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 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 235 | 229 | 213 | 110 | 181 | 129 | 135 | 126 | 114 | 109 | 104 | 104 | 101 | 100 | 93 | 90 | 84 | 83 | 79 | 76 | 74 | 74 | 72 | 70 | 67 | 66 | 63 | 60 | 57 | 55 | 53 | 50 | 48 | 47 | 46 | 44 | 40 | 38 | 36 | 35 | 33 | 31 | 31 | 30 | 29 | 25 | 26 | 25 | 24 | 23 | 21 | 20 | 18 | 17 | 17 | 16 | 16 | 14 | 12 | 12 | 10 | 14 | 14 | 13 | 2 |
Cost of Revenue |
Loading...
|
M | 9 | 19 | 8 | 6 | - | - | 11 | 7 | - | 12 | 7 | 5 | - | - | 4 | - | - | - | 7 | 7 | 7 | 28 | 6 | 7 | 6 | 20 | 5 | 6 | 5 | 11 | 5 | 5 | 8 | 9 | 4 | 5 | 6 | 6 | 4 | 4 | 6 | 6 | 3 | 3 | 8 | 6 | 3 | 2 | 2 | - | 2 | 3 | 3 | - | 3 | 3 | 3 | 4 | 5 | 4 | 5 | - | - | - | - |
Gross Profit |
Loading...
|
M | 227 | 210 | 205 | 104 | 181 | 129 | 125 | 119 | 114 | 96 | 98 | 100 | 101 | 100 | 90 | 90 | 84 | 83 | 73 | 69 | 67 | 74 | 66 | 63 | 61 | 66 | 58 | 55 | 51 | 55 | 48 | 45 | 48 | 47 | 41 | 39 | 40 | 38 | 32 | 31 | 33 | 31 | 29 | 27 | 29 | 25 | 24 | 23 | 22 | 23 | 19 | 17 | 15 | 17 | 14 | 13 | 13 | 10 | 8 | 7 | 5 | 14 | 14 | 13 | 2 |
Operating Expenses |
Loading...
|
M | 162 | 209 | 205 | -50 | 39 | -3 | 25 | 32 | 35 | 27 | 97 | 99 | 100 | 99 | 89 | 90 | 84 | 81 | 72 | 69 | 67 | 73 | 66 | 63 | 61 | 65 | 57 | 54 | 50 | 49 | 46 | 44 | 47 | 43 | 40 | 38 | 39 | 35 | 31 | 31 | 33 | 28 | 28 | 27 | 28 | 23 | 23 | 22 | 21 | 22 | 18 | 16 | 14 | 6 | 14 | 12 | 13 | 7 | 7 | 5 | 4 | 13 | 13 | 13 | -714 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 27 | 33 | 22 | 21 | 21 | 21 | 21 | 22 | 19 | 18 | 20 | 18 | 17 | 16 | 16 | 16 | 17 | 15 | 15 | 15 | 15 | 13 | 14 | 14 | 14 | 12 | 13 | 13 | 13 | 12 | 12 | 12 | 12 | 10 | 11 | 11 | 10 | 7 | 8 | 10 | 8 | 12 | 7 | 7 | 6 | 11 | 6 | 6 | 6 | 6 | 5 | 5 | 4 | 9 | 4 | 3 | 3 | 11 | 10 | 9 | 9 | - | - | - | - |
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 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 60 | 52 | 49 | 46 | 52 | 44 | 41 | 37 | 37 | 34 | 32 | 35 | 34 | 29 | 27 | 30 | 28 | 23 | 21 | 24 | 17 | 21 | 19 | 22 | 12 | 17 | 17 | 16 | - | 13 | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | 11 | -248 | -220 | 37 | - | - | 126 | 107 | - | -79 | 90 | 93 | - | - | 89 | - | - | - | 87 | 84 | 80 | -70 | 72 | 65 | 62 | -59 | 56 | 52 | 47 | -46 | 43 | 41 | -55 | -41 | 37 | 34 | -46 | -33 | 27 | 28 | -38 | -27 | 27 | 25 | -36 | -23 | 22 | 21 | 21 | - | 18 | 15 | 14 | - | 13 | 12 | 12 | 11 | 10 | 9 | 9 | - | - | - | - |
Operating Income |
Loading...
