Nictus
NCS.JONictus Limited Price (NCS.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
53,443,500
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Nictus LimitedCurrency: ZAc
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
369,529,000.00
+0% |
384,587,000.00
+4% |
494,109,000.00
+28% |
568,823,000.00
+15% |
39,944,000.00
-93% |
48,757,000.00
+22% |
55,884,000.00
+15% |
51,028,000.00
-9% |
44,651,000.00
-12% |
47,314,000.00
+6% |
50,720,000.00
+7% |
50,894,000.00
+0% |
55,919,000.00
+10% |
44,634,000.00
-20% |
46,480,000.00
+4% |
35,156,000.00
-24% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 289,512,000.00 | 301,497,000.00 | 401,407,000.00 | 448,502,000.00 | 22,228,000.00 | 20,685,000.00 | 21,722,000.00 | 20,621,000.00 | 21,628,000.00 | 26,470,000.00 | 25,468,000.00 | 25,714,000.00 | 26,243,000.00 | 23,112,000.00 | 23,122,000.00 | 21,712,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
80,017,000.00
+0% |
83,090,000.00
+4% |
92,702,000.00
+12% |
120,321,000.00
+30% |
17,716,000.00
-85% |
28,072,000.00
+58% |
34,162,000.00
+22% |
30,407,000.00
-11% |
23,023,000.00
-24% |
20,844,000.00
-9% |
25,252,000.00
+21% |
25,180,000.00
0% |
29,676,000.00
+18% |
21,522,000.00
-27% |
23,358,000.00
+9% |
13,444,000.00
-42% |
|||
| Gross Profit Ratio | (0.22%) | (0.22%) | (0.19%) | (0.21%) | (0.44%) | (0.58%) | (0.61%) | (0.60%) | (0.52%) | (0.44%) | (0.50%) | (0.49%) | (0.53%) | (0.48%) | (0.50%) | (0.38%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 170,000.00 | 255,000.00 | 254,000.00 | 128,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| General and Administrative | 33,349,000.00 | 41,547,000.00 | 46,502,000.00 | 58,102,000.00 | 28,322,000.00 | 10,220,000.00 | 14,474,000.00 | 18,259,000.00 | 15,998,000.00 | 16,077,000.00 | 17,263,000.00 | 10,307,000.00 | 10,314,000.00 | 10,228,000.00 | 11,513,000.00 | 20,640,000.00 | |||
| Selling, General & Admin... | 33,349,000.00 | 41,547,000.00 | 46,502,000.00 | 58,102,000.00 | 28,322,000.00 | 10,220,000.00 | 14,474,000.00 | 18,259,000.00 | 15,998,000.00 | 16,077,000.00 | 17,263,000.00 | 11,629,000.00 | 11,445,000.00 | 12,120,000.00 | 13,870,000.00 | 23,078,000.00 | |||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,230,000.00 | 1,322,000.00 | 1,131,000.00 | 1,892,000.00 | 2,357,000.00 | 2,438,000.00 | |||
| Depreciation and Amortiz... | 3,238,000.00 | 5,071,000.00 | 1,949,000.00 | 7,737,000.00 | 547,000.00 | 497,000.00 | 455,000.00 | 569,000.00 | 660,000.00 | 575,000.00 | 825,000.00 | 2,556,000.00 | 2,934,000.00 | 4,110,000.00 | 4,382,000.00 | 4,316,000.00 | |||
| Other Expenses | 36,695,000.00 | 29,644,000.00 | 28,358,000.00 | 77,846,000.00 | 253,000.00 | 40,000.00 | 48,000.00 | 34,000.00 | 43,078,000.00 | 47,000.00 | 32,000.00 | 28,796,000.00 | 32,829,000.00 | 22,302,000.00 | 994,000.00 | 0.00 | |||
| Total Operating Expenses | 70,044,000.00 | 71,191,000.00 | 74,860,000.00 | 135,948,000.00 | 47,199,000.00 | 46,418,000.00 | 59,387,000.00 | 55,728,000.00 | 59,076,000.00 | 63,323,000.00 | 67,298,000.00 | 40,425,000.00 | 44,274,000.00 | 34,422,000.00 | 37,904,000.00 | 15,715,000.00 | |||
| Cost and Exponses | 359,556,000.00 | 372,688,000.00 | 476,267,000.00 | 584,450,000.00 | 69,427,000.00 | 67,103,000.00 | 81,109,000.00 | 76,349,000.00 | 80,704,000.00 | 89,793,000.00 | 92,766,000.00 | 66,139,000.00 | 70,517,000.00 | 57,534,000.00 | 61,026,000.00 | 35,156,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
9,973,000.00
+0% |
11,899,000.00
+19% |
17,842,000.00
+50% |
18,753,000.00
+5% |
-15,166,000.00
-181% |
263,000.00
-102% |
3,699,000.00
+1,306% |
5,430,000.00
+47% |
2,228,000.00
-59% |
269,000.00
-88% |
2,351,000.00
