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 | 2018-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,801 | 1,883 | 1,890 | 1,944 | 1,799 | 1,821 | 1,831 | 1,708 | 1,401 | 1,540 | 1,485 | 1,314 | 1,187 | 1,236 | 1,036 | 993 | 931 | 897 | 898 | 831 | 721 | 211 | 534 | 332 |
Cost of Revenue |
Loading...
|
M | 1,504 | 1,583 | 1,527 | 1,591 | 1,555 | 1,624 | 1,592 | 1,482 | 1,266 | 1,432 | 1,292 | 1,187 | 1,087 | 1,363 | 910 | 881 | 852 | 873 | 808 | 561 | 486 | 198 | 502 | 238 |
Gross Profit |
Loading...
|
M | 297 | 300 | 363 | 353 | 245 | 197 | 239 | 226 | 136 | 108 | 193 | 127 | 100 | -127 | 127 | 112 | 79 | 24 | 90 | 271 | 235 | 13 | 32 | 94 |
Operating Expenses |
Loading...
|
M | 275 | 266 | 186 | 294 | 236 | 196 | 196 | 173 | 178 | 170 | 168 | 153 | 148 | 141 | 105 | 104 | 156 | 141 | 93 | 260 | 251 | 20 | 50 | 105 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 275 | 291 | 235 | 234 | 215 | 202 | 188 | 178 | 163 | 170 | 152 | 129 | 133 | 145 | 104 | 104 | 155 | 141 | 92 | 78 | 75 | 20 | 50 | 46 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - |
Costs and Expenses |
Loading...
|
M | -1,229 | -1,316 | -1,292 | -1,356 | -1,340 | -1,422 | -1,399 | -1,304 | -1,098 | -1,262 | -1,136 | -1,048 | -949 | -1,218 | -805 | -777 | -697 | -732 | -716 | -301 | -237 | 20 | 50 | -130 |
Operating Income |
Loading...
|
M | 22 | 34 | 178 | 59 | 9 | 1 | 44 | 52 | -42 | -62 | 25 | -26 | -48 | -269 | 21 | 8 | -77 | -117 | -3 | 11 | -16 | -7 | -18 | -11 |
Interest Expense |
Loading...
|
M | 153 | 151 | 137 | 165 | 165 | 149 | 119 | 105 | 85 | 105 | 81 | 75 | 77 | 138 | 95 | 95 | 269 | 150 | 131 | 127 | 124 | 27 | 69 | 52 |
Non-operating Income/Expense |
Loading...
|
M | -221 | -102 | 9 | 579 | -269 | -251 | -303 | -18 | 157 | -29 | -291 | 141 | -190 | -267 | -87 | -66 | -20 | 14 | -11 | 26 | 16 | -59 | -151 | -9 |
EBT |
Loading...
|
M | -200 | -68 | 0 | 533 | -260 | -250 | -260 | 35 | 115 | -91 | -347 | 41 | -316 | -677 | -160 | -154 | -366 | -253 | -143 | -90 | -123 | -66 | -169 | -74 |
Income Tax Provision |
Loading...
|
M | -54 | -19 | -18 | 239 | -42 | -31 | -76 | -48 | -22 | -14 | -102 | 15 | -89 | -190 | -45 | -38 | -88 | -73 | -33 | -22 | -29 | -21 | -53 | -17 |
Income after Tax |
Loading...
|
M | -146 | -49 | 18 | 294 | -218 | -219 | -184 | 83 | 137 | -77 | -245 | 25 | -226 | -487 | -115 | -116 | -278 | -180 | -110 | -68 | -93 | -46 | -115 | -57 |
Non-Controlling Interest |
Loading...
|
M | - | - | 19 | 294 | -217 | 23 | 0 | 38 | 130 | -83 | 13 | 13 | 13 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | - | 0 | 0 | 0 | -242 | -184 | 44 | 8 | -77 | -258 | 12 | -240 | -500 | -115 | -116 | -278 | -180 | -110 | -68 | -93 | -46 | -115 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 372,986,761.00 | 370,651,938.00 | 369,556,706.00 | 401,218,417.00 | 369,176,174.00 | 369,134,504.00 | 368,627,958.00 | 368,706,685.00 | 366,549,527.00 | 363,051,517.00 | 362,058,515.00 | 362,539,928.00 | 360,377,813.00 | 350,143,885.00 | 360,366,000.00 | 360,400,612.00 | 360,412,254.00 | 11,946,849.00 | 11,946,849.00 | 11,946,849.00 | 180,545,277.00 | - | - | 180,545,277.00 |
EBITDA |
Loading...
