undefined
(HA) ✕
AI Score
Our AI model analyzes fundamental, technical, and statistical indicators
to predict the probability of a bullish trend over the next three months.
We regularly update and refine our models to deliver the most reliable forecasts
for you.
Bullish Probability | Sentiment | Score |
---|---|---|
+80% | Strong Buy | 10 |
+75% | Buy | 9 |
+70% | Buy | 8 |
+60% | Buy | 7 |
+50% | Hold | 6 |
+45% | Hold | 5 |
+40% | Hold | 4 |
+35% | Sell | 3 |
+30% | Sell | 2 |
+20% | Strong Sell | 1 |
undefined
undefined%
At close: undefined
Income Statement (Annual)
Get detailed income statement breakdowns, uncovering revenue, expenses, and much more.
Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 |
Revenue | 2.72B | 2.64B | 1.60B | 844.81M | 2.83B | 2.84B | 2.70B | 2.45B | 2.32B | 2.31B | 2.16B | 1.96B | 1.65B | 1.31B | 1.18B | 1.21B | 982.55M | 888.05M | 504.32M | 706.14M | 157.06M | 632.04M | 611.58M | 607.22M | 488.88M | 426.40M | 404.30M | 384.40M | 346.90M | 89.20M |
Cost of Revenue | 2.70B | 2.56B | 1.80B | 1.16B | 2.22B | 2.21B | 1.91B | 1.69B | 1.66B | 1.76B | 1.72B | 1.57B | 950.71M | 338.58M | 482.15M | 649.04M | 779.13M | 714.74M | 425.25M | 7.27M | 149.68M | 557.73M | 467.46M | 446.40M | 346.07M | 296.30M | 296.10M | 286.80M | 277.20M | 77.40M |
Gross Profit | 18.08M | 85.84M | -208.00M | -312.46M | 612.95M | 631.21M | 783.54M | 757.82M | 660.01M | 550.08M | 432.70M | 396.65M | 699.75M | 971.51M | 701.16M | 561.83M | 203.42M | 173.31M | 79.07M | 698.88M | 7.38M | 74.31M | 144.12M | 160.82M | 142.81M | 130.10M | 108.20M | 97.60M | 69.70M | 11.80M |
Operating Income | -283.11M | -191.25M | -82.56M | -647.61M | 175.71M | 314.37M | 483.77M | 409.46M | 426.10M | 245.13M | 133.75M | 129.40M | 20.28M | 91.28M | 107.48M | 91.90M | 6.83M | 3.17M | 2.03M | -7.27M | -15.09M | -56.08M | -274.26M | -199.24M | -161.46M | -128.30M | -139.10M | -140.00M | -400.00K | -6.20M |
Interest Income | 57.23M | 32.14M | 8.60M | 8.73M | 12.58M | 9.24M | 6.13M | 4.01M | 2.81M | 1.68M | 639.00K | 580.00K | 1.51M | 3.63M | 5.55M | 7.26M | 10.64M | 11.34M | 4.66M | 234.00K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Pretax Income | -327.79M | -293.85M | -185.32M | -700.05M | 305.00M | 301.16M | 410.56M | 393.46M | 295.69M | 113.45M | 86.41M | 85.79M | -1.08M | 81.99M | 97.20M | 53.21M | -2.07M | -41.01M | 10.47M | -7.26M | -17.00M | -55.48M | 18.84M | -12.32M | -39.91M | 16.00M | 1.10M | -1.40M | -2.40M | -4.80M |
Net Income | -260.49M | -240.08M | -144.77M | -510.94M | 223.98M | 233.20M | 364.04M | 244.13M | 182.65M | 68.93M | 51.85M | 53.24M | -2.65M | 110.25M | 116.72M | 28.59M | 7.05M | -40.55M | -12.37M | -7.26M | -17.00M | -58.27M | 5.07M | -18.61M | -29.27M | 8.20M | -1.10M | -1.50M | -5.50M | -6.20M |
Selling & General & Admin | 118.02M | 113.84M | 72.51M | 46.30M | 130.22M | 129.31M | 131.78M | 125.73M | 119.75M | 122.52M | 125.90M | 114.32M | 417.50M | 375.76M | 337.92M | 242.80M | 401.68M | 411.90M | 81.92M | n/a | 36.74M | 122.29M | 271.39M | 214.72M | 182.53M | 161.10M | 160.30M | 157.00M | 61.50M | 15.60M |
Research & Development | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Other Expenses | -183.18M | 163.25M | -206.93M | 104.74M | 155.26M | -2.93M | -14.61M | 4.32M | -8.82M | -13.68M | -4.81M | 136.00K | 361.80M | 163.36M | 153.16M | 144.92M | 699.56M | 608.29M | 497.95M | 7.27M | 169.29M | 664.09M | 146.99M | 145.34M | 121.74M | 97.30M | 87.00M | 80.60M | 8.60M | 2.40M |
