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 | 1,236 | 1,159 | 1,073 | 1,003 | 920 | 896 | 772 | 769 | 818 | 810 | 974 | 938 | 891 | 772 | 591 | 532 | 464 | 403 | 227 | 162 | 87 |
Cost of Revenue |
Loading...
|
M | 592 | 543 | 492 | 527 | 498 | 476 | 482 | 467 | 424 | 376 | 312 | 271 | 248 | 219 | 186 | 167 | 151 | 132 | 82 | 49 | 25 |
Gross Profit |
Loading...
|
M | 645 | 617 | 581 | 475 | 423 | 421 | 290 | 303 | 395 | 434 | 662 | 667 | 643 | 553 | 405 | 364 | 314 | 271 | 145 | 113 | 62 |
Operating Expenses |
Loading...
|
M | 611 | 586 | 552 | 464 | 450 | 478 | 573 | 599 | 603 | 591 | 521 | 467 | 421 | 345 | 264 | 232 | 200 | 168 | 100 | 66 | 33 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 278 | -3 | 176 | 173 | 112 | 105 | 97 | 90 | 83 | 81 | 74 | 63 | 54 | 41 | 42 | 35 | 29 | 26 | 12 | 7 | 4 |
Research and Development (R&D) Expenses |
Loading...
|
M | 31 | 29 | 27 | 26 | 25 | 25 | 25 | 25 | 24 | 22 | 21 | 19 | 17 | 15 | 13 | 12 | 11 | 11 | 7 | 4 | 2 |
Other Operating Expenses |
Loading...
|
M | 301 | 560 | 348 | 264 | 313 | 348 | 451 | 484 | 496 | 487 | 426 | 385 | 351 | 289 | 208 | 184 | 160 | 132 | 81 | 55 | 27 |
Costs and Expenses |
Loading...
|
M | 20 | 43 | 59 | -64 | -48 | 2 | 91 | 132 | 179 | 215 | 209 | 196 | 174 | 126 | 78 | 64 | 47 | 34 | 16 | 14 | 8 |
Operating Income |
Loading...
|
M | 34 | 31 | 29 | 12 | -27 | -57 | -283 | -296 | -208 | -156 | 141 | 200 | 222 | 208 | 141 | 132 | 114 | 103 | 45 | 47 | 30 |
Interest Expense |
Loading...
|
M | 92 | 46 | 85 | 81 | 71 | 62 | 52 | 44 | 40 | 35 | 31 | 29 | 30 | 32 | 32 | 26 | 17 | 8 | 2 | 1 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -74 | -67 | -64 | -59 | -116 | -107 | -86 | -69 | -12 | -4 | -4 | -5 | -5 | -2 | -1 | 0 | -2 | -3 | -3 | -3 | 0 |
EBT |
Loading...
|
M | -62 | -58 | -57 | -69 | -143 | -164 | -380 | -384 | -248 | -195 | 105 | 166 | 186 | 174 | 108 | 106 | 97 | 95 | 44 | 46 | 29 |
Income Tax Provision |
Loading...
|
M | -11 | -8 | -10 | -11 | -27 | -33 | -89 | -91 | -62 | -53 | 20 | 35 | 39 | 39 | 24 | 25 | 23 | 22 | 10 | 11 | 7 |
Income after Tax |
Loading...
|
M | -51 | -50 | -47 | -59 | -115 | -131 | -291 | -294 | -186 | -143 | 85 | 131 | 148 | 135 | 84 | 81 | 74 | 73 | 33 | 35 | 22 |
Non-Controlling Interest |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 71 | 74 | 73 | 73 | 6 | 3 | 3 |
Net Income |
Loading...
