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 | 2013-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 243,718 | 759,085 | 68,583 | 81,898 | 39,026 | 55,077 | 29,010 | 29,010 | 18,652 | 18,652 | 14,492 | 11,977 | 18,528 | 18,528 | 11,861 | 15,848 | 9,744 | 9,744 | 7,123 | 8,368 | 7,043 | 7,043 | 6,025 | 4,748 | 4,305 | 4,305 | 3,990 | 3,575 | 2,949 | 2,949 | 2,494 | 2,132 | 1,819 | 1,942 | 1,430 | 1,239 | 1,207 | 1,080 | 1,139 | 2,957 |
Cost of Revenue |
Loading...
|
M | - | - | - | - | - | - | - | - | -7,165 | -7,165 | - | - | - | - | - | - | -1,446 | -1,446 | 0 | 0 | 0 | 0 | 68 | 88 | 125 | 116 | 105 | 101 | -527 | -527 | 90 | 102 | 97 | 12 | 98 | 99 | 94 | 330 | - | 255 |
Gross Profit |
Loading...
|
M | 243,718 | 759,085 | 68,583 | 81,898 | 39,026 | 55,077 | 29,010 | 29,010 | 25,817 | 25,817 | 14,492 | 11,977 | 18,528 | 18,528 | 11,861 | 15,848 | 11,190 | 11,190 | 7,123 | 8,368 | 7,043 | 7,043 | 6,025 | 4,748 | 4,305 | 4,305 | 3,990 | 3,575 | 3,476 | 3,476 | 2,494 | 2,132 | 1,819 | 1,942 | 1,430 | 1,239 | 1,207 | 1,080 | 1,139 | 2,957 |
Operating Expenses |
Loading...
|
M | 194,607 | 709,973 | 54,883 | 69,249 | -27,882 | -7,933 | -9,688 | -9,688 | 8,154 | 8,154 | -530 | -2,136 | 7,297 | 7,297 | 4,470 | 6,160 | 11,144 | 11,144 | -501 | -416 | -334 | -334 | 889 | 1,651 | 1,671 | 1,671 | 1,790 | 1,693 | 2,329 | 2,329 | 602 | 601 | 404 | 660 | 254 | 384 | 433 | 409 | 479 | 2,685 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 31,257 | 31,257 | 9,354 | 11,517 | 18,017 | 23,636 | 13,810 | 13,810 | 10,179 | 10,179 | 7,078 | 6,806 | 7,668 | 7,668 | 5,245 | 7,290 | 5,017 | 5,017 | 3,733 | 4,002 | 2,816 | 2,816 | 2,634 | 1,971 | 1,643 | 1,643 | 1,796 | 1,579 | 1,465 | 1,465 | 922 | 1,164 | 944 | 850 | 870 | 898 | 671 | 575 | 525 | 229 |
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 |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,127 | -4,235 | -4,418 | -3,150 | -3,150 | -1,745 | -320 | 28 | 28 | -6 | 114 | 864 | 864 | -320 | -563 | -540 | -191 | -616 | -514 | -238 | -166 | - | 2,457 |
Costs and Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | 16,144 | 16,144 | - | - | - | - | - | - | -9,824 | -9,824 | 501 | 416 | 1,841 | 1,841 | -957 | -1,739 | 1,663 | 1,673 | 1,169 | -1,794 | -1,803 | -1,803 | -692 | -702 | 838 | 880 | 845 | 859 | 608 | 281 | - | 2,129 |
Operating Income |
Loading...
|
M | 49,112 | 49,112 | 13,699 | 12,649 | 66,908 | 63,010 | 38,698 | 38,698 | 17,663 | 17,663 | 15,022 | 14,113 | 11,231 | 11,231 | 7,391 | 9,688 | 46 | 46 | 7,624 | 8,784 | 7,377 | 7,377 | 5,136 | 3,097 | 2,634 | 2,634 | 2,200 | 1,882 | 1,147 | 1,147 | 1,892 | 1,532 | 1,416 | 1,282 | 1,176 | 854 | 774 | 671 | 660 | 272 |
Interest Expense |
Loading...
|
M | 528,014 | 528,014 | 168,255 | 95,937 | 65,218 | 69,272 | 38,132 | 38,132 | 19,451 | 19,451 | 14,707 | 14,519 | 10,108 | 10,108 | 6,520 | 8,029 | 6,658 | 6,658 | 7,741 | 7,220 | 6,372 | 6,372 | 4,113 | 2,671 | 1,614 | 1,614 | 1,470 | 1,223 | 1,172 | 1,172 | 1,268 | 1,253 | 1,176 | 825 | 878 | 807 | 655 | 541 | 488 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 7,343 | 74,478 | 1,519 | 232 | -65,218 | -69,274 | -38,133 | -38,133 | -19,183 | -19,183 | -14,708 | -14,520 | -10,108 | -10,108 | -6,520 | -8,028 | -2,277 | -2,277 | -7,741 | -7,218 | -6,474 | -6,474 | -4,109 | -2,641 | -1,614 | -1,614 | -1,462 | -1,216 | -470 | -470 | -1,260 | -1,250 | -1,172 | -819 | -872 | -805 | -653 | -537 | -484 | -92 |
EBT |
Loading...
