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 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 214 | 210 | 205 | 196 | 186 | 179 | 163 | 149 | 141 | 133 | 115 | 104 | 100 | 89 | 84 | 80 | 78 | 74 | 68 | 64 | 60 | 57 | 55 | 52 | 49 | 46 | 43 | 37 | 35 | 35 | 33 | 31 | 28 | 26 | 24 | 23 | 21 | 20 | 18 | 15 | 14 | 13 | 12 | 11 | 9 | 10 | 8 | 8 | 8 |
Cost of Revenue |
Loading...
|
M | 114 | 49 | 48 | 44 | 43 | 42 | 40 | 35 | 33 | 32 | 28 | 25 | 24 | 22 | 21 | 19 | 18 | 18 | 16 | 15 | 14 | 14 | 13 | 13 | 12 | 12 | 11 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 2 | 2 | 3 | 2 |
Gross Profit |
Loading...
|
M | 100 | 161 | 157 | 151 | 143 | 137 | 123 | 114 | 107 | 101 | 88 | 80 | 76 | 67 | 63 | 61 | 60 | 56 | 52 | 49 | 47 | 43 | 42 | 39 | 37 | 34 | 32 | 27 | 26 | 26 | 24 | 23 | 20 | 19 | 17 | 17 | 16 | 14 | 13 | 11 | 10 | 9 | 9 | 8 | 7 | 7 | 6 | 6 | 6 |
Operating Expenses |
Loading...
|
M | 20 | 86 | 79 | 77 | 78 | 77 | 66 | 62 | 57 | 53 | 50 | 47 | 47 | 40 | 38 | 37 | 37 | 35 | 34 | 32 | 30 | 28 | 27 | 26 | 26 | 24 | 24 | 20 | 19 | 19 | 19 | 17 | 15 | 15 | 15 | 15 | 14 | 12 | 12 | 9 | 9 | 9 | 13 | 5 | 5 | 5 | 5 | 4 | 5 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 20 | 20 | 19 | 18 | 18 | 20 | 15 | 15 | 15 | 15 | 12 | 11 | 11 | 9 | 9 | 9 | 9 | 8 | 7 | 7 | 7 | 6 | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 1 | 1 | 1 | 2 | 1 | 1 |
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 | 0 | 0 | 0 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21 | 21 | 20 | 19 | 19 | 18 | 15 | 14 | 14 | 14 | 13 | 11 | 11 | 11 | 11 | 10 | 9 | 8 | 6 | 6 | 6 | 9 | 4 | 4 | 4 | 3 | 3 | 4 |
Costs and Expenses |
Loading...
|
M | -94 | 37 | 31 | 33 | 35 | 34 | 26 | 26 | 24 | 24 | 23 | 22 | 23 | 18 | 18 | 18 | 19 | 17 | 17 | 17 | 16 | 13 | 13 | 14 | 14 | 12 | 13 | 10 | 9 | 9 | 9 | 9 | 7 | 8 | 8 | 8 | 8 | 6 | 6 | 5 | 5 | 5 | 10 | 2 | 2 | 2 | 2 | 1 | 2 |
Operating Income |
Loading...
|
M | 80 | 75 | 78 | 74 | 65 | 59 | 57 | 52 | 50 | 48 | 37 | 33 | 30 | 27 | 25 | 24 | 23 | 21 | 18 | 17 | 17 | 16 | 15 | 13 | 11 | 9 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 0 | -4 | 3 | 2 | 2 | 1 | 1 | 1 |
Interest Expense |
Loading...
|
M | 15 | 15 | 16 | 17 | 14 | 14 | 15 | 10 | 10 | 10 | 10 | 10 | 10 | 9 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 8 | 4 | 4 | 5 | 4 | 4 | 4 |
Non-operating Income/Expense |
Loading...
|
M | -16 | 7 | -1 | -17 | -2 | -14 | -15 | -11 | -1 | 5 | 13 | 3 | 11 | 0 | 14 | 0 | 0 | 11 | 1 | 5 | 0 | 5 | 0 | 2 | 10 | 10 | 0 | 17 | 2 | 5 | 1 | 11 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -1 | 0 | 0 | -2 | -1 | 1 | 0 | 1 | 0 | 1 |
EBT |
Loading...
|
M | 64 | 67 | 62 | 57 | 64 | 46 | 42 | 41 | 49 | 39 | 40 | 26 | 31 | 18 | 31 | 16 | 15 | 24 | 13 | 16 | 11 | 15 | 9 | 8 | 15 | 14 | 2 | 20 | 6 | 9 | 3 | 13 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | 0 | -1 | -1 | -6 | -3 | 0 | -2 | -3 | -2 | -2 |
Income Tax Provision |
Loading...
