Income Statement | Trend | Unit | 2023-07-31 | 2022-08-31 | 2022-07-31 | 2021-08-31 | 2021-07-31 | 2020-08-31 | 2020-07-31 | 2019-08-31 | 2019-07-31 | 2018-08-31 | 2018-07-31 | 2017-08-31 | 2017-07-31 | 2016-08-31 | 2016-07-31 | 2015-08-31 | 2015-07-31 | 2014-08-31 | 2014-07-31 | 2013-08-31 | 2013-07-31 | 2012-08-31 | 2012-07-31 | 2011-08-31 | 2011-07-31 | 2010-08-31 | 2010-07-31 | 2009-08-31 | 2009-07-31 | 2008-08-31 | 2008-07-31 | 2007-08-31 | 2007-07-31 | 2006-08-31 | 2006-07-31 | 2005-08-31 | 2005-07-31 | 2004-08-31 | 2004-07-31 | 2003-08-31 | 2003-07-31 | 2002-08-31 | 2002-07-31 | 2001-08-31 | 2001-07-31 | 2000-08-31 | 2000-07-31 | 1999-08-31 | 1999-07-31 | 1998-08-31 | 1998-07-31 | 1997-08-31 | 1997-07-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 30,272 | 28,928 | 28,928 | 26,950 | 26,950 | 26,514 | 26,514 | 21,387 | 21,387 | 10,227 | 10,227 | 9,274 | 9,274 | 8,470 | 8,470 | 8,185 | 8,185 | 6,794 | 6,794 | 6,064 | 6,064 | 5,236 | 5,236 | 4,530 | 4,530 | 3,757 | 3,757 | 3,455 | 3,455 | 3,366 | 3,366 | 2,754 | 2,754 | 2,434 | 2,434 | 2,060 | 2,060 | 1,670 | 1,670 | 1,380 | 1,380 | 1,175 | 1,175 | 1,017 | 1,017 | 909 | 909 | 857 | 857 | 729 | 729 | 422 | 422 |
Cost of Revenue |
Loading...
|
M | 26,141 | 24,746 | 24,746 | 23,011 | 23,011 | 22,639 | 22,639 | 18,602 | 18,602 | 8,704 | 8,704 | 7,846 | 7,846 | 7,191 | 7,191 | 6,924 | 6,924 | 5,667 | 5,667 | 5,039 | 5,039 | 4,320 | 4,320 | 3,705 | 3,705 | 3,060 | 3,060 | 2,794 | 2,794 | 2,732 | 2,732 | 2,245 | 2,245 | 1,968 | 1,968 | 1,665 | 1,665 | 1,339 | 1,339 | 1,100 | 1,100 | 945 | 945 | 818 | 818 | 728 | 728 | 672 | 672 | 574 | 574 | 331 | 331 |
Gross Profit |
Loading...
|
M | 4,131 | 4,182 | 4,182 | 3,939 | 3,939 | 3,875 | 3,875 | 2,785 | 2,785 | 1,523 | 1,523 | 1,429 | 1,429 | 1,279 | 1,279 | 1,261 | 1,261 | 1,128 | 1,128 | 1,025 | 1,025 | 916 | 916 | 825 | 825 | 697 | 697 | 660 | 660 | 634 | 634 | 510 | 510 | 466 | 466 | 395 | 395 | 330 | 330 | 280 | 280 | 231 | 231 | 199 | 199 | 181 | 181 | 185 | 185 | 155 | 155 | 91 | 91 |
Operating Expenses |
Loading...
|
M | 4,011 | 3,759 | 3,759 | 3,500 | 3,500 | 3,499 | 3,499 | 2,594 | 2,594 | 1,296 | 1,296 | 1,203 | 1,203 | 1,055 | 1,055 | 1,019 | 1,019 | 917 | 917 | 840 | 840 | 761 | 761 | 695 | 695 | 582 | 582 | 551 | 551 | 541 | 541 | 416 | 416 | 386 | 386 | 323 | 323 | 272 | 272 | 239 | 239 | 191 | 191 | 169 | 169 | 174 | 174 | 154 | 154 | 122 | 122 | 72 | 72 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 29 | - | 40 | - | 85 | 439 | 39 | 2,585 | 2,585 | 1,263 | 1,263 | 1,190 | 1,190 | 1,050 | 1,050 | 1,018 | 1,018 | 917 | 917 | 838 | 838 | 756 | 756 | 689 | 689 | 581 | 581 | 551 | 551 | 541 | 541 | 413 | 413 | 381 | 381 | 322 | 322 | 271 | 271 | 237 | 237 | 190 | 190 | 167 | 167 | 167 | 167 | 145 | 145 | 116 | 116 | 68 | 68 |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 33 | 33 | 13 | 13 | 6 | 6 | 1 | 1 | 0 | 0 | 2 | 2 | 5 | 5 | 6 | 6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -22,197 | -20,921 | -20,921 | -19,418 | -19,418 | -19,098 | -19,098 | -15,972 | -15,972 | -7,424 | -7,424 | -6,650 | -6,650 | -6,141 | -6,141 | -5,907 | -5,907 | -4,750 | -4,750 | -4,201 | -4,201 | -3,564 | -3,564 | -3,016 | -3,004 | -2,478 | -2,478 | -2,244 | -2,244 | -2,191 | -2,191 | -1,829 | -1,829 | -1,582 | -1,582 | -1,342 | -1,342 | -1,068 | -1,068 | -861 | -861 | -755 | -755 | -650 | -650 | -554 | -554 | -518 | -518 | -452 | -452 | -259 | -259 |
Operating Income |
Loading...
