Income Statement | Trend | Unit | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 57,255 | 50,894 | 30,399 | 25,086 | 19,744 | 17,620 | 16,762 | 16,105 | 15,270 | 13,686 | 12,827 | 11,506 | 6,305 | 5,827 | 5,721 | 6,149 | 5,520 | 4,438 | 3,237 | 2,605 | 2,056 | 1,623 | 1,230 | 784 |
Cost of Revenue |
Loading...
|
M | 51,000 | 45,638 | 26,874 | 22,217 | 17,231 | 15,327 | 14,637 | 14,095 | 13,422 | 11,988 | 11,244 | 10,102 | 5,480 | 5,052 | 4,974 | 5,229 | 4,665 | 3,717 | 2,780 | 2,253 | 1,774 | 1,410 | 1,074 | 673 |
Gross Profit |
Loading...
|
M | 6,255 | 5,256 | 3,525 | 2,869 | 2,513 | 2,293 | 2,125 | 2,010 | 1,848 | 1,697 | 1,583 | 1,404 | 825 | 775 | 747 | 920 | 855 | 721 | 457 | 352 | 282 | 213 | 156 | 111 |
Operating Expenses |
Loading...
|
M | 5,489 | 4,929 | 3,325 | 2,975 | 2,230 | 2,039 | 1,914 | 1,808 | 1,688 | 1,582 | 1,468 | 1,293 | 737 | 700 | 677 | 807 | 716 | 595 | 381 | 302 | 243 | 184 | 132 | 92 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 2,490 | 2,209 | 1,535 | 1,494 | 2,114 | 1,939 | 1,822 | 1,689 | 1,567 | 1,582 | - | - | 737 | 700 | 677 | 807 | 716 | 595 | 381 | 302 | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 100 | 92 | 119 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -45,511 | -40,709 | -23,549 | -19,249 | -15,001 | -13,288 | -12,723 | -12,287 | -11,734 | -10,407 | -9,776 | -8,809 | -4,743 | -4,353 | -4,297 | -4,422 | -3,949 | -3,122 | -2,399 | -1,951 | -1,531 | -1,226 | -942 | -581 |
Operating Income |
Loading...
|
M | 766 | 327 | 201 | -105 | 283 | 254 | 211 | 202 | 160 | 116 | 115 | 111 | 87 | 75 | 70 | 113 | 139 | 126 | 76 | 50 | 39 | 29 | 23 | 19 |
Interest Expense |
Loading...
|
M | 218 | 183 | 152 | 117 | 65 | 60 | 55 | 84 | 86 | 86 | 94 | 76 | 13 | 14 | 197 | 40 | 19 | 20 | 13 | 7 | 11 | 3 | 2 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -4 | -160 | -146 | -117 | -65 | 1 | 2 | -4 | 22 | 1 | -1 | -1 | -7 | -7 | -5 | -11 | 0 | -1 | -2 | 0 | -3 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 544 | 167 | 55 | -222 | 218 | 194 | 158 | 115 | 97 | 30 | 20 | 34 | 82 | 69 | 67 | 85 | 120 | 106 | 65 | 43 | 31 | 26 | 22 | 18 |
Income Tax Provision |
Loading...
|
M | 147 | 55 | 14 | -108 | 52 | -5 | 61 | 46 | 40 | 15 | 11 | 13 | 30 | 26 | 25 | 32 | 45 | 40 | 25 | 16 | 12 | 10 | 8 | 7 |
Income after Tax |
Loading...
|
M | 397 | 113 | 41 | -114 | 167 | 199 | 96 | 68 | 57 | 16 | 8 | 21 | 51 | 43 | 42 | 53 | 74 | 66 | 40 | 27 | 19 | 16 | 13 | 11 |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 397 | 113 | 41 | -114 | 167 | 199 | 96 | 68 | 57 | 16 | - | - | 51 | 43 | 42 | 53 | 74 | 66 | 40 | 27 | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 156,100,000.00 | 151,300,000.00 | 133,400,000.00 | 113,000,000.00 | 105,200,000.00 | 104,600,000.00 | 103,036,723.00 | 98,128,626.00 | 87,613,698.00 | 87,533,324.00 | 87,653,160.00 | 87,653,160.00 | 35,156,000.00 | 34,769,000.00 | 43,795,000.00 | 47,181,000.00 | 53,002,000.00 | 52,047,000.00 | 39,328,000.00 | 29,539,000.00 | 14,219,000.00 | 13,925,000.00 | 12,491,000.00 | 11,685,683.00 |
EBITDA |
Loading...
