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 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 229 | 225 | 217 | 207 | 197 | 190 | 180 | 171 | 163 | 160 | 159 | 157 | 158 | 158 | 162 | 169 | 179 | 178 | 176 | 174 | 171 | 172 | 169 | 167 | 78 | 75 | 73 | 66 | 66 | 75 | 61 | 64 | 66 | 69 | 71 | 66 | 65 | 61 | 57 | 53 | 50 | 49 | 38 | 33 | 33 | 32 | 31 | 29 | 27 | 28 | 24 | 23 | 23 | 23 | 23 | 22 | 23 |
Cost of Revenue |
Loading...
|
M | 138 | 136 | 139 | 130 | 126 | 126 | 118 | 114 | 113 | 110 | 108 | 105 | 110 | 110 | 107 | 110 | 118 | 115 | 115 | 113 | 116 | 112 | 124 | 110 | 51 | 50 | 48 | 46 | 47 | 53 | 42 | 42 | 43 | 43 | 43 | 41 | 40 | 39 | 38 | 35 | 34 | 31 | 25 | 22 | 22 | 21 | 21 | 19 | 9 | 44 | 10 | 9 | 9 | 9 | 8 | 8 | 8 |
Gross Profit |
Loading...
|
M | 91 | 89 | 78 | 77 | 71 | 64 | 61 | 57 | 51 | 50 | 50 | 52 | 48 | 48 | 55 | 58 | 61 | 63 | 61 | 61 | 55 | 60 | 45 | 56 | 27 | 25 | 25 | 20 | 19 | 21 | 19 | 21 | 23 | 26 | 27 | 26 | 25 | 22 | 19 | 18 | 16 | 17 | 13 | 11 | 11 | 11 | 10 | 10 | 18 | -16 | 14 | 14 | 15 | 15 | 15 | 15 | 15 |
Operating Expenses |
Loading...
|
M | 23 | 21 | 17 | 26 | 86 | 77 | 16 | 15 | 16 | 13 | 14 | 17 | 15 | 17 | 16 | 23 | 631 | 20 | 15 | 18 | 19 | 23 | 21 | 28 | 33 | 14 | 13 | 13 | 12 | 13 | 16 | 13 | 10 | 181 | 12 | 37 | 10 | 11 | 12 | 8 | 9 | 9 | 8 | 5 | 5 | 5 | 5 | 5 | 13 | -19 | 11 | 11 | 11 | 11 | 8 | 8 | 8 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 23 | 19 | 20 | 15 | 19 | 17 | 15 | 14 | 15 | 13 | 14 | 15 | 14 | 13 | 13 | 21 | 13 | 303 | 17 | 17 | 16 | 304 | 18 | 27 | 8 | 151 | 7 | 6 | 6 | 143 | 13 | 11 | 10 | 325 | 10 | 10 | 10 | 110 | 10 | 10 | 9 | 9 | 8 | 6 | 5 | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -281 | 4 | 1 | 25 | -137 | 6 | 7 | 6 | -131 | 3 | 2 | 0 | -144 | 1 | 27 | 0 | -99 | 1 | -3 | 0 | 0 | 0 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -115 | -117 | -119 | -115 | -107 | -108 | -104 | -100 | -98 | -97 | -95 | -90 | -96 | -95 | -94 | -90 | -106 | -99 | -98 | -97 | -100 | -96 | -106 | -83 | -17 | -36 | -36 | -35 | -36 | -42 | -30 | -31 | -33 | -32 | -33 | -30 | -30 | -29 | -27 | -25 | -25 | -22 | -17 | -17 | -17 | -16 | -16 | -15 | 4 | -64 | 1 | 1 | 2 | 2 | 0 | 1 | 0 |
Operating Income |
Loading...