|
M | 120 | 423 | 423 | 439 | 439 | 376 | 376 | 191 | 191 | 227 | 227 | 226 | 226 | 224 | 224 | 242 | 242 | 211 | 211 | 185 | 185 | 155 | 155 | 130 | 130 | 115 | 115 | 110 | 110 | 92 | 92 | 93 | 93 | 80 | 80 | 73 | 73 | 58 | 58 | 41 | 41 | 40 | 40 | 30 | 30 | 6 | 6 | 31 | 31 | 33 | 33 | 19 | 19 |
Interest Expense |
Loading...
|
M | 144 | 155 | 155 | 204 | 204 | 192 | 192 | 180 | 180 | 16 | 16 | 17 | 17 | 16 | 16 | 14 | 14 | 8 | 8 | 6 | 6 | 5 | 5 | 5 | 5 | 6 | 6 | 10 | 10 | 15 | 15 | 12 | 12 | 10 | 10 | 5 | 5 | 5 | 5 | 10 | 10 | 16 | 16 | 9 | 9 | 10 | 10 | 9 | 9 | 12 | 12 | 3 | 3 |
Non-operating Income/Expense |
Loading...
|
M | -36 | -113 | -113 | -256 | -256 | -721 | -721 | -626 | -626 | -14 | -14 | -12 | -2 | -16 | -6 | -12 | 1 | -3 | 4 | -11 | -8 | -4 | -5 | -3 | 7 | -3 | 3 | -10 | 0 | -15 | 0 | -11 | -1 | -11 | 1 | -5 | 1 | -6 | 1 | -7 | -2 | -11 | -4 | -7 | -1 | -8 | -2 | -7 | -1 | -8 | -3 | -3 | 0 |
EBT |
Loading...
|
M | 7 | 310 | 310 | 183 | 183 | -344 | -344 | -435 | -435 | 213 | 213 | 214 | 214 | 208 | 208 | 230 | 230 | 207 | 207 | 174 | 174 | 151 | 151 | 126 | 126 | 112 | 112 | 100 | 100 | 77 | 77 | 82 | 82 | 69 | 69 | 67 | 67 | 52 | 52 | 33 | 33 | 29 | 29 | 22 | 22 | -2 | -2 | 24 | 24 | 25 | 25 | 16 | 16 |
Income Tax Provision |
Loading...
|
M | -23 | 56 | 56 | 34 | 34 | -90 | -90 | -85 | -85 | 47 | 47 | 84 | 84 | 82 | 82 | 91 | 91 | 82 | 82 | 66 | 66 | 59 | 59 | 50 | 50 | 44 | 44 | 41 | 41 | 29 | 29 | 32 | 32 | 26 | 26 | 25 | 25 | 20 | 20 | 13 | 13 | 11 | 11 | 9 | 9 | -1 | -1 | 10 | 10 | 12 | 12 | 6 | 6 |
Income after Tax |
Loading...
|
M | 30 | 254 | 254 | 149 | 149 | -254 | -254 | -351 | -351 | 166 | 166 | 130 | 130 | 126 | 126 | 139 | 139 | 125 | 125 | 108 | 108 | 91 | 91 | 77 | 77 | 68 | 68 | 59 | 59 | 48 | 48 | 50 | 50 | 43 | 43 | 42 | 42 | 32 | 32 | 20 | 20 | 17 | 17 | 13 | 13 | -1 | -1 | 14 | 14 | 13 | 13 | 9 | 9 |
Non-Controlling Interest |
Loading...
