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 | 4,194 | 4,154 | 4,103 | 4,052 | 3,958 | 3,826 | 3,644 | 3,402 | 3,127 | 2,842 | 2,547 | 2,255 | 1,987 | 1,762 | 1,545 | 1,392 | 1,266 | 1,134 | 1,008 | 881 | 754 | 650 | 561 | 493 | 441 | 399 | 366 | 337 | 305 | 277 | 247 | 219 | 193 | 167 | 143 | 99 | 61 | 28 |
Cost of Revenue |
Loading...
|
M | 2,110 | 2,110 | 2,109 | 2,112 | 2,078 | 2,013 | 1,916 | 1,770 | 1,610 | 1,451 | 1,271 | 1,112 | 966 | 846 | 737 | 656 | 590 | 526 | 465 | 405 | 348 | 301 | 260 | 231 | 205 | 183 | 162 | 145 | 131 | 121 | 109 | 97 | 86 | 74 | 66 | 46 | 29 | 14 |
Gross Profit |
Loading...
|
M | 2,084 | 2,044 | 1,994 | 1,940 | 1,879 | 1,814 | 1,729 | 1,632 | 1,517 | 1,391 | 1,276 | 1,143 | 1,020 | 916 | 808 | 736 | 676 | 609 | 542 | 476 | 406 | 349 | 301 | 262 | 236 | 216 | 204 | 192 | 174 | 157 | 138 | 122 | 107 | 92 | 112 | 88 | 67 | 49 |
Operating Expenses |
Loading...
|
M | 2,730 | 2,587 | 2,389 | 2,513 | 2,623 | 2,845 | 2,829 | 2,677 | 2,454 | 2,306 | 2,094 | 1,840 | 1,618 | 1,409 | 1,210 | 1,119 | 1,051 | 979 | 862 | 726 | 584 | 464 | 393 | 352 | 311 | 282 | 262 | 238 | 224 | 198 | 175 | 157 | 140 | 128 | 166 | 132 | 102 | 75 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 468 | 468 | 487 | 508 | 516 | 517 | 518 | 505 | 477 | 472 | 476 | 419 | 366 | 311 | 234 | 216 | 209 | 218 | 201 | 182 | 151 | 111 | 95 | 85 | 66 | 60 | 55 | 51 | 58 | 51 | 48 | 43 | 38 | 36 | 47 | 37 | 30 | 22 |
Research and Development (R&D) Expenses |
Loading...
|
M | 955 | 943 | 981 | 1,024 | 1,077 | 1,079 | 1,028 | 953 | 855 | 789 | 725 | 652 | 591 | 531 | 482 | 450 | 428 | 391 | 333 | 271 | 212 | 171 | 153 | 142 | 132 | 121 | 112 | 102 | 90 | 78 | 66 | 57 | 49 | 43 | 36 | 25 | 15 | 7 |
Other Operating Expenses |
Loading...
|
M | 1,307 | 1,176 | 922 | 981 | 1,030 | 1,248 | 1,283 | 1,219 | 1,122 | 1,045 | 893 | 770 | 661 | 567 | 494 | 454 | 414 | 369 | 329 | 274 | 221 | 183 | 145 | 125 | 114 | 102 | 95 | 85 | 77 | 69 | 61 | 57 | 53 | 49 | 82 | 70 | 56 | 46 |
Costs and Expenses |
Loading...
|
M | 277 | 324 | 440 | 567 | 734 | 832 | 914 | 907 | 844 | 855 | 823 | 727 | 652 | 562 | 473 | 463 | 462 | 453 | 390 | 314 | 229 | 157 | 132 | 120 | 105 | 98 | 96 | 89 | 89 | 74 | 66 | 60 | 54 | 53 | 140 | 126 | 113 | 102 |
Operating Income |
Loading...
|
M | -646 | -543 | -396 | -574 | -744 | -1,031 | -1,100 | -1,046 | -936 | -916 | -817 | -697 | -598 | -493 | -401 | -384 | -375 | -370 | -320 | -250 | -179 | -115 | -91 | -90 | -76 | -66 | -59 | -46 | -50 | -41 | -37 | -34 | -33 | -35 | -54 | -45 | -35 | -26 |
Interest Expense |
Loading...