|
M | 56,454 | 74,478 | 15,218 | 12,881 | 1,690 | -6,265 | 565 | 565 | -93 | -93 | 314 | -407 | 1,122 | 1,122 | 872 | 1,659 | 1,030 | 1,030 | -117 | 1,566 | 904 | 904 | 1,028 | 456 | 1,020 | 1,020 | 739 | 666 | 677 | 677 | 632 | 282 | 244 | 464 | 304 | 49 | 121 | 133 | 176 | 74 |
Income Tax Provision |
Loading...
|
M | 23,918 | 32,997 | 5,727 | 4,195 | 1,132 | -4,299 | 1,128 | 1,128 | 590 | 590 | 375 | -88 | 98 | 98 | 11 | 242 | -438 | -438 | -418 | -337 | 221 | 221 | 156 | 156 | 168 | 168 | 175 | 155 | 137 | 137 | 188 | 111 | 65 | 97 | 105 | 11 | 34 | 48 | 60 | 15 |
Income after Tax |
Loading...
|
M | 32,537 | 41,482 | 9,491 | 8,686 | 558 | -1,965 | -563 | -563 | -683 | -683 | -60 | -318 | 1,025 | 1,025 | 860 | 1,417 | 1,467 | 1,467 | 301 | 1,903 | 683 | 683 | 872 | 300 | 852 | 852 | 564 | 511 | 540 | 540 | 444 | 171 | 179 | 367 | 198 | 38 | 87 | 86 | 116 | 59 |
Non-Controlling Interest |
Loading...
|
M | - | - | 8 | 5 | -132 | -644 | -1 | -2 | 0 | -1 | 0 | 0 | 0 | 87 | 1 | 280 | -24 | 4,184 | 0 | 2 | 1,943 | -78 | 4 | 30 | 15 | 1,972 | 586 | -607 | 360 | 1,301 | -28 | -5 | -18 | 652 | -1 | -4 | -10 | 334 | - | 327 |
Net Income |
Loading...
|
M | - | - | 9,483 | 6,260 | 690 | -1,322 | -562 | -1,989 | -378 | -682 | -60 | -318 | 189 | 938 | 860 | 1,137 | 478 | -4,943 | 301 | 1,902 | -1,353 | -4,889 | 867 | 271 | 723 | 40 | 32 | 34 | 25 | 33 | 28 | 11 | 12 | 19 | 20 | 4 | 10 | 42 | - | 57 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 442,670,000.00 | 442,670,000.00 | 442,672,000.00 | 442,700,000.00 | 20,807,395,079.00 | 90,854,800.00 | 91,113,000.00 | 91,113,000.00 | 40,607,000.00 | 40,607,000.00 | 91,344,400.00 | 91,344,400.00 | 91,344,400.00 | 91,344,400.00 | 91,344,400.00 | 91,344,400.00 | 91,340,000.00 | 91,340,000.00 | 91,344,400.00 | 91,340,000.00 | 91,340,000.00 | 91,340,000.00 | 91,344,400.00 | 91,344,400.00 | 72,755,523.00 | 72,755,523.00 | 72,755,523.00 | 72,755,600.00 | 73,117,891.00 | 73,117,891.00 | 19,282,687.00 | 73,117,891.00 | 66,968,774.00 | 19,282,687.00 | 19,282,687.00 | 19,282,687.00 | 19,282,687.00 | 19,282,687.00 | 19,282,687.00 | - |
EBITDA |
Loading...
|
M | 7,316 | 7,316 | 1,510 | 226 | 69,288 | 67,921 | 41,001 | 41,001 | 19,046 | 19,046 | 16,130 | 15,072 | 15,229 | 15,229 | 4,344 | 10,691 | 7,725 | 7,725 | 7,855 | 8,993 | 7,499 | 7,499 | 5,224 | 3,173 | 2,712 | 2,712 | 2,269 | 1,950 | 1,201 | 1,201 | 1,949 | 1,578 | 1,461 | 1,326 | 1,214 | 890 | 810 | 703 | 690 | - |
Depreciation and Amortization |
Loading...
|
M | -49,112 | 20,710 | -13,699 | -12,649 | 2,380 | 4,911 | 2,302 | 2,302 | 1,385 | 1,385 | 1,108 | 959 | 3,999 | 3,999 | -3,047 | 1,004 | 254 | 254 | 231 | 209 | 122 | 122 | 88 | 76 | 78 | 78 | 68 | 68 | 54 | 54 | 57 | 46 | 46 | 43 | 38 | 36 | 36 | 32 | 30 | - |
EBIT |
Loading...