|
M | 68 | 69 | 61 | 51 | -15 | -13 | 45 | 42 | 35 | 36 | 37 | 35 | 33 | 31 | 39 | 35 | -570 | 44 | 46 | 43 | 36 | 37 | 24 | 29 | -6 | 12 | 12 | 7 | 7 | 9 | 3 | 9 | 14 | -155 | 16 | -11 | 16 | 12 | 8 | 11 | 8 | 8 | 5 | 6 | 6 | 5 | 6 | 5 | 5 | 4 | 3 | 3 | 4 | 4 | 6 | 6 | 6 |
Interest Expense |
Loading...
|
M | 47 | 45 | 43 | 42 | 40 | 38 | 35 | 33 | 32 | 33 | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 33 | 33 | 33 | 29 | 27 | 25 | 26 | 9 | 7 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 5 | 2 | 2 | 2 |
Non-operating Income/Expense |
Loading...
|
M | -44 | -13 | 6 | 4 | 26 | 22 | -35 | -33 | -32 | 0 | 0 | -1 | -1 | -3 | -3 | -3 | -618 | -4 | 2 | -2 | -3 | -7 | -4 | -1 | 0 | 0 | -1 | -3 | -1 | -2 | -3 | -2 | 0 | -170 | -1 | -27 | 0 | -1 | -1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 24 | 13 | 21 | 24 | 11 | 9 | 10 | 9 | 3 | 3 | 4 | 3 | 0 | -1 | 7 | 3 | -602 | 11 | 14 | 10 | 7 | 9 | -1 | 3 | -15 | 5 | 5 | 1 | 2 | 3 | -2 | 3 | 9 | -160 | 11 | -16 | 12 | 9 | 5 | 8 | 4 | 5 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | -2 | 4 | 4 | 4 |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | -16 | -16 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | 24 | 13 | 21 | 24 | 11 | 8 | 10 | 9 | 3 | 3 | 4 | 3 | 0 | -1 | 7 | 3 | -602 | 9 | 13 | 10 | 7 | 10 | -1 | 3 | -15 | 5 | 5 | 1 | 2 | 3 | -2 | 3 | 9 | -160 | 10 | -16 | 11 | 25 | 21 | 22 | 4 | 4 | 2 | 3 | 3 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | -2 | 4 | 4 | 4 |
Non-Controlling Interest |
Loading...
|
M | - | - | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 37 | 12 | 12 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | 9 | 11 | -1 | -4 | -3 | -3 | -9 | -33 | -8 | -10 | 0 | -1 | -6 | 3 | -602 | 9 | 13 | 10 | 7 | 3 | -1 | 3 | -16 | 5 | 5 | 1 | 2 | 4 | -2 | 4 | 9 | -162 | 10 | -16 | 12 | 9 | 5 | 8 | 4 | 4 | 2 | 2 | 3 | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 103,606,000.00 | 102,929,000.00 | 100,263,000.00 | 99,694,000.00 | 98,247,000.00 | 98,051,000.00 | 97,968,000.00 | 97,728,000.00 | 97,365,000.00 | 97,151,000.00 | 97,085,000.00 | 97,044,000.00 | 96,989,000.00 | 96,936,000.00 | 96,882,000.00 | 96,781,000.00 | 96,707,000.00 | 96,658,000.00 | 96,863,000.00 | 96,819,000.00 | 96,458,000.00 | 96,382,000.00 | 96,371,000.00 | 96,304,000.00 | 62,444,000.00 | 62,526,000.00 | 62,016,723.00 | 61,574,965.00 | 61,154,000.00 | 56,739,000.00 | 55,302,000.00 | 54,752,000.00 | 53,205,758.00 | 52,148,105.00 | 48,282,167.00 | 46,497,768.00 | 45,880,887.00 | 45,112,536.00 | 44,566,277.00 | 41,376,133.00 | 37,955,847.00 | 37,458,064.00 | 32,037,238.00 | 29,097,176.00 | 29,097,176.00 | 29,097,176.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 |
EBITDA |
Loading...