|
M | 65 | 1 | 1 | 153 | 143 | 132 | 100 | 87 | 79 | 69 | 1 | 1 | 1 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 2 | 6 | 2 | 1 | 1 | 4 | 1 | 1 | 1 | 3 | 1 | 1 | 0 | 2 | 1 | 0 | 0 | 2 | 0 | 0 | 1 | 2 | 0 | 1 | 1 | 11 | 1 | 0 | 1 | 3 | 0 | 2 | 1 | 1 | 1 | 1 | 716 |
Interest Expense |
Loading...
|
M | 124 | 127 | 114 | 88 | 73 | 48 | 23 | 10 | 7 | 8 | 8 | 8 | 8 | 9 | 11 | 12 | 19 | 22 | 28 | 28 | 25 | 21 | 17 | 14 | 12 | 11 | 9 | 8 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 5 | 20 | 15 | 10 | - |
Non-operating Income/Expense |
Loading...
|
M | 61 | 46 | 61 | -88 | -72 | -48 | -23 | -10 | -7 | -8 | 63 | 63 | 64 | 64 | 54 | 51 | 42 | 50 | 47 | 45 | 43 | 43 | 42 | 41 | 39 | 34 | 37 | 34 | 29 | 23 | 28 | 25 | 25 | 21 | 23 | 21 | 18 | 19 | 18 | 16 | 17 | 16 | 16 | 14 | 13 | 11 | 14 | 12 | 12 | 8 | 9 | 8 | 7 | -4 | 7 | 6 | 6 | 9 | 2 | 1 | 1 | 9 | 7 | 4 | - |
EBT |
Loading...
|
M | 61 | 47 | 62 | 65 | 71 | 84 | 77 | 77 | 71 | 62 | 64 | 63 | 64 | 66 | 54 | 51 | 43 | 51 | 47 | 45 | 44 | 45 | 43 | 42 | 40 | 36 | 37 | 34 | 30 | 29 | 29 | 26 | 26 | 24 | 24 | 21 | 19 | 22 | 18 | 17 | 17 | 18 | 16 | 14 | 14 | 13 | 14 | 12 | 13 | 10 | 9 | 9 | 7 | 7 | 7 | 6 | 6 | 3 | 2 | 2 | 1 | 11 | 8 | 5 | 716 |
Income Tax Provision |
Loading...
|
M | 11 | 5 | 9 | 11 | 13 | 16 | 13 | 14 | 13 | 8 | 12 | 13 | 13 | 15 | 11 | 11 | 8 | 10 | 10 | 9 | 8 | 8 | 8 | 8 | 7 | 15 | 12 | 10 | 8 | 7 | 8 | 8 | 9 | 5 | 8 | 7 | 6 | 7 | 4 | 5 | 5 | 6 | 5 | 5 | 4 | 4 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 1 | 1 | 1 | 0 | 4 | 3 | 2 | - |
Income after Tax |
Loading...
|
M | 50 | 42 | 53 | 53 | 58 | 68 | 64 | 62 | 58 | 54 | 52 | 50 | 51 | 51 | 43 | 40 | 35 | 41 | 38 | 36 | 35 | 36 | 35 | 34 | 33 | 21 | 25 | 24 | 23 | 22 | 21 | 19 | 18 | 20 | 16 | 14 | 13 | 15 | 14 | 12 | 12 | 12 | 11 | 10 | 9 | 9 | 9 | 8 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 2 | 2 | 2 | 1 | 7 | 5 | 3 | - |
Non-Controlling Interest |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 53 | 53 | 58 | 68 | 64 | 62 | 58 | 54 | 52 | 50 | 51 | 51 | 43 | 40 | 35 | 41 | 38 | 36 | 35 | 36 | 35 | 34 | 33 | 21 | 25 | 24 | 23 | 24 | 21 | 19 | 18 | 20 | 16 | 14 | 13 | 15 | 14 | 11 | 12 | 12 | 11 | 10 | 9 | 8 | 9 | 8 | 8 | - | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 54,595,384.00 | 54,535,315.00 | 54,530,635.00 | 54,505,726.00 | 54,534,482.00 | 54,537,685.00 | 54,546,682.00 | 54,532,385.00 | 54,522,042.00 | 54,493,959.00 | 54,477,740.00 | 54,460,230.00 | 54,381,991.00 | 54,273,944.00 | 54,232,965.00 | 54,194,506.00 | 54,167,414.00 | 54,149,554.00 | 54,096,368.00 | 54,089,107.00 | 54,076,538.00 | 54,037,313.00 | 54,191,222.00 | 54,196,023.00 | 54,183,400.00 | 54,151,282.00 | 54,099,672.00 | 54,100,604.00 | 54,133,722.00 | 54,285,000.00 | 53,879,328.00 | 53,452,526.00 | 53,133,620.00 | 53,313,514.00 | 53,012,668.00 | 52,852,072.00 | 52,475,960.00 | 51,437,931.00 | 51,452,626.00 | 49,647,182.00 | 49,048,872.00 | 49,048,872.00 | 49,048,872.00 | 49,048,872.00 | 49,048,872.00 | 41,214,426.00 | 49,048,872.00 | 49,048,872.00 | 49,048,872.00 | 41,214,426.00 | 49,048,872.00 | 49,048,872.00 | 49,048,872.00 | 41,214,426.00 | 49,048,872.00 | 49,048,872.00 | 49,048,872.00 | 34,980,000.00 | 34,930,000.00 | 34,860,000.00 | 34,140,000.00 | 5,113,138.00 | 5,095,959.00 | 5,107,692.00 | - |
EBITDA |
Loading...
