Income Statement | Trend | Unit | 2023-09-30 | 2022-09-30 | 2021-09-30 | 2020-09-30 | 2019-09-30 | 2018-09-30 | 2017-09-30 | 2016-09-30 | 2015-09-30 | 2014-09-30 | 2013-09-30 | 2012-09-30 | 2011-09-30 | 2010-09-30 | 2009-09-30 | 2008-09-30 | 2007-09-30 | 2006-09-30 | 2005-09-30 | 2004-09-30 | 2003-09-30 | 2002-09-30 | 2001-09-30 | 2000-09-30 | 1999-09-30 | 1998-09-30 | 1997-09-30 | 1996-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,953 | 2,007 | 1,497 | 1,467 | 1,754 | 1,678 | 1,324 | 1,161 | 1,674 | 1,962 | 1,742 | 1,498 | 1,591 | 1,213 | 1,207 | 1,543 | 1,267 | 1,297 | 1,259 | 1,454 | 1,464 | 1,025 | 1,086 | 745 | 224 | 112 | 135 | 120 |
Cost of Revenue |
Loading...
|
M | 1,514 | 1,555 | 1,053 | 1,027 | 1,299 | 1,246 | 943 | 795 | 1,229 | 1,577 | 1,406 | 1,200 | 1,237 | 904 | 876 | 1,258 | 982 | 1,015 | 984 | 996 | 1,010 | 662 | 771 | 502 | 132 | 50 | 72 | 59 |
Gross Profit |
Loading...
|
M | 438 | 452 | 444 | 440 | 455 | 432 | 381 | 366 | 446 | 385 | 336 | 298 | 354 | 309 | 331 | 285 | 285 | 282 | 276 | 458 | 453 | 363 | 315 | 243 | 92 | 62 | 63 | 61 |
Operating Expenses |
Loading...
|
M | 376 | 408 | 386 | 387 | 427 | 366 | 325 | 279 | 352 | 305 | 270 | 244 | 292 | 250 | 251 | 282 | 230 | 305 | 377 | 413 | 405 | 337 | 285 | 212 | 121 | 55 | 54 | 51 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 26 | 25 | 25 | 25 | 28 | 24 | 25 | 23 | 44 | 23 | 18 | 19 | 21 | 21 | 22 | 18 | 18 | 22 | 43 | 30 | 58 | 278 | 236 | 177 | 98 | 43 | 43 | 41 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 341 | 300 | 255 | 308 | 282 | 251 | 225 | 271 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -1,135 | -1,177 | -700 | -679 | -902 | -864 | -611 | -496 | -876 | -1,272 | -1,137 | -947 | -948 | -654 | -625 | -976 | -752 | -710 | -606 | -583 | -606 | -325 | -486 | -289 | -11 | 5 | -19 | -8 |
Operating Income |
Loading...
|
M | 63 | 43 | 59 | 53 | 27 | 66 | 55 | 87 | 94 | 80 | 66 | 54 | 62 | 59 | 80 | 3 | 55 | -23 | -102 | 45 | 49 | 26 | 29 | 31 | -29 | 7 | 9 | 10 |
Interest Expense |
Loading...
|
M | 16 | 10 | 8 | 10 | 11 | 9 | 7 | 7 | 14 | 17 | 14 | 14 | 16 | 14 | 18 | 14 | 12 | 21 | 32 | 46 | 41 | 38 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -2 | 6 | 63 | 23 | -2 | 18 | 2 | 18 | -12 | -7 | -7 | 7 | -7 | -4 | 7 | -238 | 16 | -52 | -109 | -50 | 0 | -39 | -5 | -3 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 46 | 49 | 121 | 77 | 25 | 63 | 47 | 79 | 70 | 61 | 50 | 43 | 47 | 44 | 73 | -13 | 41 | -53 | -178 | -5 | 6 | -13 | -5 | 2 | -44 | 7 | 9 | 3 |
Income Tax Provision |
Loading...
|
M | 14 | 14 | 34 | 21 | 8 | 8 | 20 | 34 | 33 | 25 | 20 | 17 | 23 | 16 | -58 | 1 | 2 | 0 | 1 | 2 | 2 | -1 | 1 | 0 | -15 | 8 | 7 | 0 |
Income after Tax |
Loading...
|
M | 32 | 35 | 88 | 56 | 18 | 56 | 27 | 45 | 38 | 36 | 30 | 26 | 24 | 28 | 131 | -13 | 39 | -54 | -179 | -6 | 4 | -11 | -7 | 1 | -30 | -1 | 2 | 3 |
Non-Controlling Interest |
Loading...
