Income Statement
Mar '11
Mar '12
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
Mar '24

Total Revenues

3,330

5,116

5,220

4,947

5,467

Total Revenues % Chg.

25.4%

53.6%

2%

-5.2%

10.5%

Cost of Goods Sold, Total

2,177

3,455

3,849

3,310

3,245

Gross Profit

1,153

1,661

1,371

1,637

2,222

Selling General & Admin Expenses, Total

1,762

2,614

2,152

2,023

2,388

Depreciation & Amortization

Amortization of Goodwill and Intangible Assets

Other Operating Expenses

-8

23

-32

-8

1

Other Operating Expenses, Total

1,754

2,637

2,120

2,015

2,389

Operating Income

-601

-976

-749

-378

-167

Interest Expense, Total

-223

-262

-398

-553

-557

Interest And Investment Income

206

87

97

536

912

Net Interest Expenses

-17

-175

-301

-17

355

Income (Loss) On Equity Invest.

3,930

7,095

9,257

5,174

2,810

Currency Exchange Gains (Loss)

32

55

133

26

-29

Other Non Operating Income (Expenses)

29

122

-8

-81

102

EBT, Excl. Unusual Items

3,373

6,121

8,332

4,724

3,071

Impairment of Goodwill

-10

-68

-246

-612

-372

Gain (Loss) On Sale Of Investments

374

1,279

10,726

5,682

4,329

Gain (Loss) On Sale Of Assets

-4

-5

Asset Writedown

-33

-2

Other Unusual Items

-217

EBT, Incl. Unusual Items

3,737

7,332

18,595

9,757

7,021

Income Tax Expense

75

-67

54

42

161

Earnings From Continuing Operations

3,662

7,399

18,541

9,715

6,860

Earnings Of Discontinued Operations

53

307

-270

Minority Interest

109

50

139

90

16

Net Income

3,771

7,449

18,733

10,112

6,606

Net Income to Common Incl Extra Items

3,771

7,449

18,733

10,112

6,606

Net Income to Common Excl. Extra Items

3,771

7,449

18,680

9,805

6,876

Total Shares Outstanding

3,542.2

3,516.3

3,095.2

3,068.9

2,495.5

Weighted Avg. Shares Outstanding

9,008.3

8,992.2

8,350.7

3,978.4

3,750.3

Weighted Avg. Shares Outstanding Dil

9,008.3

8,992.2

8,350.7

3,978.4

3,750.3

EPS

0.4

0.8

2.2

2.5

1.8

EPS Diluted

0.4

0.8

2.2

2.5

1.7

EBITDA

-486

-831

-647

-220

-8

Effective Tax Rate

2%

-0.9%

0.3%

0.4%

2.3%