|
M | 89 | 89 | 99 | 461 | 469 | 387 | 377 | 15 | 7 | - | - | - | - | - | 6 | 12 | 19 | 25 | 25 | 24 | 21 | 18 | 12 | 6 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | -88 | -478 | -486 | -647 | -607 | -213 | -213 | -28 | -44 | -45 | -49 | -46 | -19 | -12 | 3 | 11 | 7 | 8 | -7 | -13 | -14 | -13 | -3 | 0 | 2 | 2 | -2 | -3 | -3 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -710 | -997 | -857 | -1,196 | -1,351 | -1,244 | -1,313 | -1,073 | -980 | -961 | -866 | -743 | -616 | -504 | -399 | -373 | -368 | -362 | -320 | -257 | -186 | -121 | -94 | -90 | -72 | -63 | -56 | -45 | -49 | -41 | -37 | -34 | -33 | -35 | -54 | -45 | -35 | -27 |
Income Tax Provision |
Loading...
|
M | 3 | 4 | 19 | 24 | 26 | 13 | 5 | -13 | -15 | -11 | -28 | -13 | -14 | -13 | 3 | 0 | -2 | -55 | -56 | -53 | -51 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -714 | -1,000 | -876 | -1,220 | -1,377 | -1,256 | -1,318 | -1,060 | -965 | -950 | -838 | -731 | -603 | -491 | -402 | -373 | -365 | -307 | -264 | -203 | -135 | -122 | -94 | -90 | -73 | -64 | -57 | -45 | -49 | -41 | -37 | -35 | -33 | -36 | -54 | -45 | -35 | -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 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | -308 | -650 | -879 | -1,220 | -1,377 | -1,256 | -1,318 | -1,060 | -965 | -950 | -838 | -731 | -603 | -491 | -402 | -373 | -365 | -307 | -264 | -203 | -135 | -122 | 589 | 593 | 610 | 619 | 160 | 172 | 168 | 176 | -68 | -56 | -45 | -39 | -27 | -27 | -27 | -27 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 182,011,038.00 | 183,357,443.75 | 184,191,085.50 | 184,676,899.25 | 184,391,119.75 | 183,014,960.75 | 181,468,458.25 | 179,853,138.50 | 177,617,969.25 | 174,183,405.50 | 169,045,399.25 | 161,612,846.75 | 153,665,685.25 | 146,683,469.25 | 141,519,947.00 | 138,744,863.00 | 135,667,888.00 | 130,007,617.75 | 120,429,950.25 | 110,834,672.75 | 102,594,101.50 | 97,114,862.50 | 95,572,120.75 | 94,106,405.50 | 92,737,642.75 | 91,222,454.50 | 90,063,920.25 | 87,996,703.50 | 71,343,853.00 | 69,740,850.25 | 65,585,559.00 | 62,611,493.50 | 74,543,927.50 | 69,276,128.00 | 68,370,957.67 | 66,560,617.00 | 61,129,595.00 | - |
EBITDA |
Loading...
|
M | -469 | -348 | -125 | -63 | -287 | -577 | -653 | -769 | -669 | -657 | -576 | -526 | -454 | -377 | -306 | -258 | -253 | -259 | -219 | -172 | -123 | -75 | -66 | -66 | -53 | -45 | -38 | -31 | -37 | -31 | -32 | -28 | -28 | -31 | -24 | -17 | -8 | - |
Depreciation and Amortization |
Loading...
|
M | 266 | 284 | 294 | 462 | 457 | 453 | 447 | 277 | 267 | 258 | 241 | 214 | 186 | 159 | 139 | 126 | 121 | 110 | 87 | 64 | 42 | 26 | 24 | 22 | 20 | 19 | 16 | 14 | 11 | 8 | 7 | 6 | 5 | 4 | 3 | 2 | 1 | - |
EBIT |
Loading...
|
M | -736 | -632 | -420 | -525 | -744 | -1,031 | -1,100 | -1,046 | -936 | -916 | -817 | -740 | -640 | -536 | -444 | -384 | -375 | -370 | -306 | -236 | -165 | -101 | -89 | -88 | -73 | -64 | -55 | -44 | -48 | -39 | -39 | -34 | -33 | -35 | -54 | -45 | -35 | -26 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Rate (Effective) |
Loading...