|
M | 3 | 25 | 25 | 6 | -20 | 14 | 15 | 10 | 10 | 10 | 13 | 11 | 12 | -3 | 9 | 9 | 8 | -1 | 7 | 7 | 7 | -1 | 7 | 7 | 6 | -1 | 6 | 5 | 4 | -1 | 5 | 4 | 3 | 0 | 2 | 2 | 2 | 2 | 2 | 1 | -1 | 5 | -10 | 3 | 3 | 4 | 4 | 4 | 2 |
Income after Tax |
Loading...
|
M | 61 | 42 | 36 | 51 | 84 | 32 | 27 | 31 | 39 | 29 | 28 | 15 | 19 | 21 | 22 | 8 | 7 | 26 | 6 | 9 | 4 | 16 | 2 | 1 | 9 | 15 | -4 | 15 | 2 | 9 | -2 | 9 | -2 | 1 | -2 | -1 | -2 | -2 | -3 | -1 | 0 | -6 | 5 | -6 | -3 | -6 | -6 | -6 | -4 |
Non-Controlling Interest |
Loading...
|
M | - | - | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 9 | 5 | 6 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 1 | 2 | 2 | 41 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | 56 | 52 | 58 | 41 | 37 | 36 | 44 | 35 | 32 | 21 | 25 | 13 | 26 | 11 | 11 | 20 | 10 | 13 | 8 | 12 | 6 | 5 | 12 | 12 | 1 | 18 | 4 | 7 | 2 | 12 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 214,438,000.00 | 210,362,000.00 | 205,447,532.00 | 200,667,250.00 | 195,779,007.00 | 184,558,000.00 | 172,831,173.00 | 165,200,577.00 | 161,048,592.00 | 153,873,000.00 | 139,630,475.00 | 134,819,742.00 | 131,758,744.00 | 126,401,000.00 | 123,843,977.00 | 120,068,176.00 | 114,314,331.00 | 112,097,000.00 | 110,074,074.00 | 106,236,309.00 | 98,607,786.00 | 94,487,773.00 | 91,945,206.00 | 83,494,825.00 | 79,196,060.00 | 78,227,824.00 | 73,068,081.00 | 68,331,234.00 | 66,626,239.00 | 66,080,000.00 | 67,985,177.00 | 64,304,713.00 | 55,416,947.00 | 55,244,664.00 | 55,145,963.00 | 54,963,093.00 | 50,683,528.00 | 50,683,528.00 | 33,527,183.00 | 25,419,757.00 | 25,419,418.00 | 25,191,570.00 | 24,570,000.00 | 25,229,818.00 | 25,229,818.00 | 25,229,818.00 | 25,229,818.00 | 25,229,818.00 | 25,229,818.00 |
EBITDA |
Loading...
|
M | 147 | 141 | 138 | 133 | 125 | 116 | 108 | 99 | 93 | 84 | 76 | 69 | 65 | 58 | 54 | 52 | 50 | 48 | 44 | 42 | 39 | 37 | 36 | 32 | 30 | 28 | 26 | 22 | 21 | 21 | 21 | 18 | 16 | 15 | 14 | 13 | 12 | 11 | 10 | 8 | 7 | 6 | -6 | 6 | 6 | 7 | 4 | 4 | 5 |
Depreciation and Amortization |
Loading...
|
M | 66 | 58 | 53 | 59 | 59 | 57 | 51 | 47 | 42 | 41 | 39 | 36 | 35 | 31 | 29 | 28 | 28 | 27 | 25 | 25 | 22 | 21 | 20 | 20 | 19 | 19 | 18 | 15 | 14 | 14 | 13 | 13 | 11 | 11 | 11 | 10 | 10 | 9 | 8 | 6 | 6 | 6 | 4 | 4 | 3 | 4 | 3 | 3 | 4 |
EBIT |
Loading...
|
M | 80 | 83 | 85 | 74 | 65 | 59 | 57 | 52 | 50 | 43 | 37 | 33 | 30 | 27 | 25 | 24 | 23 | 21 | 19 | 17 | 17 | 16 | 16 | 13 | 11 | 9 | 8 | 8 | 7 | 7 | 7 | 6 | 5 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | -10 | 2 | 2 | 2 | 1 | 2 | 2 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | 5.17 | 37.65 | 41.21 | 9.94 | -31.68 | 29.91 | 35.96 | 24.86 | 19.80 | 26.33 | 31.35 | 43.41 | 38.25 | -18.35 | 28.30 | 52.31 | 53.47 | -5.28 | 56.40 | 42.77 | 62.26 | -3.87 | 73.59 | 84.17 | 40.90 | -4.85 | 313.19 | 24.34 | 72.38 | -6.24 | 169.72 | 32.80 | 227.96 | -3.41 | 375.04 | 856.12 | 2,260.49 | 1,424.83 | -276.73 | 1,844.44 | 97.35 | -388.10 | 183.38 | -113.69 | -1,495.73 | -227.52 | -137.44 | -157.99 | -107.73 |
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 | 0 | 0 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 46.86 | 76.59 | 76.59 | 77.37 | 77.00 | 76.45 | 75.66 | 76.26 | 76.25 | 75.82 | 76.17 | 76.47 | 76.37 | 75.14 | 75.33 | 76.38 | 76.68 | 75.60 | 76.25 | 76.49 | 77.12 | 76.07 | 75.91 | 75.32 | 75.36 | 73.51 | 74.09 | 74.07 | 73.92 | 73.72 | 73.04 | 74.00 | 72.57 | 72.79 | 73.65 | 74.15 | 72.96 | 72.42 | 72.95 | 74.05 | 69.80 | 69.32 | 77.98 | 73.33 | 73.55 | 74.60 | 71.02 | 69.19 | 72.56 |
Operating Income Margin |
Loading...
