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 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 7,744 | 7,718 | 12,806 | 16,252 | 16,648 | 17,279 | 15,381 | 14,619 | 7,623 | 2,357 | 702 | 279 | 177 | 158 | 100 | 109 | 53 | 42 | 40 | 42 | 15 | 10 | 9 |
Cost of Revenue |
Loading...
|
M | 6,974 | 6,491 | 10,812 | 13,689 | 13,982 | 14,738 | 13,101 | 12,480 | 6,538 | 1,975 | 579 | 238 | 147 | 131 | 83 | 92 | 40 | 31 | 31 | 34 | 11 | 8 | - |
Gross Profit |
Loading...
|
M | 770 | 1,227 | 1,994 | 2,563 | 2,666 | 2,541 | 2,280 | 2,139 | 1,085 | 382 | 124 | 41 | 30 | 27 | 17 | 18 | 13 | 11 | 9 | 8 | 15 | 2 | 9 |
Operating Expenses |
Loading...
|
M | 332 | 623 | 1,378 | 2,172 | 1,845 | 1,837 | 1,657 | 1,651 | 1,113 | 423 | 176 | 69 | 28 | 19 | 14 | 13 | 9 | 8 | 0 | 0 | 14 | 2 | 9 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 167 | 183 | 174 | 2,172 | 1,845 | 1,837 | 1,657 | 1,651 | 184 | 72 | 29 | 12 | 27 | 19 | 14 | 13 | 9 | 8 | 15 | 13 | 3 | 2 | - |
Research and Development (R&D) Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 930 | 351 | 146 | 57 | 1 | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -6,747 | -5,813 | -9,490 | -11,517 | -12,137 | -12,901 | -11,445 | -10,829 | -5,425 | -1,553 | -403 | -169 | -119 | -112 | -70 | -79 | -31 | -24 | -4 | -3 | 3 | -6 | - |
Operating Income |
Loading...
|
M | 438 | 604 | 616 | 391 | 821 | 704 | 623 | 488 | -29 | -41 | -52 | -28 | 2 | 8 | 3 | 5 | 4 | 3 | 9 | 8 | 0 | 1 | 0 |
Interest Expense |
Loading...
|
M | 168 | 135 | 211 | 325 | 292 | 217 | 284 | 361 | 217 | 48 | 18 | 3 | 0 | 0 | 0 | 0 | 65 | 205 | 0 | 0 | 0 | 0 | - |
Non-operating Income/Expense |
Loading...
|
M | -115 | -346 | -206 | -243 | -252 | 79 | -78 | -20 | -37 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -3 | 0 | 0 | 0 |
EBT |
Loading...
|
M | 260 | 258 | 410 | 148 | 569 | 566 | 261 | 107 | -283 | -90 | -71 | -32 | 1 | 8 | 3 | 5 | 3 | 3 | -6 | -5 | 0 | 0 | 0 |
Income Tax Provision |
Loading...
|
M | 68 | 74 | 87 | 31 | 129 | 122 | -100 | 22 | -91 | -26 | -22 | -11 | 1 | 3 | 1 | 2 | 1 | -1 | -12 | -2 | 0 | - | - |
Income after Tax |
Loading...
|
M | 192 | 184 | 323 | 117 | 440 | 444 | 360 | 85 | -192 | -64 | -49 | -20 | 1 | 5 | 2 | 3 | 2 | 4 | 6 | -3 | 0 | - | - |
Non-Controlling Interest |
Loading...
|
M | - | -482 | -13 | 38 | 61 | 54 | 48 | 22 | 54 | 44 | 3 | 3 | 45 | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | 666 | 336 | 79 | 379 | 390 | 312 | 63 | -246 | -107 | -52 | -23 | -45 | 5 | 2 | 3 | 2 | 4 | - | - | 0 | 0 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 118,000,000.00 | 116,000,000.00 | 114,000,000.00 | 92,000,000.00 | 106,000,000.00 | 135,000,000.00 | 127,800,000.00 | 122,800,000.00 | 92,800,000.00 | 53,600,000.00 | 22,752,000.00 | 15,694,000.00 | 8,247,000.00 | 8,279,000.00 | 8,041,861.00 | 7,939,291.00 | 6,831,682.00 | 6,660,253.00 | 6,630,912.00 | 5,983,942.00 | 2,657,750.00 | 1,989,002.00 | 1,625,728.00 |
EBITDA |
Loading...
