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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 1,047 | 1,076 | 1,034 | 1,038 | 1,007 | 1,025 | 983 | 943 | 875 | 843 | 740 | 669 | 590 | 548 | 448 | 401 | 365 | 331 | 295 | 275 | 233 | 204 | 169 | 148 | 129 | 115 | 101 | 96 | 87 | 82 | 72 | 65 | 59 | 51 | 44 | 38 | 33 | 28 |
Cost of Revenue |
Loading...
|
M | 516 | 545 | 517 | 532 | 516 | 543 | 521 | 498 | 450 | 446 | 376 | 338 | 292 | 266 | 217 | 192 | 171 | 157 | 137 | 125 | 107 | 96 | 77 | 68 | 60 | 55 | 48 | 42 | 37 | 34 | 31 | 28 | 27 | 22 | 20 | 17 | 16 | 14 |
Gross Profit |
Loading...
|
M | 531 | 531 | 516 | 506 | 491 | 481 | 462 | 445 | 425 | 397 | 365 | 331 | 298 | 282 | 231 | 209 | 194 | 175 | 158 | 150 | 126 | 108 | 92 | 80 | 70 | 60 | 52 | 54 | 50 | 48 | 40 | 36 | 33 | 29 | 25 | 21 | 18 | 49 |
Operating Expenses |
Loading...
|
M | 564 | 893 | 625 | 648 | 421 | 696 | 749 | 757 | 643 | 680 | 597 | 534 | 496 | 467 | 343 | 312 | 286 | 268 | 253 | 244 | 214 | 152 | 117 | 102 | 94 | 80 | 76 | 61 | 65 | 61 | 52 | 47 | 39 | 37 | 34 | 31 | 27 | 75 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 112 | 107 | 114 | 135 | 113 | 125 | 135 | 143 | 114 | 126 | 123 | 114 | 110 | 129 | 66 | 61 | 55 | 52 | 48 | 55 | 64 | 34 | 29 | 24 | 23 | 19 | 19 | 5 | 17 | 14 | 15 | 12 | 11 | 11 | 10 | 7 | 8 | 22 |
Research and Development (R&D) Expenses |
Loading...
|
M | 250 | 236 | 242 | 227 | 239 | 274 | 285 | 280 | 241 | 223 | 210 | 181 | 175 | 159 | 137 | 121 | 114 | 110 | 104 | 99 | 78 | 52 | 42 | 40 | 38 | 33 | 32 | 30 | 27 | 25 | 21 | 17 | 15 | 13 | 12 | 9 | 8 | 7 |
Other Operating Expenses |
Loading...
|
M | 202 | 550 | 269 | 286 | 70 | 296 | 329 | 335 | 288 | 331 | 265 | 238 | 211 | 180 | 141 | 130 | 117 | 106 | 101 | 90 | 72 | 66 | 46 | 38 | 33 | 29 | 26 | 26 | 21 | 22 | 16 | 18 | 13 | 13 | 12 | 14 | 10 | 46 |
Costs and Expenses |
Loading...
|
M | 48 | 36 | 101 | 91 | 95 | 152 | 228 | 259 | 193 | 234 | 221 | 196 | 204 | 201 | 126 | 120 | 115 | 112 | 116 | 119 | 107 | 49 | 40 | 34 | 34 | 24 | 28 | 18 | 28 | 23 | 20 | 19 | 12 | 15 | 14 | 14 | 11 | 102 |
Operating Income |
Loading...
|
M | -34 | -362 | -109 | -142 | 70 | -214 | -287 | -312 | -218 | -284 | -232 | -202 | -197 | -185 | -112 | -103 | -93 | -94 | -95 | -94 | -88 | -44 | -25 | -22 | -24 | -20 | -24 | -7 | -15 | -13 | -11 | -11 | -6 | -8 | -9 | -9 | -9 | -26 |
Interest Expense |
Loading...
