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 | 2012-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 176 | 167 | 158 | 155 | 150 | 144 | 133 | 132 | 130 | 121 | 113 | 106 | 104 | 94 | 88 | 84 | 86 | 80 | 74 | 73 | 70 | 64 | 61 | 59 | 60 | 55 | 52 | 49 | 52 | 46 | 45 | 43 | 45 | 40 | 36 | 34 | 35 | 30 | 28 | 27 | 28 | 24 | 17 |
Cost of Revenue |
Loading...
|
M | 42 | 38 | 38 | 40 | 39 | 34 | 32 | 32 | 31 | 29 | 26 | 25 | 24 | 24 | 22 | 22 | 22 | 23 | 22 | 21 | 20 | 17 | 16 | 16 | 17 | 16 | 16 | 14 | 14 | 13 | 13 | 13 | 13 | 11 | 10 | 10 | 10 | 10 | 9 | 8 | 7 | 6 | 6 |
Gross Profit |
Loading...
|
M | 134 | 129 | 120 | 116 | 112 | 109 | 100 | 99 | 99 | 92 | 86 | 81 | 81 | 70 | 66 | 62 | 63 | 57 | 52 | 53 | 50 | 47 | 45 | 43 | 43 | 38 | 36 | 35 | 38 | 33 | 32 | 30 | 31 | 29 | 26 | 24 | 25 | 20 | 19 | 19 | 21 | 17 | 35 |
Operating Expenses |
Loading...
|
M | 152 | 138 | 135 | 138 | 159 | 123 | 131 | 128 | 116 | 103 | 94 | 87 | 85 | 75 | 73 | 78 | 73 | 72 | 68 | 61 | 58 | 55 | 56 | 65 | 53 | 53 | 50 | 45 | 44 | 41 | 45 | 42 | 44 | 41 | 41 | 35 | 32 | 32 | 32 | 29 | 25 | 23 | 35 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 24 | 24 | 21 | 24 | 42 | 24 | 27 | 24 | 24 | 21 | 18 | 17 | 17 | 13 | 14 | 20 | 13 | 15 | 12 | 11 | 10 | 11 | 12 | 22 | 12 | 12 | 9 | 9 | 9 | 8 | 8 | 8 | 9 | 9 | 7 | 6 | 7 | 6 | 5 | 5 | 4 | 4 | 24 |
Research and Development (R&D) Expenses |
Loading...
|
M | 45 | 43 | 42 | 43 | 46 | 38 | 39 | 39 | 36 | 31 | 30 | 28 | 27 | 24 | 24 | 24 | 23 | 23 | 23 | 22 | 22 | 21 | 20 | 21 | 20 | 19 | 18 | 16 | 16 | 15 | 14 | 14 | 15 | 13 | 13 | 12 | 12 | 12 | 11 | 11 | 10 | 8 | 6 |
Other Operating Expenses |
Loading...
|
M | 83 | 72 | 73 | 72 | 71 | 60 | 65 | 64 | 56 | 50 | 46 | 42 | 41 | 38 | 35 | 35 | 36 | 34 | 33 | 28 | 25 | 23 | 24 | 22 | 21 | 22 | 24 | 20 | 19 | 18 | 22 | 20 | 20 | 19 | 21 | 16 | 14 | 14 | 16 | 13 | 10 | 10 | 4 |
Costs and Expenses |
Loading...
|
M | 111 | 100 | 97 | 99 | 120 | 88 | 98 | 95 | 85 | 74 | 68 | 62 | 61 | 52 | 51 | 56 | 50 | 49 | 46 | 41 | 38 | 37 | 40 | 48 | 36 | 37 | 35 | 31 | 29 | 27 | 32 | 29 | 30 | 30 | 31 | 25 | 23 | 22 | 23 | 21 | 17 | 16 | -6 |
Operating Income |
Loading...
|
M | -18 | -9 | -16 | -23 | -47 | -13 | -30 | -28 | -17 | -11 | -8 | -6 | -4 | -5 | -7 | -17 | -9 | -14 | -15 | -8 | -7 | -8 | -11 | -22 | -10 | -15 | -14 | -10 | -6 | -7 | -13 | -11 | -12 | -12 | -14 | -11 | -7 | -12 | -13 | -10 | -4 | -6 | 0 |
Interest Expense |
Loading...