|
M | 131 | 133 | 58 | 62 | 52 | 47 | 106 | 102 | 94 | 36 | 96 | 96 | 34 | 34 | 102 | 98 | 107 | 48 | 102 | 101 | 98 | 44 | 87 | 102 | 19 | 11 | 37 | 34 | 32 | 11 | 30 | 34 | 14 | 15 | 38 | 37 | 36 | 13 | 9 | 8 | 24 | 9 | 18 | 6 | 17 | 5 | 17 | 15 | 14 | 13 | 11 | 11 | 12 | 10 | 13 | 12 | 12 |
Depreciation and Amortization |
Loading...
|
M | 63 | 62 | 75 | 60 | 67 | 60 | 60 | 60 | 59 | 59 | 59 | 59 | 61 | 60 | 60 | 60 | 59 | 58 | 58 | 57 | 59 | 57 | 59 | 72 | 25 | 25 | 25 | 25 | 24 | 24 | 23 | 23 | 22 | 22 | 21 | 22 | 21 | 20 | 18 | 17 | 16 | 16 | 13 | 12 | 12 | 11 | 11 | 10 | 9 | 9 | 8 | 8 | 8 | 6 | 6 | 6 | 6 |
EBIT |
Loading...
|
M | 68 | 71 | -17 | 2 | -15 | -13 | 45 | 42 | 35 | -23 | 37 | 36 | -27 | -26 | 42 | 38 | 49 | -10 | 44 | 44 | 39 | -13 | 28 | 29 | -6 | -14 | 13 | 9 | 8 | -13 | 6 | 10 | -8 | -7 | 17 | 15 | 15 | -7 | -9 | -9 | 8 | -7 | 5 | -7 | 6 | -6 | 6 | 5 | 5 | 4 | 3 | 3 | 4 | 4 | 6 | 6 | 6 |
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 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 1.96 | 2.69 | 1.21 | 1.69 | 3.10 | 4.11 | 3.76 | 2.73 | 0.79 | 8.38 | 7.05 | 5.35 | 25.35 | -31.14 | 3.95 | 13.50 | -0.05 | 14.41 | 1.80 | 2.69 | 1.55 | -9.11 | 61.99 | -9.26 | -0.46 | 1.94 | 3.33 | 19.51 | 8.76 | 0.58 | -3.57 | 2.79 | 2.67 | 0.14 | 9.95 | -0.90 | 0.68 | -192.52 | -310.77 | -186.21 | 2.56 | 2.29 | 3.55 | 2.14 | 2.15 | 5.20 | 3.52 | 4.59 | 3.72 | 68.33 | -20.55 | -16.17 | 6.34 | -2.37 | 0.93 | 0.98 | 1.01 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 39.67 | 39.72 | 35.96 | 37.19 | 36.00 | 33.79 | 34.18 | 33.44 | 30.97 | 31.07 | 31.65 | 33.04 | 30.38 | 30.61 | 33.95 | 34.60 | 34.12 | 35.55 | 34.60 | 34.92 | 32.09 | 34.70 | 26.77 | 33.85 | 34.84 | 33.47 | 33.72 | 30.14 | 29.32 | 28.68 | 31.16 | 33.77 | 35.32 | 37.38 | 38.65 | 38.87 | 38.55 | 36.85 | 33.93 | 34.22 | 32.40 | 35.62 | 34.05 | 32.22 | 32.22 | 33.40 | 33.23 | 32.96 | 66.74 | -55.97 | 58.86 | 59.51 | 61.95 | 61.85 | 63.97 | 65.17 | 64.38 |
Operating Income Margin |
Loading...
