Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 846 | 705 | 633 | 668 | 698 | 584 | 280 | 266 | 271 | 222 | 153 | 119 | 99 | 92 | 95 |
Cost of Revenue |
Loading...
|
M | 531 | 471 | 433 | 445 | 459 | 428 | 191 | 180 | 167 | 145 | 101 | 80 | 72 | 33 | 53 |
Gross Profit |
Loading...
|
M | 315 | 234 | 199 | 223 | 240 | 156 | 89 | 85 | 104 | 76 | 52 | 39 | 26 | 59 | 42 |
Operating Expenses |
Loading...
|
M | 83 | 298 | 295 | 299 | 296 | 91 | 52 | 51 | 239 | 39 | 28 | 19 | 13 | 36 | 11 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 72 | 61 | 56 | 60 | 67 | 304 | 151 | 44 | 325 | 110 | 28 | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | -214 | -99 | 7 | -85 | -71 | 0 | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -458 | -410 | -377 | -385 | -394 | -359 | -144 | -136 | -126 | -106 | -73 | -61 | -60 | 3 | -44 |
Operating Income |
Loading...
|
M | 232 | -64 | -95 | -76 | -56 | 65 | 37 | 34 | -136 | 38 | 24 | 21 | 13 | 23 | 31 |
Interest Expense |
Loading...
|
M | 170 | 138 | 130 | 129 | 127 | 78 | 25 | 21 | 18 | 13 | 12 | 16 | 13 | 12 | 10 |
Non-operating Income/Expense |
Loading...
|
M | -3 | 96 | 106 | -517 | 97 | -22 | -4 | -6 | -198 | 0 | 0 | 0 | 0 | 0 | -2 |
EBT |
Loading...
|
M | 70 | 31 | 11 | -593 | 41 | -13 | 12 | 13 | -153 | 25 | 11 | 5 | 0 | 11 | 21 |
Income Tax Provision |
Loading...
|
M | 1 | 1 | 1 | 1 | 2 | -2 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | 68 | 30 | 10 | -595 | 39 | -11 | 11 | 13 | -154 | 25 | 11 | 5 | 0 | 10 | 21 |
Non-Controlling Interest |
Loading...
|
M | - | 49 | 49 | 0 | 0 | 0 | -1 | -1 | 1 | -1 | 0 | - | - | - | - |
Net Income |
Loading...
|
M | - | -18 | -38 | -595 | 39 | -11 | 13 | 14 | -156 | 26 | 11 | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 100,675,000.00 | 97,780,000.00 | 97,068,000.00 | 96,816,000.00 | 96,592,000.00 | 109,258,140.00 | 61,835,000.00 | 55,110,000.00 | 48,158,135.00 | 42,195,034.00 | 32,135,333.00 | 29,097,176.00 | 29,098,000.00 | 29,098,000.00 | 29,098,000.00 |
EBITDA |
Loading...
|
M | 489 | 172 | 144 | 163 | 175 | 87 | 42 | 41 | 63 | 38 | 24 | 21 | 46 | 47 | 56 |
Depreciation and Amortization |
Loading...
|
M | 246 | 237 | 239 | 239 | 231 | 214 | 99 | 92 | 85 | 71 | 53 | 42 | 33 | 25 | 23 |
EBIT |
Loading...
|
M | 243 | -64 | -95 | -76 | -56 | -127 | -57 | -51 | -22 | -34 | -29 | -21 | 14 | 23 | 33 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 1.96 | 3.24 | 7.84 | -0.22 | 5.29 | 18.99 | 4.49 | 3.15 | -0.71 | 0.41 | 2.47 | 4.17 | 69.10 | 1.46 | 0.89 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 37.27 | 33.15 | 31.53 | 33.37 | 34.31 | 26.69 | 31.77 | 32.12 | 38.36 | 34.45 | 33.94 | 32.93 | 26.72 | 63.82 | 44.29 |
Operating Income Margin |
Loading...
|
% | 27.42 | -9.12 | -15.06 | -11.40 | -8.04 | 11.18 | 13.23 | 12.94 | -50.12 | 16.96 | 15.58 | 17.32 | 13.34 | 24.87 | 33.01 |
Net Income Margin |
Loading...
|
% | - | -2.62 | -6.08 | -89.07 | 5.60 | -1.81 | 4.62 | 5.38 | -57.57 | 11.60 | 7.24 | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 57.78 | 24.47 | 22.68 | 24.39 | 25.10 | 14.89 | 14.84 | 15.41 | 23.23 | 16.98 | 15.91 | 17.57 | 47.01 | 51.47 | 58.83 |
EBIT Ratio |
Loading...
|
% | 28.69 | -9.12 | -15.06 | -11.40 | -8.04 | -21.68 | -20.35 | -19.31 | -8.28 | -15.14 | -18.70 | -17.69 | 13.85 | 24.77 | 34.72 |
EBT Ratio |
Loading...
|
% | 8.23 | 4.45 | 1.76 | -88.87 | 5.92 | -2.23 | 4.27 | 5.02 | -56.62 | 11.31 | 7.42 | 3.96 | 0.23 | 11.56 | 22.49 |
StockViz Staff
September 20, 2024
Any question? Send us an email