|
M | 990 | 996 | 1,205 | 1,236 | 1,614 | 1,529 | 1,297 | 1,141 | 333 | 57 | -32 | -26 | 3 | 10 | 3 | 6 | 4 | 4 | -12 | -20 | 1 | 1 | 0 |
Depreciation and Amortization |
Loading...
|
M | 432 | 392 | 589 | 845 | 793 | 716 | 658 | 643 | 365 | 98 | 21 | 3 | 1 | 1 | 1 | 1 | -1 | 1 | 1 | 1 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | 558 | 604 | 616 | 391 | 821 | 813 | 639 | 497 | -32 | -42 | -53 | -28 | 2 | 8 | 2 | 5 | 4 | 3 | -13 | -21 | 0 | 1 | 0 |
Income from Discontinued Operations |
Loading...
|
M | - | 482 | 13 | 13 | 13 | 13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 26.15 | 28.68 | 21.22 | 20.95 | 22.67 | 21.55 | -38.17 | 20.88 | 32.18 | 29.10 | 31.62 | 35.50 | 48.61 | 39.66 | 43.95 | 40.20 | 37.45 | -40.63 | 199.36 | 37.24 | -14.65 | - | - |
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 | - |
Gross Profit Margin |
Loading...
|
% | 9.94 | 15.90 | 15.57 | 15.77 | 16.01 | 14.71 | 14.82 | 14.63 | 14.23 | 16.19 | 17.59 | 14.65 | 16.82 | 17.34 | 16.72 | 16.29 | 24.40 | 25.59 | 22.58 | 19.21 | 100.00 | 22.14 | 100.00 |
Operating Income Margin |
Loading...
|
% | 5.66 | 7.83 | 4.81 | 2.41 | 4.93 | 4.07 | 4.05 | 3.34 | -0.38 | -1.74 | -7.45 | -10.04 | 0.97 | 5.35 | 3.17 | 4.72 | 6.70 | 7.55 | 22.58 | 19.21 | 2.96 | 5.14 | -2.37 |
Net Income Margin |
Loading...
|
% | - | 8.63 | 2.62 | 0.49 | 2.28 | 2.26 | 2.03 | 0.43 | -3.23 | -4.56 | -7.33 | -8.38 | -25.17 | 3.09 | 1.69 | 2.57 | 4.11 | 9.25 | - | - | 1.38 | 3.74 | - |
EBITDA Ratio |
Loading...
|
% | 12.78 | 12.90 | 9.41 | 7.61 | 9.69 | 8.85 | 8.43 | 7.80 | 4.37 | 2.40 | -4.56 | -9.19 | 1.67 | 6.16 | 3.17 | 5.74 | 6.70 | 9.56 | -28.92 | -46.54 | 4.18 | 6.15 | -1.78 |
EBIT Ratio |
Loading...
|
% | 7.21 | 7.83 | 4.81 | 2.41 | 4.93 | 4.71 | 4.15 | 3.40 | -0.42 | -1.77 | -7.52 | -10.17 | 0.97 | 5.35 | 1.98 | 4.72 | 8.30 | 7.07 | -32.52 | -49.49 | 2.96 | 5.14 | -2.37 |
EBT Ratio |
Loading...
|
% | 3.36 | 3.34 | 3.20 | 0.91 | 3.42 | 3.28 | 1.69 | 0.73 | -3.71 | -3.81 | -10.11 | -11.32 | 0.83 | 5.13 | 3.01 | 4.30 | 6.58 | 6.58 | -14.59 | -12.14 | 1.21 | 3.74 | -4.76 |
StockViz Staff
September 20, 2024
Any question? Send us an email