|
M | 3 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 29 | 36 | 87 | 56 | 18 | 55 | 27 | 45 | 37 | 36 | 30 | 26 | 24 | 28 | 131 | - | 39 | - | - | - | 4 | - | - | 1 | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 35,694,000.00 | 37,384,000.00 | 40,553,000.00 | 45,656,000.00 | 50,814,000.00 | 54,764,000.00 | 55,888,000.00 | 57,022,000.00 | 57,285,000.00 | 57,476,000.00 | 59,409,000.00 | 61,931,000.00 | 66,822,000.00 | 70,019,000.00 | 75,738,000.00 | 75,774,000.00 | 75,774,000.00 | 52,944,000.00 | 35,821,000.00 | 35,205,000.00 | 32,767,000.00 | 28,790,000.00 | 22,821,739.00 | 18,288,000.00 | 11,447,000.00 | 6,035,000.00 | 5,378,788.00 | 2,875,000.00 |
EBITDA |
Loading...
|
M | 97 | 77 | 93 | 89 | 61 | 60 | 52 | 68 | 96 | 108 | 90 | 68 | 90 | 81 | 106 | 270 | 71 | 64 | 45 | 106 | 104 | 87 | 80 | 69 | -6 | 19 | 20 | 20 |
Depreciation and Amortization |
Loading...
|
M | 33 | 34 | 34 | 36 | 34 | 33 | 29 | 28 | 27 | 23 | 19 | 18 | 20 | 18 | 22 | 29 | 31 | 35 | 38 | 61 | 55 | 60 | 45 | 35 | 23 | 12 | 10 | 10 |
EBIT |
Loading...
|
M | 63 | 43 | 59 | 53 | 27 | 28 | 23 | 40 | 69 | 85 | 71 | 50 | 69 | 62 | 84 | 241 | 39 | 29 | 7 | 45 | 49 | 26 | 34 | 34 | -29 | 8 | 10 | 10 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 30.45 | 28.02 | 27.74 | 26.95 | 29.88 | 12.05 | 43.10 | 42.88 | 46.65 | 41.23 | 39.98 | 38.94 | 48.28 | 35.57 | -78.43 | -4.41 | 4.85 | -0.89 | -0.39 | -32.29 | 26.72 | 11.53 | -28.71 | 26.67 | 33.33 | 118.57 | 81.32 | 3.70 |
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...
|
% | 22.45 | 22.51 | 29.67 | 30.01 | 25.93 | 25.73 | 28.76 | 31.51 | 26.62 | 19.61 | 19.28 | 19.88 | 22.24 | 25.46 | 27.43 | 18.49 | 22.51 | 21.72 | 21.89 | 31.49 | 30.98 | 35.42 | 28.97 | 32.64 | 41.16 | 55.68 | 46.60 | 51.00 |
Operating Income Margin |
Loading...
|
% | 3.20 | 2.15 | 3.92 | 3.64 | 1.57 | 3.94 | 4.18 | 7.53 | 5.59 | 4.07 | 3.79 | 3.60 | 3.90 | 4.83 | 6.64 | 0.21 | 4.35 | -1.79 | -8.08 | 3.08 | 3.32 | 2.57 | 2.69 | 4.16 | -12.90 | 6.54 | 6.95 | 8.36 |
Net Income Margin |
Loading...
|
% | 1.49 | 1.77 | 5.81 | 3.84 | 1.01 | 3.29 | 2.02 | 3.85 | 2.23 | 1.83 | 1.71 | 1.74 | 1.54 | 2.34 | 10.86 | - | 3.10 | - | - | - | 0.28 | - | - | 0.18 | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 4.96 | 3.83 | 6.22 | 6.06 | 3.50 | 3.60 | 3.92 | 5.85 | 5.73 | 5.51 | 5.17 | 4.53 | 5.64 | 6.64 | 8.82 | 17.50 | 5.58 | 4.93 | 3.60 | 7.28 | 7.12 | 8.47 | 7.33 | 9.24 | -2.59 | 17.19 | 14.87 | 16.81 |
EBIT Ratio |
Loading...
|
% | 3.25 | 2.15 | 3.92 | 3.64 | 1.57 | 1.64 | 1.71 | 3.46 | 4.14 | 4.33 | 4.08 | 3.32 | 4.37 | 5.12 | 6.99 | 15.61 | 3.11 | 2.24 | 0.58 | 3.08 | 3.33 | 2.57 | 3.17 | 4.51 | -12.86 | 6.80 | 7.17 | 8.61 |
EBT Ratio |
Loading...
|
% | 2.35 | 2.44 | 8.11 | 5.22 | 1.43 | 3.76 | 3.57 | 6.77 | 4.20 | 3.13 | 2.86 | 2.84 | 2.96 | 3.62 | 6.09 | -0.83 | 3.26 | -4.12 | -14.15 | -0.32 | 0.38 | -1.23 | -0.48 | 0.25 | -19.82 | 6.27 | 6.73 | 2.26 |
StockViz Staff
September 20, 2024
Any question? Send us an email