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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 376 | 405 | 233 | 222 | 299 | 319 | 162 | 139 | 275 | 195 | 160 | 188 | 267 | 358 | 124 | 141 | 149 | 176 | 65 | 74 | 87 |
Cost of Revenue |
Loading...
|
M | 190 | 192 | 73 | 137 | 141 | 142 | 108 | 107 | 119 | 148 | 92 | 64 | 71 | 84 | 51 | 41 | 43 | 50 | 33 | 24 | 25 |
Gross Profit |
Loading...
|
M | 186 | 214 | 160 | 85 | 158 | 178 | 55 | 32 | 156 | 47 | 68 | 124 | 195 | 274 | 73 | 101 | 105 | 126 | 33 | 50 | 62 |
Operating Expenses |
Loading...
|
M | 150 | 159 | 183 | 121 | 124 | 125 | 94 | 106 | 153 | 220 | 120 | 110 | 141 | 150 | 66 | 65 | 65 | 68 | 34 | 33 | 33 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 74 | 84 | 34 | 87 | 28 | 28 | 31 | 25 | 21 | 20 | 23 | 19 | 19 | 13 | 12 | 10 | 7 | 14 | 5 | 3 | 4 |
Research and Development (R&D) Expenses |
Loading...
|
M | 9 | 8 | 8 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 3 | 3 | 4 | 3 | 2 | 2 |
Other Operating Expenses |
Loading...
|
M | 67 | 67 | 141 | 27 | 90 | 90 | 58 | 75 | 125 | 193 | 91 | 87 | 117 | 132 | 50 | 52 | 55 | 51 | 26 | 28 | 27 |
Costs and Expenses |
Loading...
|
M | -41 | -33 | 110 | -16 | -17 | -17 | -13 | -1 | 33 | 72 | 28 | 46 | 69 | 66 | 15 | 24 | 21 | 18 | 1 | 7 | 8 |
Operating Income |
Loading...
|
M | 36 | 55 | -22 | -36 | 34 | 53 | -40 | -74 | 3 | -173 | -52 | 14 | 55 | 124 | 7 | 36 | 40 | 57 | -1 | 17 | 30 |
Interest Expense |
Loading...
|
M | 24 | 24 | 21 | 22 | 21 | 21 | 17 | 12 | 12 | 11 | 9 | 8 | 7 | 7 | 7 | 10 | 9 | 6 | 1 | 1 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -28 | -24 | -21 | 0 | -21 | -21 | -17 | -57 | -12 | 0 | 0 | 0 | -4 | 0 | -1 | 0 | 0 | 0 | 0 | -2 | 0 |
EBT |
Loading...
|
M | 9 | 31 | -44 | -57 | 12 | 32 | -56 | -131 | -9 | -184 | -61 | 5 | 44 | 117 | 0 | 26 | 31 | 51 | -2 | 17 | 29 |
Income Tax Provision |
Loading...
|
M | 0 | 11 | -13 | -10 | 3 | 9 | -14 | -26 | -3 | -47 | -15 | 2 | 7 | 27 | -1 | 6 | 7 | 12 | 0 | 4 | 7 |
Income after Tax |
Loading...
|
M | 9 | 19 | -31 | -48 | 9 | 23 | -42 | -105 | -6 | -137 | -45 | 3 | 36 | 90 | 1 | 20 | 24 | 39 | -2 | 13 | 22 |
Non-Controlling Interest |
Loading...
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 67 | 3 | 0 | 3 |
Net Income |
Loading...
|
M | - | - | -31 | -48 | 9 | 23 | -42 | -107 | -6 | -137 | -45 | 3 | 36 | 90 | 1 | 18 | 21 | -27 | -5 | 13 | 19 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 170,956,000.00 | 169,737,000.00 | 167,453,000.00 | 166,709,000.00 | 167,905,000.00 | 166,548,000.00 | 164,824,000.00 | 164,427,000.00 | 164,083,000.00 | 163,966,000.00 | 163,692,000.00 | 165,689,000.00 | 165,731,000.00 | 165,563,000.00 | 165,192,000.00 | 152,404,000.00 | 162,650,597.00 | 138,206,000.00 | 138,206,000.00 | 134,060,000.00 | 134,060,000.00 |
EBITDA |
Loading...
|
M | 43 | 61 | -22 | -29 | 41 | 60 | -33 | -67 | 10 | -167 | -47 | 19 | 54 | 127 | 10 | 38 | 43 | 59 | 0 | 19 | 31 |
Depreciation and Amortization |
Loading...
|
M | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 4 | 4 | 3 | 3 | 2 | 2 | 1 | 1 | 1 |
EBIT |
Loading...
|
M | 36 | 55 | -28 | -36 | 34 | 53 | -40 | -74 | 3 | -173 | -52 | 14 | 50 | 124 | 6 | 35 | 40 | 57 | -1 | 17 | 30 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 1.94 | 37.20 | 29.19 | 16.64 | 25.39 | 29.47 | 24.26 | 20.09 | 29.12 | 25.35 | 25.39 | 39.74 | 16.45 | 22.69 | 413.48 | 22.75 | 23.70 | 23.77 | 20.68 | 22.93 | 23.61 |
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...
|
% | 49.39 | 52.74 | 68.84 | 38.27 | 52.74 | 55.65 | 33.83 | 23.18 | 56.58 | 24.04 | 42.37 | 65.98 | 73.24 | 76.52 | 58.89 | 71.08 | 70.82 | 71.36 | 49.92 | 67.57 | 71.51 |
Operating Income Margin |
Loading...
|
% | 9.67 | 13.64 | -9.63 | -16.08 | 11.26 | 16.61 | -24.32 | -53.15 | 1.13 | -88.68 | -32.62 | 7.41 | 20.49 | 34.65 | 5.86 | 25.35 | 27.21 | 32.58 | -2.16 | 23.21 | 33.94 |
Net Income Margin |
Loading...
|
% | - | - | -13.34 | -21.57 | 3.09 | 7.05 | -26.15 | -76.69 | -2.34 | -70.27 | -28.37 | 1.76 | 13.67 | 25.24 | 0.67 | 12.90 | 13.95 | -15.59 | -7.23 | 17.32 | 21.73 |
EBITDA Ratio |
Loading...
|
% | 11.45 | 15.09 | -9.63 | -13.02 | 13.57 | 18.85 | -20.04 | -48.31 | 3.55 | -85.54 | -29.49 | 9.98 | 20.36 | 35.54 | 7.93 | 27.00 | 28.63 | 33.56 | 0.03 | 24.89 | 35.40 |
EBIT Ratio |
Loading...
|
% | 9.67 | 13.64 | -12.20 | -16.08 | 11.26 | 16.61 | -24.32 | -53.15 | 1.13 | -88.70 | -32.68 | 7.39 | 18.74 | 34.54 | 5.23 | 25.08 | 27.21 | 32.58 | -2.18 | 23.20 | 33.94 |
EBT Ratio |
Loading...
|
% | 2.32 | 7.62 | -18.84 | -25.87 | 4.15 | 10.00 | -34.52 | -93.98 | -3.31 | -94.13 | -38.02 | 2.92 | 16.36 | 32.64 | -0.22 | 18.35 | 20.92 | 29.07 | -3.27 | 22.47 | 33.38 |
StockViz Staff
July 1, 2024
Any question? Send us an email