|
M | 6 | 6 | 6 | -645 | -645 | 20 | 20 | -66 | -66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | 24 | 248 | 248 | 794 | 794 | -274 | -274 | -285 | -285 | 166 | 166 | 130 | 130 | 126 | 126 | 139 | 139 | 125 | 125 | 108 | 108 | 91 | 91 | 77 | 77 | 68 | 68 | 59 | 59 | 48 | 48 | 50 | 50 | 43 | 43 | 42 | 42 | 32 | 32 | 20 | 20 | 17 | 17 | 13 | 13 | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 60,700,000.00 | 61,000,000.00 | 61,000,000.00 | 60,000,000.00 | 60,000,000.00 | 53,800,000.00 | 53,800,000.00 | 51,200,000.00 | 51,200,000.00 | 50,837,000.00 | 50,837,000.00 | 50,775,000.00 | 50,775,000.00 | 50,399,000.00 | 50,399,000.00 | 50,267,000.00 | 50,267,000.00 | 49,888,000.00 | 49,888,000.00 | 49,509,000.00 | 49,509,000.00 | 49,100,000.00 | 49,100,000.00 | 47,815,000.00 | 47,815,000.00 | 43,425,000.00 | 43,425,000.00 | 42,993,000.00 | 42,993,000.00 | 42,855,000.00 | 42,855,000.00 | 42,786,000.00 | 42,786,000.00 | 42,304,000.00 | 42,304,000.00 | 41,607,000.00 | 41,607,000.00 | 41,025,000.00 | 41,025,000.00 | 39,454,000.00 | 39,454,000.00 | 38,668,000.00 | 38,668,000.00 | 37,636,000.00 | 37,636,000.00 | 36,528,000.00 | 36,528,000.00 | 37,074,000.00 | 37,074,000.00 | 35,596,000.00 | 35,596,000.00 | 23,395,174.00 | 22,857,143.00 |
EBITDA |
Loading...
|
M | 493 | 684 | 684 | 724 | 724 | 658 | 658 | 438 | 438 | 333 | 333 | 324 | 324 | 301 | 301 | 309 | 309 | 264 | 264 | 224 | 224 | 201 | 201 | 172 | 160 | 143 | 143 | 137 | 137 | 115 | 115 | 113 | 113 | 96 | 96 | 85 | 85 | 69 | 69 | 54 | 54 | 53 | 53 | 40 | 40 | 16 | 16 | 41 | 41 | 43 | 43 | 23 | 23 |
Depreciation and Amortization |
Loading...
|
M | 304 | 261 | 261 | 285 | 285 | 282 | 282 | 247 | 247 | 106 | 88 | 98 | 86 | 77 | 71 | 67 | 64 | 53 | 49 | 39 | 42 | 45 | 40 | 43 | 35 | 28 | 27 | 27 | 27 | 22 | 23 | 19 | 18 | 16 | 17 | 13 | 14 | 10 | 12 | 13 | 10 | 13 | 8 | 10 | 8 | 9 | 8 | 11 | 9 | 9 | 6 | 4 | 4 |
EBIT |
Loading...
|
M | 189 | 423 | 423 | 439 | 439 | 376 | 376 | 191 | 191 | 227 | 245 | 226 | 238 | 224 | 230 | 242 | 245 | 211 | 215 | 185 | 182 | 155 | 161 | 130 | 125 | 115 | 115 | 110 | 110 | 92 | 92 | 93 | 94 | 80 | 79 | 73 | 72 | 58 | 57 | 41 | 43 | 40 | 45 | 30 | 32 | 6 | 8 | 31 | 32 | 33 | 36 | 19 | 18 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | 12 | 12 | -15 | -15 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | 66 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -328.57 | 18.06 | 18.06 | 18.58 | 18.58 | 26.26 | 26.26 | 19.44 | 19.44 | 22.13 | 22.13 | 39.30 | 39.30 | 39.60 | 39.60 | 39.62 | 39.62 | 39.50 | 39.50 | 38.06 | 38.06 | 39.42 | 39.42 | 39.36 | 39.36 | 39.00 | 39.00 | 40.92 | 40.92 | 37.20 | 37.20 | 39.00 | 39.00 | 37.64 | 37.64 | 38.00 | 38.00 | 39.00 | 39.00 | 39.47 | 39.47 | 40.00 | 40.00 | 40.00 | 40.00 | 39.45 | 39.45 | 42.80 | 42.80 | 46.96 | 46.96 | 40.76 | 40.76 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 13.65 | 14.46 | 14.46 | 14.62 | 14.62 | 14.61 | 14.61 | 13.02 | 13.02 | 14.89 | 14.89 | 15.41 | 15.41 | 15.10 | 15.10 | 15.40 | 15.40 | 16.60 | 16.60 | 16.90 | 16.90 | 17.49 | 17.49 | 18.21 | 18.21 | 18.55 | 18.55 | 19.12 | 19.12 | 18.83 | 18.83 | 18.50 | 18.50 | 19.14 | 19.14 | 19.18 | 19.18 | 19.79 | 19.79 | 20.31 | 20.31 | 19.62 | 19.62 | 19.55 | 19.55 | 19.87 | 19.87 | 21.56 | 21.56 | 21.29 | 21.29 | 21.46 | 21.46 |
Operating Income Margin |
Loading...
