USD 32.46
(1.15%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 274.14 Million | 254.65 Million | 237.51 Million | 186.93 Million | 181.69 Million | 147.15 Million |
Cost of Revenue | - | - | - | - | - | 2.97 Million |
Gross Profit | 274.14 Million | 254.65 Million | 237.51 Million | 186.93 Million | 181.69 Million | 144.18 Million |
Operating Expenses | 274.92 Million | -122.98 Million | -170.73 Million | -127.19 Million | -118.42 Million | -82.84 Million |
Selling, General and Administrative Expenses | 111.3 Million | 103.39 Million | 94.86 Million | 69.37 Million | 64.82 Million | 49.65 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 163.62 Million | -226.38 Million | -265.59 Million | -196.56 Million | -183.25 Million | -133.46 Million |
Cost and Expenses | 296.68 Million | -122.98 Million | -170.73 Million | -127.19 Million | -118.42 Million | -82.84 Million |
Operating Income | 88.4 Million | 131.67 Million | 66.78 Million | 59.74 Million | 63.26 Million | 61.33 Million |
Interest Expense | 106.7 Million | 31.61 Million | 15.26 Million | 16.72 Million | 24.04 Million | 12.82 Million |
Income Tax Expense | 19.47 Million | 18.34 Million | 15.29 Million | 14.47 Million | 15.32 Million | 11.9 Million |
Earnings before Tax | 88.4 Million | 91.29 Million | 66.78 Million | 59.74 Million | 63.26 Million | 48.5 Million |
Net Income | 68.93 Million | 72.95 Million | 51.49 Million | 45.27 Million | 47.94 Million | 36.6 Million |
Earnings Per Share Basic | 3.17 | 3.62 | 2.88 | 2.71 | 2.88 | 2.53 |
Earnings Per Share Diluted | 3.15 | 3.60 | 2.87 | 2.70 | 2.87 | 2.52 |
Weighted Average Shares Outstanding | 21.78 Million | 20.16 Million | 17.88 Million | 16.71 Million | 16.67 Million | 14.48 Million |
Weighted Average Shares Outstanding (Diluted) | 21.86 Million | 20.24 Million | 17.93 Million | 16.76 Million | 16.7 Million | 14.5 Million |
Gross Margin | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.98 |
EBIT Margin | 0.38 | 0.54 | 0.30 | 0.35 | 0.38 | 0.47 |
Profit Margin | 0.25 | 0.29 | 0.22 | 0.24 | 0.26 | 0.25 |
EBITDA | 103.3 Million | 106.35 Million | 81.23 Million | 68.6 Million | 74.1 Million | 56.38 Million |
Earnings Before Tax Margin | 0.32 | 0.52 | 0.28 | 0.32 | 0.35 | 0.42 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 44.34 Million | 111.02 Million | 112.17 Million | 385.09 Million | 111.69 Million | 71.74 Million |
Cost of Revenue | 46.9 Million | 22.42 Million | 24.47 Million | 86.78 Million | 21.76 Million | - |
Gross Profit | -2.55 Million | 88.59 Million | 87.69 Million | 298.3 Million | 89.92 Million | 71.74 Million |
Operating Expenses | 61.54 Million | 13.63 Million | 15.37 Million | 51.97 Million | 19.12 Million | -51.25 Million |
Selling, General and Administrative Expenses | 61.54 Million | 31.88 Million | 32.17 Million | - | 679 Thousand | 26.97 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 29.01 Million | -13.63 Million | -15.37 Million | -51.97 Million | -19.12 Million | -78.22 Million |
Cost and Expenses | 108.44 Million | 84.3 Million | 85.22 Million | 296.68 Million | 90.04 Million | -51.25 Million |
Operating Income | -62.32 Million | 31.04 Million | 31.28 Million | 88.4 Million | 21.65 Million | 20.48 Million |
Interest Expense | 33.63 Million | 31.91 Million | 32.2 Million | 22.83 Million | 4.81 Million | 29.99 Million |
Income Tax Expense | 5.88 Million | 6.96 Million | 6.44 Million | 19.47 Million | 3.58 Million | 5.37 Million |
Earnings before Tax | 25.36 Million | 26.71 Million | 26.94 Million | 88.4 Million | 21.65 Million | 20.48 Million |
Net Income | 19.48 Million | 19.74 Million | 20.5 Million | 68.93 Million | 18.07 Million | 15.11 Million |
Earnings Per Share Basic | 0.82 | 0.83 | 0.86 | - | 0.76 | 0.68 |
Earnings Per Share Diluted | 0.81 | 0.82 | 0.86 | - | 0.76 | 0.68 |
Weighted Average Shares Outstanding | 23.89 Million | 23.89 Million | 23.87 Million | 21.78 Million | 23.83 Million | 22.22 Million |
Weighted Average Shares Outstanding (Diluted) | 23.98 Million | 23.99 Million | 23.96 Million | 21.86 Million | 23.92 Million | 22.31 Million |
Gross Margin | -0.06 | 0.80 | 0.78 | 0.77 | 0.81 | 1.00 |
EBIT Margin | 1.10 | -0.04 | -0.04 | - | 0.19 | 0.32 |
Profit Margin | 0.44 | 0.18 | 0.18 | 0.18 | 0.16 | 0.21 |
EBITDA | 48.65 Million | -4.32 Million | -4.34 Million | - | 21.65 Million | 23.05 Million |
Earnings Before Tax Margin | -1.41 | 0.28 | 0.28 | 0.23 | 0.19 | 0.29 |
ELLO
MLPL
601066
LUMI
DBIN
NXN