|
M | 386 | 424 | 527 | 431 | 388 | 407 | 432 | 427 | 316 | 344 | 365 | 307 | 266 | 275 | 255 | 243 | 145 | 132 | 192 | 192 | 159 | - | - | 50 |
Depreciation and Amortization |
Loading...
|
M | 364 | 390 | 349 | 372 | 379 | 405 | 388 | 375 | 357 | 406 | 341 | 332 | 315 | 547 | 234 | 235 | 222 | 249 | 194 | 182 | 175 | - | - | 62 |
EBIT |
Loading...
|
M | 22 | 34 | 178 | 59 | 9 | 1 | 44 | 52 | -42 | -62 | 25 | -26 | -48 | -272 | 21 | 8 | -77 | -117 | -3 | 11 | -16 | -7 | -18 | -11 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | -18 | -110 | -110 | -110 | -110 | - | - | - | - | - | - | - | - | - | 0 | - | - |
Tax Rate (Effective) |
Loading...
|
% | 26.87 | 27.67 | -6,000.00 | 44.85 | 16.20 | 12.25 | 29.21 | -138.04 | -18.92 | 14.85 | 29.34 | 37.93 | 28.30 | 28.08 | 28.13 | 24.90 | 23.99 | 28.75 | 23.25 | 24.52 | 23.97 | 31.51 | 31.51 | 23.18 |
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...
|
% | 16.50 | 15.94 | 19.22 | 18.16 | 13.59 | 10.82 | 13.07 | 13.21 | 9.69 | 7.01 | 12.98 | 9.66 | 8.42 | -10.31 | 12.21 | 11.28 | 8.48 | 2.68 | 10.04 | 32.57 | 32.58 | 6.01 | 6.01 | 28.32 |
Operating Income Margin |
Loading...
|
% | 1.21 | 1.81 | 9.40 | 3.05 | 0.50 | 0.08 | 2.39 | 3.07 | -2.98 | -4.03 | 1.65 | -1.94 | -4.07 | -21.74 | 2.04 | 0.80 | -8.27 | -13.02 | -0.29 | 1.29 | -2.18 | -3.37 | -3.37 | -3.40 |
Net Income Margin |
Loading...
|
% | - | - | -0.02 | -0.02 | -0.02 | -13.30 | -10.02 | 2.59 | 0.54 | -5.03 | -17.40 | 0.94 | -20.18 | -40.50 | -11.07 | -11.63 | -29.84 | -20.12 | -12.24 | -8.18 | -12.95 | -21.61 | -21.61 | - |
EBITDA Ratio |
Loading...
|
% | 21.40 | 22.52 | 27.88 | 22.18 | 21.54 | 22.34 | 23.59 | 25.00 | 22.52 | 22.32 | 24.60 | 23.32 | 22.44 | 22.26 | 24.61 | 24.42 | 15.54 | 14.71 | 21.35 | 23.14 | 22.08 | - | - | 15.20 |
EBIT Ratio |
Loading...
|
% | 1.21 | 1.81 | 9.40 | 3.05 | 0.50 | 0.08 | 2.39 | 3.07 | -2.98 | -4.03 | 1.65 | -1.94 | -4.07 | -22.03 | 2.04 | 0.80 | -8.27 | -13.02 | -0.29 | 1.29 | -2.18 | -3.37 | -3.37 | -3.40 |
EBT Ratio |
Loading...
|
% | -11.07 | -3.63 | 0.02 | 27.41 | -14.45 | -13.71 | -14.17 | 2.03 | 8.22 | -5.90 | -23.37 | 3.09 | -26.59 | -54.77 | -15.41 | -15.48 | -39.26 | -28.23 | -15.95 | -10.84 | -17.04 | -31.54 | -31.54 | -22.46 |
StockViz Staff
September 20, 2024
Any question? Send us an email