|
M | - | 89 | - | - | 89 | 10 | 362 | 8 | 7 | - | - | - | - | - | - | - | - | 6 | 7 | 6 | 6 | 6 | 6 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -12 | 2 | -31 | -48 | -401 | -6 | -192 | -8 | -7 | -6 | -7 | -24 | -8 | -9 | -4 | 3 | -1 | 5 | 4 | -1 | -1 | -10 | -2 | -2 | 1 | 0 | 1 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -45 | -360 | -140 | -165 | -332 | -220 | -479 | -320 | -224 | -290 | -239 | -227 | -206 | -195 | -116 | -100 | -94 | -89 | -90 | -95 | -88 | -47 | -27 | -24 | -24 | -19 | -23 | -7 | -14 | -13 | -11 | -11 | -6 | -8 | -9 | -10 | -9 | -27 |
Income Tax Provision |
Loading...
|
M | 10 | -6 | -2 | 1 | 10 | 9 | 4 | 3 | -3 | 2 | -15 | 1 | 1 | -15 | 1 | 0 | 1 | 1 | -3 | -2 | -52 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -55 | -354 | -138 | -166 | -342 | -229 | -482 | -323 | -222 | -291 | -224 | -228 | -207 | -179 | -117 | -100 | -95 | -90 | -88 | -93 | -37 | -47 | -27 | -24 | -24 | -19 | -23 | -7 | -14 | -13 | -11 | -11 | -6 | -8 | -9 | -10 | -9 | -27 |
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 | 3 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | -142 | -166 | -342 | -229 | -482 | -323 | -222 | -291 | -224 | -228 | -207 | -179 | -117 | -100 | -95 | -90 | -88 | -93 | -37 | -47 | -27 | -24 | -24 | 664 | -23 | -7 | -14 | 205 | -11 | -11 | -6 | -39 | 0 | 0 | 0 | -27 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 181,017,726.00 | 181,786,135.00 | 181,749,309.00 | 183,490,982.00 | 186,403,349.00 | 185,120,702.00 | 183,692,564.00 | 182,347,864.00 | 180,898,713.00 | 178,934,692.00 | 177,231,285.00 | 173,407,187.00 | 167,160,458.00 | 158,382,667.00 | 147,501,075.00 | 141,618,541.00 | 139,231,594.00 | 137,728,578.00 | 136,400,739.00 | 129,310,641.00 | 116,590,513.00 | 99,417,908.00 | 98,019,629.00 | 96,348,356.00 | 94,673,557.00 | 93,246,941.00 | 92,156,768.00 | 90,873,305.00 | 88,612,804.00 | 88,612,804.00 | 83,887,901.00 | 24,261,903.00 | 82,200,793.00 | 71,991,639.00 | 71,991,639.00 | 71,991,639.00 | 61,129,595.00 | - |
EBITDA |
Loading...
|
M | 20 | -362 | -109 | -18 | 141 | -139 | -47 | -242 | -150 | -215 | -162 | -142 | -138 | -134 | -112 | -70 | -60 | -63 | -65 | -65 | -66 | -22 | -18 | -16 | -19 | -13 | -19 | -3 | -11 | -6 | -11 | -9 | -5 | -7 | -8 | -9 | -8 | - |
Depreciation and Amortization |
Loading...
|
M | 53 | 65 | 73 | 75 | 71 | 75 | 240 | 70 | 68 | 69 | 70 | 60 | 60 | 52 | 43 | 33 | 32 | 31 | 30 | 28 | 21 | 8 | 7 | 6 | 6 | 5 | 5 | 5 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | - |
EBIT |
Loading...
|
M | -34 | -427 | -181 | -93 | 70 | -214 | -287 | -312 | -218 | -284 | -232 | -202 | -197 | -185 | -155 | -103 | -93 | -94 | -95 | -94 | -88 | -30 | -25 | -22 | -24 | -18 | -24 | -7 | -15 | -9 | -13 | -11 | -6 | -8 | -9 | -9 | -9 | -26 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | -22.56 | 1.60 | 1.25 | -0.45 | -3.16 | -4.18 | -0.75 | -0.81 | 1.27 | -0.57 | 6.21 | -0.57 | -0.43 | 7.89 | -0.56 | -0.30 | -1.04 | -1.30 | 2.83 | 2.15 | 58.62 | -0.90 | -0.31 | -0.63 | -0.58 | 1.03 | -1.83 | -7.73 | 0.21 | -0.10 | -1.04 | -1.04 | -1.32 | -1.65 | -0.40 | -0.35 | 0.93 | -0.01 |
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 | - |
Gross Profit Margin |
Loading...
