First Time Loading...

Watchlist Manager

Watchlist

Price: 0.0001 USD

Updated:

Income Statement

Operating Income

Revenue	363.2m USD
Cost of Revenue	-175.1m USD
Gross Profit	188.1m USD
Operating Expenses	-190m USD
Operating Income	-1.9m USD
Other Expenses	-12m USD
Net Income	-13.9m USD

Currency: USD

		Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	May-2015	Aug-2015	Oct-2015	Jan-2016	Apr-2016	Jul-2016	Oct-2016	Jan-2017	Apr-2017	Jul-2017	Oct-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019
Revenue
Revenue		538 N/A	531 -1%	530 0%	531 +0%	531 0%	531 +0%	533 +0%	536 +1%	540 +1%	545 +1%	546 +0%	550 +1%	542 -1%	542 0%	540 0%	538 -1%	541 +1%	540 0%	540 0%	531 -2%	523 -1%	517 -1%	398 -23%	383 -4%	380 -1%	499 +31%	482 -3%	469 -3%	452 -4%	434 -4%	416 -4%	408 -2%	401 -2%	406 +1%	403 -1%	401 0%	398 -1%	384 -3%	375 -2%	363 -3%
Gross Profit
Cost of Revenue		(260)	(249)	(244)	(243)	(241)	(240)	(241)	(241)	(244)	(248)	(253)	(257)	(254)	(251)	(248)	(246)	(248)	(249)	(249)	(245)	(244)	(248)	(197)	(196)	(193)	(253)	(240)	(227)	(217)	(206)	(198)	(192)	(189)	(192)	(192)	(192)	(191)	(186)	(180)	(175)
Gross Profit		279 N/A	283 +2%	287 +1%	288 +1%	290 +1%	291 +0%	292 +0%	295 +1%	296 +0%	297 +0%	294 -1%	293 0%	288 -2%	291 +1%	292 +1%	292 0%	293 +1%	291 -1%	291 N/A	287 -2%	279 -3%	270 -3%	201 -25%	187 -7%	187 +0%	246 +31%	242 -2%	241 0%	235 -3%	227 -3%	218 -4%	215 -1%	212 -2%	214 +1%	211 -1%	209 -1%	207 -1%	198 -4%	194 -2%	188 -3%
Operating Income
Operating Expenses		(260)	(259)	(257)	(255)	(254)	(252)	(251)	(253)	(254)	(258)	(259)	(258)	(257)	(256)	(255)	(253)	(253)	(252)	(252)	(251)	(250)	(250)	(188)	(188)	(186)	(247)	(242)	(237)	(231)	(224)	(221)	(217)	(216)	(219)	(215)	(212)	(208)	(198)	(195)	(190)
Selling, General & Administrative		(260)	(260)	(258)	(255)	(254)	(252)	(251)	(253)	(254)	(257)	(259)	(258)	(257)	(256)	(255)	(253)	(253)	(252)	(252)	(251)	(249)	(250)	(188)	(188)	(186)	(247)	(242)	(237)	(231)	(224)	(221)	(217)	(216)	(219)	(215)	(212)	(208)	(198)	(195)	(190)
Operating Income		19 N/A	23 +24%	29 +26%	33 +13%	36 +10%	39 +9%	41 +4%	42 +3%	42 +0%	40 -7%	35 -13%	35 +1%	31 -11%	35 +13%	38 +7%	38 +2%	40 +5%	39 -3%	39 +1%	36 -10%	29 -17%	19 -35%	13 -31%	(1) N/A	1 N/A	(1) N/A	0 N/A	5 +1 500%	5 -6%	4 -22%	(3) N/A	(2) +37%	(4) -118%	(5) -30%	(4) +25%	(3) +16%	(1) +77%	(0) +67%	(1) -171%	(2) -205%
Pre-Tax Income
Interest Income Expense		(5)	(5)	(4)	(4)	(4)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(2)	(2)	(3)	(3)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(5)	(5)	(5)	(5)
Non-Reccuring Items		(58)	(53)	(10)	(9)	(9)	(8)	(4)	(2)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(4)	(5)	(6)	(2)	(2)	(5)	(3)	(7)	(7)	(8)	(9)	(8)	(11)	(13)	(13)	(14)	(13)	(9)	(9)	(7)
Pre-Tax Income		(44) N/A	(34) +23%	15 N/A	20 +36%	23 +15%	28 +21%	34 +22%	38 +10%	39 +3%	36 -7%	31 -13%	32 +2%	28 -12%	32 +14%	34 +8%	36 +4%	38 +7%	37 -3%	37 +1%	33 -11%	25 -24%	14 -44%	6 -55%	(4) N/A	(2) +44%	(7) -208%	(5) +34%	(5) +6%	(5) -7%	(8) -57%	(15) -99%	(14) +9%	(19) -37%	(22) -14%	(20) +6%	(22) -6%	(18) +16%	(14) +21%	(15) -1%	(14) +3%
Net Income
Tax Provision		(2)	(7)	(8)	(8)	(9)	(11)	(14)	(14)	(14)	(13)	(11)	(12)	(11)	(12)	(13)	(14)	(15)	(13)	(13)	(11)	(7)	(4)	(1)	2	1	3	2	2	2	(25)	(23)	(24)	(25)	10	10	10	10	0	0	0
Income from Continuing Operations		(47)	(41)	8	12	14	17	21	24	25	23	20	20	17	19	21	22	24	24	24	22	19	11	6	(3)	(2)	(5)	(3)	(3)	(3)	(33)	(38)	(38)	(44)	(11)	(10)	(11)	(8)	(14)	(14)	(14)
Net Income (Common)		(47) N/A	(41) +13%	8 N/A	12 +59%	14 +16%	17 +21%	21 +23%	24 +14%	25 +3%	23 -7%	20 -13%	20 -3%	17 -13%	19 +15%	21 +8%	22 +4%	24 +8%	24 +2%	24 +2%	22 -11%	19 -14%	11 -44%	6 -48%	(3) N/A	(2) +44%	(5) -207%	(3) +33%	(3) +6%	(3) -7%	(33) -958%	(38) -16%	(38) -1%	(44) -16%	(22) +51%	(20) +6%	(22) -6%	(18) +16%	(14) +21%	(14) 0%	(14) +3%
EPS (Diluted)		-3.87 N/A	-3.27 +16%	0.61 N/A	0.96 +57%	1.09 +14%	1.31 +20%	1.6 +22%	1.82 +14%	1.86 +2%	1.74 -6%	1.52 -13%	1.48 -3%	1.27 -14%	1.46 +15%	1.57 +8%	1.63 +4%	1.74 +7%	1.77 +2%	1.79 +1%	1.6 -11%	1.37 -14%	0.78 -43%	0.4 -49%	-0.2 N/A	-0.11 +45%	-0.34 -209%	-0.23 +32%	-0.21 +9%	-0.23 -10%	-2.39 -939%	-2.77 -16%	-2.77 N/A	-3.2 -16%	-1.57 +51%	-1.45 +8%	-1.56 -8%	-1.31 +16%	-1.03 +21%	-1.04 -1%	-1 +4%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 134,000+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.