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 | 2016-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 174 | 184 | 188 | 190 | 204 | 205 | 196 | 180 | 169 | 158 | 147 | 134 | 112 | 105 | 95 | 90 | 92 | 86 | 82 | 77 | 73 | 72 | 61 | 61 | 59 | 50 | 48 | 43 | 116 | 153 |
Cost of Revenue |
Loading...
|
M | 137 | 139 | 134 | 130 | 139 | 133 | 129 | 123 | 114 | 106 | 95 | 88 | 74 | 68 | 62 | 63 | 56 | 78 | 53 | 51 | 48 | 46 | 40 | 40 | 39 | 34 | 32 | 29 | 80 | 95 |
Gross Profit |
Loading...
|
M | 37 | 45 | 54 | 60 | 65 | 72 | 67 | 58 | 55 | 52 | 53 | 45 | 39 | 37 | 33 | 27 | 36 | 8 | 30 | 26 | 25 | 25 | 21 | 21 | 20 | 16 | 15 | 14 | 37 | 40 |
Operating Expenses |
Loading...
|
M | 39 | 40 | 38 | 37 | 35 | 10 | 60 | 45 | 30 | 33 | 29 | 26 | 20 | 23 | 21 | 20 | 22 | 19 | 17 | 17 | 18 | 16 | 15 | 15 | 14 | 10 | 8 | 8 | 20 | 13 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 39 | 40 | 38 | 33 | 38 | 37 | 39 | 32 | 30 | 32 | 28 | 26 | 20 | 23 | 21 | 25 | 20 | 19 | 17 | 17 | 18 | 16 | 15 | 15 | 14 | 10 | 8 | 8 | 20 | 27 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 |
Costs and Expenses |
Loading...
|
M | -98 | -98 | -96 | -94 | -101 | -95 | -90 | -90 | -84 | -74 | -67 | -61 | -53 | -45 | -41 | -43 | -35 | -59 | -35 | -33 | -30 | -30 | -25 | -25 | -25 | -24 | -24 | -22 | -60 | 0 |
Operating Income |
Loading...
|
M | -2 | 5 | 16 | 23 | 30 | 63 | 7 | 13 | 25 | 19 | 24 | 20 | 18 | 14 | 12 | 7 | 14 | -11 | 12 | 9 | 7 | 9 | 6 | 6 | 6 | 6 | 7 | 6 | 17 | 27 |
Interest Expense |
Loading...
|
M | - | - | - | - | 0 | 13 | 11 | 6 | 0 | 0 | - | - | - | - | - | - | - | 173 | 69 | 96 | 148 | 0 | 7 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 1 | 6 | 1 | -1 | 0 | -42 | 31 | 20 | 0 | -1 | -1 | 1 | -2 | -3 | -3 | 3 | 4 | -6 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 1 |
EBT |
Loading...
|
M | -1 | 11 | 17 | 25 | 30 | 20 | 39 | 32 | 26 | 19 | 25 | 19 | 16 | 11 | 9 | 7 | 18 | -17 | 17 | 10 | 8 | 9 | 7 | 7 | 6 | 6 | 6 | 6 | 16 | 28 |
Income Tax Provision |
Loading...
|
M | 1 | 2 | 5 | 2 | 6 | 5 | 7 | 5 | 6 | 4 | 4 | 3 | 4 | 3 | 2 | 1 | 4 | -3 | 3 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 5 |
Income after Tax |
Loading...
|
M | -2 | 8 | 12 | 23 | 24 | 15 | 32 | 27 | 20 | 15 | 21 | 16 | 13 | 8 | 7 | 6 | 15 | -14 | 15 | 8 | 6 | 7 | 5 | 5 | 4 | 5 | 5 | 4 | 13 | 22 |
Non-Controlling Interest |
Loading...
|
M | - | - | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -2 | 6 | -1 | -5 |
Net Income |
Loading...
|
M | - | - | 12 | 23 | 23 | 15 | 32 | 27 | 20 | 15 | 21 | 16 | 13 | 8 | 7 | 6 | 15 | -14 | 15 | 8 | 6 | 15 | 3 | 6 | 6 | 7 | 7 | 6 | 6 | 22 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 58,799,599.00 | 58,602,535.00 | 58,438,198.00 | 58,092,245.00 | 58,210,601.00 | 57,959,580.00 | 58,128,971.00 | 57,974,389.00 | 57,999,337.00 | 58,019,316.00 | 57,792,616.00 | 57,549,709.00 | 57,203,008.00 | 57,107,940.00 | 56,639,638.00 | 56,403,794.00 | 56,345,433.00 | 55,957,472.00 | 55,422,182.00 | 55,195,272.00 | 54,912,822.00 | 54,892,513.00 | 49,804,145.00 | 49,804,145.00 | 49,804,145.00 | 53,004,145.00 | 53,004,145.00 | 45,100,165.00 | 51,072,425.00 | - |
EBITDA |
Loading...