|
M | -79 | -70 | -47 | -59 | -118 | -133 | -293 | -296 | -186 | -143 | 85 | 131 | 146 | 130 | 12 | 7 | 1 | 0 | 27 | 32 | 19 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 168,713,750.00 | 167,951,000.00 | 167,153,750.00 | 166,496,500.00 | 165,926,000.00 | 164,970,500.00 | 164,325,000.00 | 164,042,000.00 | 164,357,500.00 | 164,769,500.00 | 165,168,750.00 | 165,543,750.00 | 162,222,500.00 | 161,452,399.25 | 154,613,149.25 | 147,866,649.25 | 143,280,649.25 | 136,133,000.00 | 135,442,000.00 | 134,060,000.00 | 134,060,000.00 |
EBITDA |
Loading...
|
M | 53 | 51 | 49 | 39 | 1 | -30 | -257 | -272 | -185 | -141 | 153 | 210 | 230 | 218 | 150 | 140 | 120 | 109 | 49 | 49 | 31 |
Depreciation and Amortization |
Loading...
|
M | 25 | 26 | 27 | 28 | 28 | 27 | 27 | 25 | 23 | 20 | 18 | 16 | 14 | 12 | 10 | 8 | 7 | 6 | 4 | 3 | 1 |
EBIT |
Loading...
|
M | 28 | 25 | 23 | 12 | -27 | -57 | -283 | -296 | -208 | -161 | 135 | 194 | 216 | 206 | 140 | 132 | 114 | 103 | 45 | 47 | 30 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 21.24 | 27.10 | 25.17 | 23.94 | 24.80 | 25.73 | 24.71 | 24.99 | 29.90 | 26.73 | 26.07 | 123.09 | 118.85 | 120.66 | 120.93 | 22.73 | 22.77 | 22.75 | 22.41 | 23.27 | 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 | 0 | 0 |
Gross Profit Margin |
Loading...
|
% | 52.31 | 53.15 | 53.87 | 45.12 | 41.35 | 42.31 | 34.41 | 36.54 | 47.24 | 51.41 | 64.53 | 68.66 | 69.93 | 69.33 | 68.04 | 65.79 | 64.92 | 65.09 | 63.00 | 69.54 | 71.51 |
Operating Income Margin |
Loading...
|
% | -0.60 | -0.20 | 0.54 | -3.13 | -12.40 | -14.93 | -41.25 | -43.33 | -28.19 | -23.35 | 7.48 | 17.10 | 21.59 | 23.27 | 22.75 | 20.75 | 20.21 | 21.89 | 18.33 | 28.57 | 33.94 |
Net Income Margin |
Loading...
|
% | -17.46 | -10.61 | -6.19 | -9.39 | -23.17 | -24.53 | -43.86 | -44.42 | -24.81 | -20.80 | 3.07 | 10.33 | 13.12 | 13.19 | 2.98 | 1.00 | 2.11 | 4.06 | 10.61 | 19.52 | 21.73 |
EBITDA Ratio |
Loading...
|
% | 0.97 | 1.50 | 2.44 | -0.16 | -8.98 | -11.49 | -37.58 | -39.95 | -25.38 | -21.17 | 9.10 | 18.45 | 22.71 | 24.77 | 24.28 | 22.30 | 21.77 | 23.47 | 20.10 | 30.14 | 35.40 |
EBIT Ratio |
Loading...
|
% | -1.25 | -0.85 | -0.10 | -3.13 | -12.40 | -14.93 | -41.26 | -43.35 | -28.22 | -23.82 | 6.99 | 16.47 | 20.90 | 23.02 | 22.53 | 20.67 | 20.20 | 21.88 | 18.32 | 28.57 | 33.94 |
EBT Ratio |
Loading...
|
% | -8.70 | -8.24 | -7.64 | -11.56 | -28.59 | -30.45 | -56.49 | -57.36 | -33.14 | -28.22 | 3.48 | 12.93 | 16.78 | 17.92 | 17.03 | 16.27 | 17.30 | 20.42 | 17.53 | 27.93 | 33.38 |
StockViz Staff
July 3, 2024
Any question? Send us an email