|
M | -4 | 1 | 1 | 153 | 144 | 133 | 101 | 88 | 80 | 70 | 73 | 72 | 74 | 76 | 66 | 64 | 63 | 75 | 76 | 74 | 69 | 67 | 61 | 57 | 52 | 47 | 47 | 43 | 39 | 37 | 37 | 33 | 33 | 30 | 30 | 26 | 23 | 26 | 22 | 21 | 21 | 22 | 20 | 18 | 17 | 17 | 18 | 16 | 17 | 14 | 14 | 13 | 12 | 11 | 12 | 10 | 10 | 8 | 7 | 7 | 6 | -9 | -7 | -5 | 716 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
EBIT |
Loading...
|
M | -5 | 0 | 0 | 152 | 143 | 132 | 100 | 87 | 79 | 69 | 72 | 71 | 72 | 75 | 65 | 63 | 62 | 74 | 75 | 73 | 68 | 66 | 60 | 56 | 51 | 47 | 46 | 42 | 38 | 36 | 36 | 33 | 32 | 30 | 29 | 25 | 23 | 25 | 22 | 21 | 20 | 21 | 20 | 18 | 17 | 16 | 18 | 16 | 16 | 14 | 14 | 13 | 11 | 11 | 11 | 10 | 10 | 7 | 7 | 7 | 6 | -10 | -8 | -5 | - |
Income from Discontinued Operations |
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 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 17.50 | 10.91 | 13.81 | 17.38 | 18.07 | 19.49 | 16.92 | 18.83 | 18.96 | 12.70 | 17.98 | 20.97 | 20.18 | 22.56 | 20.29 | 20.95 | 18.76 | 20.05 | 20.20 | 20.74 | 19.53 | 18.86 | 19.03 | 19.86 | 17.78 | 41.25 | 31.52 | 29.17 | 25.79 | 25.13 | 28.11 | 28.59 | 32.80 | 18.81 | 33.01 | 32.52 | 31.14 | 30.63 | 23.33 | 32.10 | 30.78 | 33.45 | 32.98 | 32.49 | 32.29 | 32.44 | 33.33 | 32.57 | 34.44 | 34.04 | 35.11 | 34.82 | 34.34 | 36.19 | 34.54 | 35.29 | 33.87 | 34.97 | 27.80 | 31.88 | 32.71 | 35.32 | 35.72 | 35.41 | - |
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 | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 96.27 | 91.58 | 96.33 | 94.33 | 100.00 | 100.00 | 92.16 | 94.24 | 100.00 | 88.64 | 93.73 | 95.63 | 100.00 | 100.00 | 96.13 | 100.00 | 100.00 | 100.00 | 91.66 | 90.89 | 90.82 | 100.00 | 91.62 | 90.63 | 91.07 | 100.00 | 91.33 | 90.67 | 90.35 | 100.00 | 90.57 | 90.14 | 100.00 | 100.00 | 90.34 | 89.54 | 100.00 | 100.00 | 87.87 | 89.83 | 100.00 | 100.00 | 91.86 | 90.71 | 100.00 | 100.00 | 89.79 | 90.18 | 91.37 | 100.00 | 88.91 | 84.58 | 82.15 | 100.00 | 83.35 | 78.94 | 82.57 | 69.41 | 62.53 | 61.97 | 50.95 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 27.42 | 0.33 | 0.37 | 139.41 | 78.71 | 102.03 | 73.84 | 68.90 | 69.11 | 63.93 | 1.11 | 0.75 | 0.95 | 1.61 | 0.28 | 0.27 | 0.56 | 2.10 | 0.57 | 0.52 | 0.44 | 1.66 | 0.55 | 0.68 | 0.60 | 2.36 | 0.59 | 0.64 | 2.77 | 11.32 | 2.93 | 1.99 | 2.35 | 7.58 | 2.16 | 1.91 | 1.84 | 7.01 | 1.93 | 1.89 | 1.47 | 7.01 | 1.77 | 1.62 | 1.61 | 6.76 | 1.68 | 1.76 | 2.90 | 6.90 | 2.02 | 3.59 | 3.07 | 64.16 | 4.52 | 2.46 | 3.25 | 21.67 | 3.71 | 19.44 | 10.73 | 9.96 | 7.25 | 5.19 | 32,579.39 |
Net Income Margin |
Loading...