|
M | 1,259 | 813 | 546 | 171 | 439 | 384 | 339 | 317 | 304 | 249 | 235 | 213 | 124 | 111 | 102 | 183 | 190 | 171 | 110 | 68 | 56 | 40 | 31 | 24 |
Depreciation and Amortization |
Loading...
|
M | 497 | 485 | 345 | 276 | 155 | 130 | 126 | 119 | 121 | 133 | 120 | 102 | 30 | 29 | 26 | 59 | 51 | 45 | 32 | 18 | 14 | 11 | 8 | 5 |
EBIT |
Loading...
|
M | 762 | 327 | 201 | -105 | 283 | 254 | 213 | 198 | 182 | 116 | 115 | 110 | 94 | 82 | 75 | 124 | 139 | 126 | 78 | 50 | 42 | 29 | 23 | 18 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 26.99 | 32.68 | 25.59 | 48.65 | 23.59 | -2.63 | 38.93 | 40.35 | 41.51 | 48.69 | 56.92 | 37.98 | 37.35 | 37.41 | 37.75 | 37.93 | 38.00 | 37.50 | 38.00 | 38.00 | 38.40 | 38.13 | 38.51 | 39.40 |
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...
|
% | 10.92 | 10.33 | 11.60 | 11.44 | 12.73 | 13.01 | 12.68 | 12.48 | 12.10 | 12.40 | 12.34 | 12.20 | 13.08 | 13.29 | 13.06 | 14.96 | 15.48 | 16.24 | 14.12 | 13.52 | 13.72 | 13.13 | 12.68 | 14.13 |
Operating Income Margin |
Loading...
|
% | 1.34 | 0.64 | 0.66 | -0.42 | 1.43 | 1.44 | 1.26 | 1.26 | 1.05 | 0.84 | 0.89 | 0.96 | 1.38 | 1.29 | 1.23 | 1.84 | 2.51 | 2.83 | 2.35 | 1.92 | 1.91 | 1.81 | 1.90 | 2.37 |
Net Income Margin |
Loading...
|
% | 0.69 | 0.22 | 0.13 | -0.45 | 0.84 | 1.13 | 0.57 | 0.42 | 0.37 | 0.11 | - | - | 0.81 | 0.74 | 0.73 | 0.85 | 1.34 | 1.50 | 1.25 | 1.03 | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 2.20 | 1.60 | 1.80 | 0.68 | 2.22 | 2.18 | 2.02 | 1.97 | 1.99 | 1.82 | 1.84 | 1.85 | 1.96 | 1.90 | 1.78 | 2.98 | 3.44 | 3.86 | 3.39 | 2.61 | 2.73 | 2.47 | 2.53 | 3.05 |
EBIT Ratio |
Loading...
|
% | 1.33 | 0.64 | 0.66 | -0.42 | 1.43 | 1.44 | 1.27 | 1.23 | 1.19 | 0.85 | 0.90 | 0.96 | 1.49 | 1.41 | 1.32 | 2.02 | 2.51 | 2.84 | 2.41 | 1.92 | 2.05 | 1.80 | 1.90 | 2.35 |
EBT Ratio |
Loading...
|
% | 0.95 | 0.33 | 0.18 | -0.89 | 1.11 | 1.10 | 0.94 | 0.71 | 0.63 | 0.22 | 0.15 | 0.29 | 1.29 | 1.18 | 1.17 | 1.38 | 2.17 | 2.40 | 2.02 | 1.66 | 1.52 | 1.61 | 1.75 | 2.31 |
StockViz Staff
September 20, 2024
Any question? Send us an email