 | 61 | 53 | 152 | 67 | 53 | 45 | 50 | 52 | 47 | 46 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 77 | 85 | 74 | 74 | 73 | 67 | 79 | 71 | 63 | 60 | 72 | 61 | 53 | 152 | 67 | 53 | 45 | 50 | 52 | 47 | 44 |
Research and Development (R&D) Expenses |
Loading...
|
M | 3 | 3 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | -1 | -3 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -72 | -154 | -182 | -195 | -95 | -165 | -190 | -203 | -108 | -173 | -149 | -134 | -86 | -22 | -82 | -113 | -69 | -97 | -94 | -106 | -52 |
Operating Income |
Loading...
|
M | 12 | 65 | 59 | 34 | -26 | 4 | 48 | 52 | 25 | 51 | 35 | 37 | 20 | -62 | 8 | 26 | 6 | 20 | 23 | 21 | -5 |
Interest Expense |
Loading...
|
M | 12 | 9 | 10 | 11 | 9 | 6 | 11 | 4 | 4 | 4 | 4 | 7 | 6 | 6 | 25 | 19 | 19 | 19 | 21 | 22 | 20 |
Non-operating Income/Expense |
Loading...
|
M | 36 | -9 | -10 | -11 | -9 | -6 | -11 | -4 | -4 | -4 | 0 | 0 | 0 | -1 | -38 | 0 | 0 | 0 | 0 | 0 | -1 |
EBT |
Loading...
|
M | 43 | 56 | 48 | 23 | -35 | -2 | 37 | 48 | 21 | 48 | 31 | 30 | 14 | -68 | -55 | 6 | -14 | 0 | 2 | -1 | -25 |
Income Tax Provision |
Loading...
|
M | 17 | 13 | 13 | 7 | -9 | 3 | 10 | 12 | 5 | 9 | 9 | 8 | 3 | -4 | -3 | 2 | -4 | 1 | 0 | 1 | -6 |
Income after Tax |
Loading...
|
M | 26 | 43 | 35 | 16 | -26 | -5 | 27 | 36 | 17 | 39 | 22 | 23 | 10 | -64 | -52 | 4 | -10 | -1 | 2 | -2 | -19 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 2 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | 43 | 35 | 35 | -26 | -5 | 27 | 36 | 17 | 39 | 22 | 23 | 10 | -64 | -52 | 4 | -3 | -3 | 2 | -2 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 148,876,282.00 | 150,522,274.00 | 151,069,954.00 | 151,268,535.00 | 150,877,635.00 | 151,459,182.00 | 153,891,090.00 | 156,121,476.00 | 156,854,925.00 | 156,686,478,000.00 | 157,022,043.00 | 156,747,514.00 | 156,018,731.00 | 150,040,704.00 | 118,738,357.00 | 141,957,150.00 | 114,212,127.00 | 114,212,127.00 | 114,212,127.00 | 114,212,127.00 | 114,212,127.00 |
EBITDA |
Loading...
|
M | 50 | 65 | 92 | 65 | 8 | 36 | 77 | 81 | 54 | 51 | 61 | 62 | 44 | -37 | 8 | 50 | 29 | 43 | 46 | 46 | 18 |
Depreciation and Amortization |
Loading...
|
M | 32 | 34 | 33 | 32 | 34 | 32 | 30 | 29 | 28 | 26 | 26 | 25 | 24 | 25 | 27 | 24 | 24 | 24 | 23 | 24 | 22 |
EBIT |
Loading...
|
M | 18 | 31 | 59 | 34 | -26 | 4 | 48 | 52 | 25 | 52 | 35 | 37 | 20 | -62 | -18 | 26 | 5 | 19 | 22 | 22 | -4 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 39.64 | 23.81 | 27.56 | 29.06 | 26.53 | -142.07 | 25.80 | 24.80 | 21.53 | 18.81 | 28.81 | 25.01 | 24.79 | 5.96 | 4.75 | 36.99 | 28.89 | -1,990.91 | 13.76 | -101.86 | 23.25 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 38.03 | 38.50 | 34.11 | 28.64 | 22.00 | 23.59 | 32.00 | 30.90 | 34.12 | 32.44 | 32.64 | 33.39 | 34.38 | 34.20 | 33.58 | 32.32 | 30.89 | 32.23 | 34.07 | 30.65 | 29.76 |
Operating Income Margin |
Loading...
|
% | 4.99 | 16.66 | 15.11 | 8.93 | -11.96 | 1.38 | 12.06 | 13.03 | 9.80 | 14.86 | 10.63 | 12.53 | 9.30 | -23.53 | 3.56 | 10.78 | 3.56 | 9.26 | 10.48 | 9.34 | -3.36 |
Net Income Margin |
Loading...
|
% | - | 10.97 | 9.00 | 9.23 | -11.95 | -1.57 | 6.96 | 9.04 | 6.43 | 11.15 | 6.65 | 7.73 | 4.80 | -24.39 | -23.30 | 1.66 | -1.73 | -1.34 | 0.68 | -0.69 | - |
EBITDA Ratio |
Loading...
|
% | 20.70 | 16.66 | 23.64 | 17.30 | 3.69 | 11.88 | 19.56 | 20.36 | 20.61 | 14.86 | 18.59 | 21.17 | 20.83 | -14.03 | 3.73 | 20.41 | 17.49 | 20.10 | 20.58 | 20.73 | 13.21 |
EBIT Ratio |
Loading...
|
% | 7.42 | 7.91 | 15.11 | 8.93 | -11.96 | 1.38 | 12.06 | 13.03 | 9.80 | 14.97 | 10.73 | 12.56 | 9.40 | -23.33 | -8.16 | 10.44 | 2.95 | 8.83 | 10.07 | 9.85 | -3.13 |
EBT Ratio |
Loading...
|
% | 17.72 | 14.39 | 12.42 | 6.07 | -16.26 | -0.65 | 9.38 | 12.02 | 8.20 | 13.73 | 9.34 | 10.31 | 6.38 | -25.93 | -24.46 | 2.64 | -8.34 | -0.02 | 0.79 | -0.34 | -18.27 |
StockViz Staff
September 16, 2024
Any question? Send us an email