|
% | 29.71 | 30.46 | 28.08 | 24.85 | -7.49 | -6.87 | 25.11 | 24.73 | 21.48 | 22.72 | 23.09 | 22.45 | 20.80 | 19.70 | 23.98 | 20.69 | -318.28 | 24.58 | 26.27 | 24.70 | 20.81 | 21.26 | 14.17 | 17.13 | -7.83 | 15.29 | 15.81 | 10.11 | 11.16 | 11.87 | 5.21 | 13.38 | 20.83 | -226.37 | 22.04 | -17.10 | 23.88 | 19.27 | 13.47 | 19.82 | 15.07 | 16.58 | 12.52 | 17.29 | 17.29 | 16.57 | 18.52 | 16.45 | 17.77 | 12.70 | 11.79 | 13.08 | 15.95 | 16.63 | 27.70 | 27.67 | 27.70 |
Net Income Margin |
Loading...
|
% | - | - | 4.01 | 5.51 | -0.63 | -2.01 | -1.43 | -1.81 | -5.47 | -20.92 | -5.09 | -6.07 | 0.24 | -0.93 | -3.51 | 1.59 | -336.57 | 5.21 | 7.58 | 5.73 | 3.86 | 1.72 | -0.33 | 1.92 | -20.77 | 6.56 | 7.13 | 1.36 | 2.88 | 4.81 | -3.07 | 5.70 | 13.49 | -235.93 | 14.48 | -23.97 | 18.20 | 14.42 | 9.13 | 14.47 | 7.97 | 8.95 | 4.55 | 7.51 | 7.73 | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 57.30 | 59.23 | 26.71 | 30.00 | 26.33 | 24.63 | 58.75 | 59.73 | 57.79 | 22.66 | 60.50 | 61.14 | 21.64 | 21.43 | 63.25 | 58.34 | 60.04 | 26.84 | 57.88 | 58.29 | 57.25 | 25.35 | 51.44 | 60.98 | 24.06 | 15.12 | 51.47 | 51.22 | 49.06 | 14.02 | 48.56 | 53.04 | 20.66 | 22.05 | 54.26 | 55.68 | 55.48 | 21.08 | 15.63 | 15.10 | 47.84 | 17.47 | 47.26 | 17.22 | 53.04 | 16.61 | 53.95 | 52.08 | 53.12 | 45.08 | 46.54 | 47.25 | 49.58 | 43.41 | 53.94 | 54.69 | 54.07 |
EBIT Ratio |
Loading...
|
% | 29.71 | 31.47 | -7.80 | 0.98 | -7.49 | -6.87 | 25.11 | 24.73 | 21.48 | -14.38 | 23.13 | 23.31 | -17.11 | -16.33 | 26.09 | 22.56 | 27.21 | -5.84 | 25.15 | 25.59 | 22.74 | -7.65 | 16.28 | 17.58 | -8.24 | -18.19 | 17.39 | 14.05 | 12.48 | -17.53 | 10.62 | 16.17 | -12.63 | -9.49 | 23.98 | 23.29 | 23.59 | -11.10 | -16.38 | -16.90 | 15.53 | -14.78 | 12.39 | -20.11 | 17.22 | -18.93 | 18.72 | 16.63 | 18.36 | 14.46 | 11.79 | 13.08 | 15.95 | 16.25 | 27.70 | 27.67 | 27.70 |
EBT Ratio |
Loading...
|
% | 10.49 | 5.86 | 9.75 | 11.59 | 5.73 | 4.59 | 5.56 | 5.45 | 2.01 | 2.12 | 2.79 | 1.81 | 0.32 | -0.71 | 4.20 | 1.84 | -336.41 | 6.09 | 7.71 | 5.89 | 3.92 | 5.43 | -0.88 | 1.75 | -19.68 | 6.15 | 6.81 | 1.04 | 2.58 | 4.39 | -3.39 | 5.30 | 13.22 | -232.97 | 15.44 | -23.74 | 17.75 | 13.94 | 8.79 | 14.11 | 8.00 | 9.34 | 4.63 | 7.90 | 7.90 | 3.15 | 4.40 | 3.62 | 4.76 | 0.23 | -0.82 | -0.94 | 2.43 | -6.64 | 17.80 | 17.65 | 17.90 |
StockViz Staff
September 20, 2024
Any question? Send us an email