|
% | - | - | 25.02 | 48.65 | 31.97 | 52.33 | 47.31 | 49.34 | 50.68 | 49.51 | 50.31 | 47.95 | 51.03 | 50.79 | 46.50 | 44.77 | 41.25 | 49.51 | 47.42 | 46.93 | 47.49 | 48.61 | 47.70 | 47.88 | 48.44 | 31.85 | 39.98 | 39.97 | 39.79 | 43.56 | 39.67 | 37.90 | 36.84 | 42.22 | 35.53 | 32.82 | 32.30 | 39.71 | 38.27 | 32.85 | 35.30 | 38.40 | 34.30 | 31.90 | 31.89 | 33.58 | 34.85 | 32.49 | 33.97 | - | 28.70 | 29.48 | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -1.67 | 0.33 | 0.37 | 139.41 | 79.30 | 102.76 | 74.62 | 69.73 | 70.06 | 64.96 | 69.99 | 69.48 | 72.97 | 75.69 | 71.24 | 70.90 | 74.63 | 90.20 | 96.18 | 97.09 | 94.16 | 89.78 | 83.93 | 80.93 | 77.45 | 70.89 | 74.35 | 71.07 | 68.26 | 66.58 | 69.57 | 67.21 | 68.61 | 64.85 | 64.70 | 60.00 | 57.88 | 68.44 | 61.39 | 60.16 | 63.33 | 71.65 | 64.40 | 60.40 | 60.07 | 65.91 | 67.99 | 64.77 | 69.68 | 61.70 | 65.75 | 67.07 | 63.96 | 65.69 | 66.72 | 62.34 | 61.94 | 54.39 | 57.05 | 60.02 | 62.79 | -65.32 | -52.72 | -37.70 | 32,579.39 |
EBIT Ratio |
Loading...
|
% | -2.14 | -0.19 | -0.14 | 138.43 | 78.71 | 102.03 | 73.84 | 68.90 | 69.11 | 63.93 | 68.93 | 68.44 | 71.90 | 74.58 | 70.16 | 69.81 | 73.46 | 89.02 | 94.92 | 95.78 | 92.82 | 88.57 | 82.64 | 79.63 | 76.11 | 70.36 | 73.01 | 69.71 | 66.80 | 65.51 | 68.03 | 65.53 | 66.90 | 63.39 | 63.37 | 58.19 | 56.60 | 67.53 | 60.01 | 58.73 | 61.82 | 70.06 | 62.97 | 58.42 | 58.98 | 64.69 | 66.82 | 63.57 | 68.42 | 60.28 | 64.43 | 65.55 | 62.50 | 64.16 | 65.20 | 60.70 | 60.26 | 52.27 | 55.44 | 57.47 | 59.78 | -67.00 | -54.40 | -39.39 | - |
EBT Ratio |
Loading...
|
% | 25.75 | 20.62 | 29.03 | 58.92 | 39.03 | 65.04 | 56.94 | 60.81 | 62.54 | 56.74 | 61.34 | 60.71 | 63.93 | 65.62 | 58.33 | 56.69 | 50.77 | 61.97 | 59.42 | 59.26 | 59.02 | 59.96 | 58.91 | 59.80 | 58.92 | 54.29 | 58.38 | 56.51 | 53.61 | 52.65 | 55.18 | 53.15 | 54.83 | 52.07 | 53.15 | 49.05 | 47.26 | 57.67 | 50.27 | 48.86 | 51.44 | 58.27 | 51.65 | 47.74 | 47.61 | 50.30 | 52.83 | 48.77 | 52.46 | 43.13 | 44.97 | 45.22 | 40.66 | 41.07 | 42.29 | 38.09 | 37.84 | 21.67 | 17.97 | 19.44 | 10.73 | 75.24 | 56.54 | 38.53 | 32,579.39 |
StockViz Staff
September 20, 2024
Any question? Send us an email