|
M | 3 | 3 | -47 | 1 | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 4 | 4 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 7 | 0 | -40 | 0 | 1 | 1 | 1 | 0 | -1 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -11 | -3 | -56 | -20 | -46 | -13 | -29 | -28 | -19 | -15 | -7 | -9 | -8 | -9 | -10 | -20 | -10 | -16 | -16 | -8 | -7 | -8 | -11 | -22 | -10 | -14 | -14 | -10 | -6 | -8 | -13 | -12 | -12 | -10 | -15 | -11 | -8 | -13 | -13 | -11 | -5 | -6 | 0 |
Income Tax Provision |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -12 | -4 | -56 | -21 | -46 | -14 | -30 | -29 | -18 | -14 | -7 | -10 | -7 | -8 | -11 | -20 | -11 | -16 | -16 | -8 | -7 | -8 | -11 | -22 | -10 | -14 | -14 | -10 | -6 | -8 | -13 | -12 | -12 | -10 | -15 | -11 | -7 | -13 | -14 | -11 | -5 | -5 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income |
Loading...
|
M | - | - | -56 | -21 | -46 | -14 | -30 | -29 | -18 | -14 | -7 | -10 | -7 | -8 | -11 | -20 | -11 | -16 | -16 | -8 | -7 | -8 | -11 | -22 | -10 | -14 | -14 | -10 | -6 | -8 | -13 | -12 | -12 | -10 | -15 | -11 | -7 | -41 | 0 | 0 | 0 | 0 | 0 |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 54,915,852.00 | 54,432,003.00 | 54,256,941.00 | 54,009,963.00 | 53,690,242.00 | 53,279,147.00 | 53,081,564.00 | 52,850,470.00 | 52,596,228.00 | 51,734,522.00 | 51,441,688.00 | 51,065,867.00 | 50,244,120.00 | 49,222,465.00 | 48,840,131.00 | 48,171,552.00 | 47,545,703.00 | 47,058,209.00 | 46,731,663.00 | 46,166,660.00 | 45,229,279.00 | 44,472,672.00 | 43,973,428.00 | 43,234,655.00 | 42,858,756.00 | 42,108,764.00 | 41,815,139.00 | 41,429,691.00 | 41,108,611.00 | 40,872,772.00 | 40,762,960.00 | 40,593,908.00 | 40,451,668.00 | 40,204,367.00 | 39,980,308.00 | 39,627,842.00 | 39,593,700.00 | 33,117,423.00 | 39,524,823.00 | 32,203,344.00 | 32,203,344.00 | 32,203,344.00 | - |
EBITDA |
Loading...
|
M | -16 | 3 | -16 | -16 | -41 | -8 | -25 | -24 | -15 | -10 | -3 | -5 | -3 | -4 | -6 | -15 | -6 | -11 | -13 | -7 | -6 | -6 | -9 | -20 | -8 | -13 | -13 | -9 | -4 | -6 | -11 | -10 | -11 | -9 | -13 | -9 | -6 | -11 | -12 | -9 | -4 | -5 | - |
Depreciation and Amortization |
Loading...
|
M | 3 | 3 | 3 | 3 | 6 | 5 | 5 | 4 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - |
EBIT |
Loading...
|
M | -18 | 0 | -18 | -19 | -47 | -13 | -30 | -28 | -17 | -11 | -4 | -6 | -4 | -5 | -7 | -16 | -7 | -13 | -14 | -8 | -7 | -7 | -10 | -21 | -9 | -14 | -14 | -10 | -5 | -7 | -12 | -11 | -12 | -10 | -14 | -10 | -7 | -12 | -13 | -10 | -4 | -5 | 0 |
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 |
Tax Rate (Effective) |
Loading...
|
% | -6.50 | -55.23 | -0.95 | -4.08 | -1.28 | -8.91 | -1.60 | -1.51 | 0.47 | 3.53 | 11.87 | -4.02 | 4.30 | 7.42 | -0.64 | 0.03 | -2.81 | -0.23 | -0.61 | 0.10 | -0.15 | -2.71 | -0.16 | -0.10 | -0.05 | 0.04 | -0.18 | -0.32 | -0.15 | -0.01 | 0.06 | -0.10 | -0.16 | -0.02 | 0.21 | -0.97 | 1.12 | -0.25 | -4.73 | -1.62 | -5.89 | 3.25 | - |
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 | - |
Gross Profit Margin |
Loading...