|
% | 50.69 | 49.37 | 49.95 | 48.74 | 48.75 | 46.96 | 47.01 | 47.20 | 48.56 | 47.05 | 49.26 | 49.52 | 50.56 | 51.47 | 51.54 | 52.17 | 53.04 | 52.74 | 53.60 | 54.54 | 54.07 | 52.87 | 54.39 | 54.02 | 53.85 | 52.25 | 52.01 | 55.84 | 57.33 | 58.26 | 56.26 | 56.28 | 54.79 | 56.21 | 55.71 | 55.66 | 53.41 | 176.14 |
Operating Income Margin |
Loading...
|
% | -3.21 | -33.62 | -10.54 | -13.67 | 6.91 | -20.92 | -29.18 | -33.07 | -24.88 | -33.66 | -31.39 | -30.24 | -33.45 | -33.81 | -25.06 | -25.61 | -25.41 | -28.32 | -32.08 | -34.08 | -37.57 | -21.53 | -14.82 | -14.86 | -18.79 | -17.54 | -23.90 | -7.37 | -16.89 | -15.64 | -15.76 | -16.82 | -10.73 | -15.96 | -20.21 | -24.92 | -26.36 | -95.30 |
Net Income Margin |
Loading...
|
% | - | - | -13.71 | -16.01 | -33.99 | -22.39 | -49.07 | -34.22 | -25.32 | -34.58 | -30.28 | -34.06 | -35.01 | -32.72 | -26.10 | -24.93 | -25.98 | -27.25 | -29.73 | -33.66 | -15.66 | -23.08 | -16.02 | -16.25 | -18.38 | 576.24 | -23.33 | -7.42 | -16.28 | 249.82 | -15.73 | -17.04 | -10.90 | -75.76 | 0.00 | 0.00 | 0.00 | -96.65 |
EBITDA Ratio |
Loading...
|
% | 1.89 | -33.62 | -10.54 | -1.77 | 14.00 | -13.56 | -4.73 | -25.68 | -17.10 | -25.50 | -21.90 | -21.30 | -23.35 | -24.39 | -25.06 | -17.49 | -16.57 | -18.92 | -22.02 | -23.77 | -28.46 | -10.89 | -10.76 | -10.96 | -14.43 | -10.86 | -19.00 | -2.65 | -12.36 | -7.24 | -15.76 | -14.18 | -8.07 | -13.22 | -17.53 | -22.44 | -24.29 | - |
EBIT Ratio |
Loading...
|
% | -3.21 | -39.70 | -17.56 | -9.00 | 6.91 | -20.92 | -29.18 | -33.07 | -24.88 | -33.66 | -31.39 | -30.24 | -33.45 | -33.81 | -34.60 | -25.61 | -25.41 | -28.32 | -32.08 | -34.08 | -37.57 | -14.73 | -14.82 | -14.86 | -18.79 | -15.51 | -23.90 | -7.37 | -16.89 | -10.93 | -18.57 | -16.82 | -10.73 | -15.96 | -20.21 | -24.92 | -26.36 | -95.30 |
EBT Ratio |
Loading...
|
% | -4.31 | -33.43 | -13.54 | -15.94 | -32.95 | -21.49 | -48.70 | -33.94 | -25.64 | -34.38 | -32.28 | -33.87 | -34.86 | -35.53 | -25.95 | -24.85 | -25.71 | -26.90 | -30.60 | -34.40 | -37.84 | -22.88 | -15.97 | -16.15 | -18.27 | -16.59 | -22.91 | -6.88 | -16.32 | -15.37 | -15.57 | -16.87 | -10.76 | -15.83 | -20.27 | -25.14 | -26.20 | -96.60 |
StockViz Staff
September 16, 2024
Any question? Send us an email