+774% |
42,000.00
-98% |
11,676,000.00
+27,700% |
-13,078,000.00
-212% |
-14,768,000.00
+13% |
-33,593,000.00
+127% |
|||
| Operating Income Ratio | (0.03%) | (0.03%) | (0.04%) | (0.03%) | (-0.38%) | (0.01%) | (0.07%) | (0.11%) | (0.05%) | (0.01%) | (0.05%) | (0.00%) | (0.21%) | (-0.29%) | (-0.32%) | (-0.96%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 11,297,000.00 | 12,902,000.00 | 14,420,000.00 | 23,723,000.00 | 26,180,000.00 | 4,841,000.00 | 46,334,000.00 | 45,088,000.00 | 51,809,000.00 | 36,547,000.00 | 29,263,000.00 | 45,374,000.00 | 44,969,000.00 | |||
| Interest Expenses | 5,265,000.00 | 5,229,000.00 | 5,090,000.00 | 4,406,000.00 | 270,000.00 | 1,000.00 | 23,723,000.00 | 26,180,000.00 | 0.00 | 46,334,000.00 | 45,088,000.00 | 30,292,000.00 | 15,282,000.00 | 13,571,000.00 | 26,262,000.00 | 18,259,000.00 | |||
| Total Other Income/Exp... | -2,027,000.00 | -158,000.00 | 1,632,000.00 | 902,000.00 | 15,545,000.00 | 3,404,000.00 | 3,037,000.00 | 3,869,000.00 | 4,841,000.00 | 4,601,000.00 | 4,192,000.00 | 3,181,000.00 | -212,000.00 | 18,539,000.00 | 23,085,000.00 | 48,071,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 13,211,000.00 | 19,161,000.00 | 26,513,000.00 | -1,687,000.00 | -28,683,000.00 | -17,809,000.00 | -24,892,000.00 | -24,973,000.00 | -35,647,000.00 | 5,445,000.00 | 7,368,000.00 | 6,039,000.00 | 14,610,000.00 | 10,439,999.00 | 13,429,000.00 | 19,268,000.00 | |||
| EBITDA ratio | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (-0.35%) | (-0.45%) | (-0.54%) | (-0.57%) | (-0.80%) | (-0.87%) | (-0.86%) | (0.79%) | (0.46%) | (0.48%) | (0.80%) | (0.55%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 7,946,000.00 | 11,741,000.00 | 19,474,000.00 | 22,084,000.00 | -13,685,000.00 | 3,667,000.00 | 6,736,000.00 | 9,299,000.00 | 7,069,000.00 | 4,870,000.00 | 6,543,000.00 | 3,223,000.00 | 11,464,000.00 | 5,461,000.00 | 10,565,000.00 | 14,478,000.00 | |||
| Income Before Tax Ratio | (0.02%) | (0.03%) | (0.04%) | (0.04%) | (-0.34%) | (0.08%) | (0.12%) | (0.18%) | (0.16%) | (0.10%) | (0.13%) | (0.06%) | (0.21%) | (0.12%) | (0.23%) | (0.41%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | -2,097,000.00 | 1,661,000.00 | 3,991,000.00 | -944,000.00 | 33,000.00 | 653,000.00 | -88,000.00 | 1,312,000.00 | 178,000.00 | -542,000.00 | 985,000.00 | -417,000.00 | 1,842,000.00 | 419,000.00 | 2,344,000.00 | 3,539,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 10,043,000.00
+0% |
10,080,000.00
+0% |
15,483,000.00
+54% |
23,028,000.00
+49% |
-15,129,000.00
-166% |
3,014,000.00
-120% |
6,824,000.00
+126% |
7,987,000.00
+17% |
6,891,000.00
-14% |
5,412,000.00
-21% |
6,543,000.00
+21% |
3,640,000.00
-44% |
9,622,000.00
+164% |
5,042,000.00
-48% |
6,590,000.00
+31% |
10,939,000.00
+66% |
|||
| Net Income Ratio | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (-0.38%) | (0.06%) | (0.12%) | (0.16%) | (0.15%) | (0.11%) | (0.13%) | (0.07%) | (0.17%) | (0.11%) | (0.14%) | (0.31%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.19 | 0.19 | 0.29 | 0.43 | -0.23 | 0.05 | 0.10 | 0.12 | 0.10 | 0.08 | 0.11 | 0.07 | 0.18 | 0.09 | 0.15 | 0.20 | |||
| Diluted EPS | 0.19 | 0.19 | 0.29 | 0.43 | -0.23 | 0.05 | 0.10 | 0.12 | 0.10 | 0.08 | 0.11 | 0.07 | 0.18 | 0.09 | 0.15 | 0.20 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 52,912,250.00 | 53,177,875.00 | 53,443,500.00 | 53,443,500.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 61,736,760.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | |||
| Diluted Share Outstanding | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 66,269,940.00 | 61,736,760.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | 53,443,500.00 | |||