|
% | 76.36 | 77.29 | 75.75 | 74.52 | 74.35 | 76.11 | 75.60 | 75.49 | 76.19 | 75.86 | 76.57 | 76.71 | 77.28 | 74.79 | 75.16 | 73.47 | 73.90 | 71.29 | 70.68 | 71.86 | 72.08 | 73.01 | 74.28 | 72.44 | 72.44 | 70.48 | 69.94 | 71.08 | 72.61 | 71.52 | 71.52 | 70.76 | 70.58 | 72.39 | 73.05 | 71.29 | 72.52 | 66.94 | 69.42 | 70.16 | 73.46 | 72.60 | 202.28 |
Operating Income Margin |
Loading...
|
% | -10.41 | -5.68 | -9.82 | -14.64 | -31.19 | -9.23 | -22.67 | -21.43 | -13.25 | -9.52 | -7.07 | -5.44 | -3.98 | -5.48 | -7.89 | -20.03 | -10.67 | -18.05 | -20.87 | -11.47 | -10.48 | -12.09 | -17.58 | -36.85 | -15.87 | -26.92 | -26.47 | -19.97 | -11.53 | -15.97 | -28.48 | -26.33 | -27.19 | -29.58 | -39.51 | -31.21 | -19.78 | -38.51 | -45.18 | -38.10 | -15.25 | -23.46 | 0.00 |
Net Income Margin |
Loading...
|
% | - | - | -35.57 | -13.49 | -30.73 | -9.67 | -22.35 | -21.94 | -14.26 | -11.86 | -5.83 | -9.01 | -7.03 | -8.05 | -11.93 | -23.57 | -12.32 | -20.31 | -21.64 | -11.32 | -10.67 | -11.98 | -18.01 | -36.81 | -16.06 | -26.27 | -27.03 | -20.64 | -11.24 | -16.21 | -28.83 | -26.80 | -27.04 | -25.81 | -40.34 | -32.47 | -21.18 | -136.59 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA Ratio |
Loading...
|
% | -8.97 | 1.97 | -9.82 | -10.14 | -27.47 | -5.85 | -18.84 | -18.39 | -11.65 | -8.00 | -2.23 | -4.31 | -2.99 | -4.32 | -6.48 | -17.98 | -6.51 | -14.33 | -17.44 | -9.43 | -8.73 | -9.52 | -15.39 | -34.54 | -13.84 | -23.74 | -24.45 | -17.86 | -8.63 | -13.27 | -25.71 | -23.41 | -23.66 | -21.88 | -36.14 | -27.33 | -16.65 | -35.64 | -41.37 | -35.43 | -12.51 | -20.12 | - |
EBIT Ratio |
Loading...
|
% | -10.41 | 0.30 | -11.51 | -11.99 | -31.19 | -9.23 | -22.67 | -21.43 | -13.25 | -9.38 | -3.50 | -5.35 | -4.00 | -5.50 | -7.80 | -19.33 | -7.84 | -15.85 | -18.87 | -10.75 | -10.02 | -10.92 | -17.25 | -36.02 | -15.30 | -25.46 | -26.09 | -19.61 | -10.35 | -15.22 | -27.82 | -25.68 | -25.89 | -24.53 | -39.06 | -30.65 | -19.97 | -39.37 | -45.42 | -38.65 | -15.24 | -23.32 | 0.00 |
EBT Ratio |
Loading...
|
% | -6.25 | -1.62 | -35.24 | -12.96 | -30.34 | -8.88 | -22.00 | -21.61 | -14.33 | -12.29 | -6.61 | -8.66 | -7.34 | -9.22 | -11.85 | -23.58 | -11.99 | -20.26 | -21.51 | -11.34 | -10.65 | -11.67 | -17.98 | -36.78 | -16.05 | -26.29 | -26.98 | -20.58 | -11.23 | -16.21 | -28.85 | -26.77 | -26.99 | -25.80 | -40.42 | -32.16 | -21.42 | -41.90 | -47.93 | -39.84 | -16.18 | -23.35 | 0.00 |
StockViz Staff
September 19, 2024
Any question? Send us an email