|
M | 56,428 | -13,394 | 15,210 | 12,875 | 66,908 | 63,010 | 38,698 | 38,698 | 17,662 | 17,662 | 15,022 | 14,113 | 11,231 | 11,231 | 7,391 | 9,688 | 7,471 | 7,471 | 7,624 | 8,784 | 7,377 | 7,377 | 5,136 | 3,097 | 2,634 | 2,634 | 2,200 | 1,882 | 1,147 | 1,147 | 1,892 | 1,532 | 1,416 | 1,282 | 1,176 | 854 | 774 | 671 | 660 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -5 | 2 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | - | 0 |
Tax Rate (Effective) |
Loading...
|
% | 42.37 | 44.30 | 37.63 | 32.57 | 67.01 | 68.63 | 199.59 | 199.59 | -636.26 | -636.26 | 119.20 | 21.74 | 8.69 | 8.69 | 1.32 | 14.57 | -42.49 | -42.49 | 358.52 | -21.53 | 24.44 | 24.44 | 15.18 | 34.11 | 16.51 | 16.51 | 23.65 | 23.34 | 20.25 | 20.25 | 29.73 | 39.34 | 26.62 | 20.91 | 34.68 | 22.00 | 28.18 | 35.82 | 34.18 | 20.31 |
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 | - | - |
Gross Profit Margin |
Loading...
|
% | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 138.41 | 138.41 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 114.84 | 114.84 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 117.86 | 117.86 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | 20.15 | 6.47 | 19.98 | 15.44 | 171.45 | 114.40 | 133.40 | 133.40 | 94.70 | 94.70 | 103.66 | 117.83 | 60.62 | 60.62 | 62.32 | 61.13 | 0.47 | 0.47 | 107.04 | 104.97 | 104.75 | 104.75 | 85.25 | 65.23 | 61.18 | 61.18 | 55.14 | 52.65 | 38.88 | 38.88 | 75.87 | 71.83 | 77.81 | 66.02 | 82.22 | 68.97 | 64.12 | 62.13 | 57.92 | 9.19 |
Net Income Margin |
Loading...
|
% | - | - | 13.83 | 7.64 | 1.77 | -2.40 | -1.94 | -6.85 | -2.02 | -3.66 | -0.42 | -2.65 | 1.02 | 5.06 | 7.25 | 7.17 | 4.90 | -50.73 | 4.23 | 22.72 | -19.22 | -69.41 | 14.40 | 5.70 | 16.78 | 0.93 | 0.80 | 0.94 | 0.84 | 1.10 | 1.11 | 0.52 | 0.66 | 0.95 | 1.41 | 0.29 | 0.79 | 3.90 | - | 1.92 |
EBITDA Ratio |
Loading...
|
% | 3.00 | 0.96 | 2.20 | 0.28 | 177.54 | 123.32 | 141.33 | 141.33 | 102.11 | 102.11 | 111.31 | 125.84 | 82.20 | 82.20 | 36.62 | 67.46 | 79.27 | 79.27 | 110.28 | 107.47 | 106.48 | 106.48 | 86.70 | 66.84 | 62.99 | 62.99 | 56.85 | 54.56 | 40.71 | 40.71 | 78.17 | 74.01 | 80.33 | 68.25 | 84.88 | 71.88 | 67.13 | 65.11 | 60.58 | - |
EBIT Ratio |
Loading...
|
% | 23.15 | -1.76 | 22.18 | 15.72 | 171.45 | 114.40 | 133.40 | 133.40 | 94.69 | 94.69 | 103.66 | 117.83 | 60.62 | 60.62 | 62.32 | 61.13 | 76.67 | 76.67 | 107.04 | 104.97 | 104.75 | 104.75 | 85.25 | 65.23 | 61.18 | 61.18 | 55.14 | 52.65 | 38.88 | 38.88 | 75.87 | 71.83 | 77.81 | 66.02 | 82.22 | 68.97 | 64.12 | 62.13 | 57.92 | 0.00 |
EBT Ratio |
Loading...
|
% | 23.16 | 9.81 | 22.19 | 15.73 | 4.33 | -11.37 | 1.95 | 1.95 | -0.50 | -0.50 | 2.17 | -3.39 | 6.06 | 6.06 | 7.35 | 10.47 | 10.57 | 10.57 | -1.64 | 18.72 | 12.83 | 12.83 | 17.05 | 9.60 | 23.70 | 23.70 | 18.51 | 18.63 | 22.94 | 22.94 | 25.35 | 13.22 | 13.39 | 23.87 | 21.23 | 3.96 | 10.04 | 12.35 | 15.42 | 2.51 |
StockViz Staff
September 16, 2024
Any question? Send us an email