|
% | -5.04 | -0.19 | -1.63 | -2.13 | -2.22 | -1.12 | -0.21 | 1.53 | 1.59 | 1.16 | 3.28 | 1.58 | 1.65 | 1.50 | -0.80 | 0.05 | 0.66 | 15.58 | 15.68 | 14.89 | 14.20 | -0.60 | -0.12 | -0.50 | -2.28 | -2.08 | -2.36 | -2.17 | -0.49 | -0.87 | -1.26 | -1.10 | -0.93 | -0.37 | 0.04 | 0.19 | 0.46 | -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 | 0 | 0 | - |
Gross Profit Margin |
Loading...
|
% | 49.69 | 49.20 | 48.60 | 47.86 | 47.48 | 47.43 | 47.46 | 48.02 | 48.60 | 49.10 | 50.20 | 50.77 | 51.44 | 52.06 | 52.37 | 52.89 | 53.48 | 53.74 | 53.77 | 53.97 | 53.84 | 53.78 | 53.63 | 53.03 | 53.49 | 54.36 | 55.86 | 56.92 | 57.03 | 56.40 | 55.89 | 55.75 | 55.60 | 55.25 | 85.23 | 95.07 | 114.77 | 176.14 |
Operating Income Margin |
Loading...
|
% | -15.26 | -12.73 | -9.55 | -14.22 | -19.07 | -27.01 | -30.20 | -30.75 | -30.04 | -32.18 | -32.22 | -30.64 | -29.48 | -27.47 | -26.10 | -27.85 | -29.97 | -33.01 | -31.32 | -27.00 | -22.20 | -17.50 | -16.50 | -18.77 | -16.90 | -16.43 | -15.95 | -13.92 | -16.28 | -14.74 | -14.82 | -15.93 | -17.96 | -21.86 | -41.70 | -48.86 | -60.83 | -95.30 |
Net Income Margin |
Loading...
|
% | -14.86 | -21.24 | -21.53 | -30.37 | -34.92 | -32.75 | -35.79 | -31.10 | -31.06 | -33.48 | -33.02 | -31.97 | -29.69 | -27.43 | -26.06 | -26.97 | -29.16 | -26.57 | -25.53 | -22.10 | -17.75 | -18.43 | 131.40 | 129.57 | 131.78 | 132.30 | 50.70 | 52.60 | 50.19 | 51.54 | -29.86 | -25.93 | -21.67 | -18.94 | -24.16 | -32.22 | -48.33 | -96.65 |
EBITDA Ratio |
Loading...
|
% | -11.01 | -7.98 | -2.97 | -1.52 | -7.49 | -15.27 | -18.26 | -22.55 | -21.45 | -23.01 | -22.73 | -23.53 | -22.57 | -20.88 | -19.51 | -18.75 | -20.32 | -23.29 | -21.28 | -18.47 | -15.27 | -11.76 | -11.75 | -13.81 | -11.74 | -11.22 | -10.32 | -9.51 | -12.39 | -11.31 | -12.81 | -13.25 | -15.31 | -19.37 | -21.42 | -23.36 | -24.29 | - |
EBIT Ratio |
Loading...
|
% | -17.37 | -14.84 | -10.14 | -13.05 | -19.07 | -27.01 | -30.20 | -30.75 | -30.04 | -32.18 | -32.22 | -33.02 | -31.87 | -29.86 | -28.48 | -27.85 | -29.97 | -33.01 | -29.62 | -25.30 | -20.50 | -15.80 | -16.00 | -18.27 | -16.39 | -15.92 | -14.77 | -13.44 | -15.80 | -14.26 | -15.52 | -15.93 | -17.96 | -21.86 | -41.70 | -48.86 | -60.83 | -95.30 |
EBT Ratio |
Loading...
|
% | -16.81 | -23.96 | -20.98 | -29.77 | -34.27 | -32.45 | -35.67 | -31.56 | -31.55 | -33.85 | -34.13 | -32.55 | -30.30 | -28.01 | -25.85 | -27.02 | -29.40 | -32.43 | -31.43 | -27.77 | -23.21 | -18.32 | -16.74 | -18.48 | -16.16 | -15.67 | -15.37 | -13.54 | -16.03 | -14.64 | -14.76 | -15.93 | -18.00 | -21.86 | -42.05 | -49.32 | -61.40 | -96.60 |
StockViz Staff
September 19, 2024
Any question? Send us an email