|
% | 37.53 | 35.80 | 38.12 | 37.85 | 34.98 | 33.27 | 35.05 | 34.84 | 35.59 | 35.86 | 32.42 | 31.49 | 29.62 | 30.41 | 29.55 | 29.58 | 29.13 | 28.05 | 26.46 | 26.03 | 27.42 | 27.42 | 27.03 | 24.54 | 22.59 | 20.49 | 19.14 | 20.09 | 20.42 | 19.96 | 17.08 | 18.03 | 18.71 | 16.33 | 12.10 | 10.29 | 8.73 | 10.93 | 8.71 | 13.62 | 3.99 | 0.66 | -30.69 | 24.51 | 24.35 | 21.14 | 8.42 | 14.80 | 13.79 |
Net Income Margin |
Loading...
|
% | - | - | 27.43 | 26.34 | 31.07 | 22.80 | 22.59 | 24.20 | 31.19 | 26.20 | 27.33 | 19.69 | 24.96 | 14.93 | 30.89 | 14.29 | 13.89 | 26.75 | 14.32 | 19.95 | 13.22 | 21.77 | 11.43 | 9.99 | 25.23 | 25.76 | 1.35 | 48.52 | 11.81 | 20.15 | 6.81 | 40.18 | 4.90 | 3.88 | 2.28 | 0.83 | 0.13 | 0.58 | -3.32 | 0.49 | 9.33 | 0.00 | 0.00 | -21.12 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA Ratio |
Loading...
|
% | 68.49 | 66.94 | 67.28 | 67.88 | 66.89 | 64.95 | 66.47 | 66.09 | 65.77 | 63.56 | 65.94 | 66.22 | 64.86 | 64.94 | 64.05 | 65.16 | 64.69 | 64.55 | 65.32 | 65.15 | 64.95 | 65.02 | 64.63 | 62.75 | 62.66 | 61.40 | 60.61 | 60.15 | 59.56 | 61.57 | 61.81 | 59.43 | 59.70 | 57.82 | 57.89 | 57.74 | 56.34 | 55.32 | 54.81 | 55.17 | 51.11 | 47.02 | -51.49 | 54.27 | 60.58 | 67.71 | 51.83 | 53.76 | 63.67 |
EBIT Ratio |
Loading...
|
% | 37.53 | 39.51 | 41.37 | 37.85 | 34.98 | 33.27 | 35.05 | 34.84 | 35.59 | 32.50 | 32.43 | 31.51 | 29.63 | 30.48 | 29.69 | 29.66 | 29.26 | 28.43 | 27.86 | 27.07 | 28.51 | 28.76 | 28.13 | 24.54 | 22.59 | 20.49 | 19.14 | 20.68 | 21.10 | 20.62 | 21.75 | 18.23 | 18.93 | 16.47 | 12.93 | 11.57 | 10.03 | 12.22 | 10.28 | 15.14 | 6.33 | 2.23 | -86.52 | 20.92 | 25.39 | 25.83 | 14.43 | 22.54 | 18.57 |
EBT Ratio |
Loading...
|
% | 30.02 | 31.99 | 30.08 | 29.07 | 34.13 | 25.59 | 25.59 | 27.43 | 34.74 | 29.67 | 34.82 | 24.95 | 30.72 | 20.48 | 37.20 | 20.35 | 19.66 | 32.77 | 19.02 | 24.78 | 17.75 | 26.68 | 16.24 | 15.11 | 31.08 | 30.77 | 4.64 | 53.98 | 16.18 | 24.57 | 9.19 | 41.79 | 5.37 | 4.04 | 2.61 | 0.86 | 0.38 | 0.73 | -3.76 | 0.54 | -5.24 | -9.38 | -46.46 | -26.12 | -2.22 | -19.37 | -31.97 | -28.21 | -25.88 |
StockViz Staff
September 20, 2024
Any question? Send us an email