|
M | -2 | 5 | 16 | 28 | 23 | 37 | 30 | 24 | 25 | 21 | 26 | 17 | 18 | 14 | 12 | 7 | 16 | -11 | 10 | 9 | 7 | 9 | 6 | 6 | 6 | 6 | 7 | 7 | 20 | - |
Depreciation and Amortization |
Loading...
|
M | - | 9 | 9 | 4 | -7 | -25 | 23 | 12 | 0 | 0 | 2 | -3 | - | - | - | - | 2 | - | -2 | - | - | - | 2 | 2 | - | - | - | 1 | 3 | - |
EBIT |
Loading...
|
M | - | -5 | 7 | 24 | 30 | 63 | 7 | 13 | 25 | 21 | 24 | 20 | 18 | 11 | 9 | 7 | 14 | -17 | 12 | 10 | 8 | 9 | 5 | 5 | 6 | 6 | 6 | 5 | 17 | 20 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | -228.36 | 21.29 | 28.57 | 7.53 | 19.84 | 25.91 | 17.73 | 16.78 | 22.35 | 19.24 | 17.56 | 13.91 | 21.28 | 26.48 | 23.12 | 9.48 | 20.17 | 19.94 | 16.93 | 21.24 | 16.96 | 21.22 | 26.68 | 26.68 | 23.36 | 20.75 | 21.06 | 22.44 | 22.43 | 19.80 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 21.33 | 24.45 | 28.91 | 31.36 | 31.76 | 35.32 | 34.37 | 32.02 | 32.75 | 33.02 | 35.73 | 33.94 | 34.29 | 35.21 | 34.60 | 29.90 | 38.77 | 8.94 | 36.02 | 33.83 | 34.20 | 35.40 | 34.84 | 34.84 | 33.41 | 32.01 | 31.91 | 32.34 | 31.54 | 26.42 |
Operating Income Margin |
Loading...
|
% | -1.05 | 2.52 | 8.55 | 11.97 | 14.79 | 30.46 | 3.66 | 7.09 | 15.02 | 12.32 | 16.20 | 14.81 | 16.06 | 13.36 | 12.25 | 7.59 | 15.33 | -13.34 | 14.97 | 11.32 | 10.11 | 12.65 | 10.46 | 10.46 | 10.03 | 12.35 | 14.62 | 14.78 | 14.35 | 17.64 |
Net Income Margin |
Loading...
|
% | - | - | 6.56 | 12.15 | 11.33 | 7.32 | 16.17 | 14.99 | 11.88 | 9.77 | 13.93 | 11.94 | 11.56 | 7.41 | 7.05 | 6.75 | 15.83 | -16.08 | 17.62 | 10.74 | 8.64 | 21.44 | 4.35 | 10.47 | 10.11 | 13.04 | 14.34 | 14.26 | 5.32 | 14.47 |
EBITDA Ratio |
Loading...
|
% | -1.05 | 2.52 | 8.55 | 14.56 | 11.47 | 18.26 | 15.21 | 13.57 | 15.04 | 13.15 | 17.77 | 12.84 | 16.06 | 13.36 | 12.25 | 7.59 | 17.11 | -13.34 | 12.28 | 11.32 | 10.11 | 12.65 | 10.46 | 10.46 | 10.03 | 12.35 | 14.62 | 15.60 | 16.97 | - |
EBIT Ratio |
Loading...
|
% | - | -2.57 | 3.55 | 12.67 | 14.79 | 30.46 | 3.66 | 7.09 | 15.02 | 13.37 | 16.20 | 14.81 | 16.06 | 10.08 | 9.17 | 7.46 | 15.33 | -20.09 | 14.97 | 13.64 | 10.41 | 13.11 | 7.51 | 7.51 | 9.39 | 12.04 | 13.55 | 12.58 | 14.35 | 13.04 |
EBT Ratio |
Loading...
|
% | -0.30 | 5.78 | 9.19 | 13.14 | 14.93 | 9.88 | 19.66 | 18.01 | 15.30 | 12.10 | 16.90 | 13.86 | 14.69 | 10.08 | 9.17 | 7.46 | 19.83 | -20.09 | 21.21 | 13.64 | 10.41 | 13.11 | 10.87 | 10.87 | 9.39 | 12.04 | 13.55 | 12.83 | 13.91 | 18.05 |
StockViz Staff
September 19, 2024
Any question? Send us an email