Operating Expenses | 301.20M | 277.09M | -134.42M | 151.04M | 285.48M | 281.52M | 276.32M | 253.22M | 233.91M | 304.95M | 298.95M | 267.25M | 679.46M | 539.13M | 491.08M | 1.12B | 1.10B | 1.02B | 579.87M | 7.27M | 206.03M | 786.38M | 418.38M | 360.06M | 304.27M | 258.40M | 247.30M | 237.60M | 70.10M | 18.00M |
Interest Expense | 90.54M | 91.57M | 107.07M | 37.20M | 23.37M | 25.11M | 22.46M | 33.96M | 52.42M | 56.22M | 37.83M | 33.00M | 24.52M | 16.84M | 20.65M | 20.66M | -25.51M | n/a | n/a | -417.00K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Selling & Marketing Expenses | 117.13M | 113.84M | 72.51M | 46.30M | 130.22M | 129.31M | 131.78M | 125.73M | 119.75M | 122.52M | 125.90M | 114.32M | 96.26M | 78.20M | 65.30M | 56.57M | -53.60M | -48.58M | n/a | n/a | n/a | n/a | -20.81M | -14.80M | -12.47M | -11.70M | -13.00M | -13.40M | n/a | n/a |
Cost & Expenses | 3.00B | 2.83B | 1.67B | 1.31B | 2.50B | 2.49B | 2.19B | 1.95B | 1.89B | 2.07B | 2.02B | 1.83B | 1.63B | 877.71M | 973.23M | 1.12B | 1.88B | 1.73B | 1.01B | 14.53M | 355.71M | 1.34B | 885.84M | 806.46M | 650.34M | 554.70M | 543.40M | 524.40M | 347.30M | 95.40M |
Income Tax | -67.30M | -53.77M | -40.55M | -189.12M | 81.01M | 67.96M | 46.51M | 149.33M | 113.04M | 44.52M | 34.56M | 32.55M | 1.57M | -28.27M | -19.52M | 24.62M | -9.12M | -463.00K | 22.84M | -12.94M | -181.65M | 2.80M | 13.77M | 6.29M | -11.42M | 7.80M | 1.70M | 900.00K | 21.10M | 4.80M |
Shares Outstanding (Basic) | 51.60M | 51.36M | 50.77M | 46.10M | 47.44M | 50.34M | 53.07M | 53.50M | 54.03M | 53.59M | 52.10M | 51.31M | 50.73M | 51.23M | 51.66M | 48.55M | 47.20M | 47.15M | 39.25M | 29.65M | 28.43M | 31.02M | 33.81M | 38.54M | 41.00M | 41.00M | 36.67M | 30.00M | 9.32M | 9.54M |
Shares Outstanding (Diluted) | 51.60M | 51.36M | 50.77M | 46.10M | 47.55M | 50.49M | 53.41M | 53.96M | 61.26M | 62.82M | 53.16M | 52.53M | 50.73M | 52.48M | 52.50M | 50.53M | 47.46M | 47.15M | 39.25M | 29.65M | 28.43M | 31.02M | 33.95M | 38.54M | 41.00M | 43.16M | 36.67M | 30.00M | 9.32M | 9.54M |
EPS (Basic) | -5.05 | -4.67 | -2.85 | -11.08 | 4.72 | 4.63 | 6.86 | 4.56 | 3.38 | 1.29 | 1.00 | 1.04 | -0.05 | 2.15 | 2.26 | 0.59 | 0.15 | -0.86 | -0.32 | -0.24 | -0.6 | -1.88 | 0.15 | -0.48 | -0.71 | 0.20 | -0.03 | -0.05 | -0.59 | -0.65 |
EPS (Diluted) | -5.05 | -4.67 | -2.85 | -11.08 | 4.71 | 4.62 | 6.82 | 4.52 | 2.98 | 1.10 | 0.98 | 1.01 | -0.05 | 2.10 | 2.22 | 0.57 | 0.15 | -0.86 | -0.32 | -0.24 | -0.6 | -1.88 | 0.15 | -0.48 | -0.71 | 0.19 | -0.03 | -0.05 | -0.59 | -0.65 |
EBITDA | -149.50M | -128.78M | -30.59M | -466.13M | 335.08M | 356.00M | 498.74M | 512.93M | 420.09M | 233.13M | 129.57M | 218.42M | 88.06M | 152.62M | 165.69M | 147.84M | -856.52M | -762.50M | -484.85M | -14.53M | -192.92M | -692.83M | -295.18M | -160.64M | -99.06M | -114.70M | -127.40M | -130.30M | 9.60M | -5.20M |
Depreciation & Amortization | 133.62M | 136.17M | 138.30M | 151.66M | 158.91M | 139.87M | 113.28M | 108.13M | 106.82M | 97.61M | 84.28M | 88.31M | 66.26M | 57.71M | 52.65M | 48.68M | 28.56M | -28.86M | 19.73M | 7.10M | 1.81M | 8.58M | -13.98M | -16.32M | -17.14M | -12.60M | -10.70M | -8.70M | -8.00M | -2.40M |