|
% | 0.40 | 1.46 | 1.46 | 1.63 | 1.63 | 1.42 | 1.42 | 0.89 | 0.89 | 2.22 | 2.22 | 2.44 | 2.44 | 2.65 | 2.65 | 2.96 | 2.96 | 3.10 | 3.10 | 3.06 | 3.06 | 2.96 | 2.96 | 2.86 | 2.86 | 3.06 | 3.06 | 3.18 | 3.18 | 2.75 | 2.75 | 3.39 | 3.39 | 3.28 | 3.28 | 3.52 | 3.52 | 3.50 | 3.50 | 2.96 | 2.96 | 3.40 | 3.40 | 2.91 | 2.91 | 0.69 | 0.69 | 3.58 | 3.58 | 4.54 | 4.54 | 4.39 | 4.39 |
Net Income Margin |
Loading...
|
% | 0.08 | 0.86 | 0.86 | 2.95 | 2.95 | -1.03 | -1.03 | -1.33 | -1.33 | 1.62 | 1.62 | 1.40 | 1.40 | 1.48 | 1.48 | 1.69 | 1.69 | 1.85 | 1.85 | 1.78 | 1.78 | 1.74 | 1.74 | 1.69 | 1.69 | 1.82 | 1.82 | 1.71 | 1.71 | 1.44 | 1.44 | 1.82 | 1.82 | 1.78 | 1.78 | 2.02 | 2.02 | 1.92 | 1.92 | 1.47 | 1.47 | 1.46 | 1.46 | 1.31 | 1.31 | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 1.63 | 2.36 | 2.36 | 2.69 | 2.69 | 2.48 | 2.48 | 2.05 | 2.05 | 3.25 | 3.25 | 3.50 | 3.50 | 3.55 | 3.55 | 3.77 | 3.77 | 3.88 | 3.88 | 3.69 | 3.69 | 3.83 | 3.83 | 3.81 | 3.53 | 3.80 | 3.80 | 3.98 | 3.98 | 3.41 | 3.41 | 4.09 | 4.09 | 3.96 | 3.96 | 4.14 | 4.14 | 4.13 | 4.13 | 3.89 | 3.89 | 4.52 | 4.52 | 3.89 | 3.89 | 1.74 | 1.74 | 4.82 | 4.82 | 5.83 | 5.83 | 5.36 | 5.36 |
EBIT Ratio |
Loading...
|
% | 0.62 | 1.46 | 1.46 | 1.63 | 1.63 | 1.42 | 1.42 | 0.89 | 0.89 | 2.22 | 2.40 | 2.44 | 2.57 | 2.65 | 2.72 | 2.96 | 2.99 | 3.10 | 3.17 | 3.06 | 3.00 | 2.96 | 3.07 | 2.86 | 2.75 | 3.06 | 3.06 | 3.18 | 3.19 | 2.75 | 2.75 | 3.39 | 3.43 | 3.28 | 3.26 | 3.52 | 3.49 | 3.50 | 3.43 | 2.96 | 3.14 | 3.40 | 3.82 | 2.91 | 3.11 | 0.69 | 0.90 | 3.58 | 3.75 | 4.54 | 4.99 | 4.39 | 4.32 |
EBT Ratio |
Loading...
|
% | 0.02 | 1.07 | 1.07 | 0.68 | 0.68 | -1.30 | -1.30 | -2.04 | -2.04 | 2.08 | 2.08 | 2.31 | 2.31 | 2.46 | 2.46 | 2.81 | 2.81 | 3.05 | 3.05 | 2.87 | 2.87 | 2.88 | 2.88 | 2.79 | 2.79 | 2.98 | 2.98 | 2.90 | 2.90 | 2.29 | 2.29 | 2.98 | 2.98 | 2.85 | 2.85 | 3.26 | 3.26 | 3.14 | 3.14 | 2.42 | 2.42 | 2.44 | 2.44 | 2.19 | 2.19 | -0.22 | -0.22 | 2.75 | 2.75 | 3.39 | 3.39 | 3.72 | 3.72 |
StockViz Staff
September 20, 2024
Any question? Send us an email