Bowler
BCF.JOBowler Metcalf Limited Price (BCF.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
68,774,171
(0.8901)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Bowler Metcalf LimitedCurrency: ZAc
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
405,684,000.00
+0% |
457,995,000.00
+13% |
518,201,000.00
+13% |
591,151,000.00
+14% |
645,756,000.00
+9% |
650,401,000.00
+1% |
423,347,000.00
-35% |
498,037,000.00
+18% |
499,376,000.00
+0% |
580,665,000.00
+16% |
577,251,000.00
-1% |
542,117,000.00
-6% |
558,694,000.00
+3% |
635,510,000.00
+14% |
673,149,000.00
+6% |
717,012,000.00
+7% |
860,914,000.00
+20% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 223,555,000.00 | 242,701,000.00 | 276,493,000.00 | 326,260,000.00 | 376,124,000.00 | 373,416,000.00 | 211,003,000.00 | 354,896,000.00 | 375,333,000.00 | 394,054,000.00 | 392,341,000.00 | 387,811,000.00 | 380,878,000.00 | 422,811,000.00 | 476,019,000.00 | 527,679,000.00 | 615,453,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
182,129,000.00
+0% |
215,294,000.00
+18% |
241,708,000.00
+12% |
264,891,000.00
+10% |
269,632,000.00
+2% |
276,985,000.00
+3% |
212,344,000.00
-23% |
143,141,000.00
-33% |
124,043,000.00
-13% |
186,611,000.00
+50% |
184,910,000.00
-1% |
154,306,000.00
-17% |
177,816,000.00
+15% |
212,699,000.00
+20% |
197,130,000.00
-7% |
189,333,000.00
-4% |
245,461,000.00
+30% |
||
| Gross Profit Ratio | (0.45%) | (0.47%) | (0.47%) | (0.45%) | (0.42%) | (0.43%) | (0.50%) | (0.29%) | (0.25%) | (0.32%) | (0.32%) | (0.28%) | (0.32%) | (0.33%) | (0.29%) | (0.26%) | (0.29%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 79,389,000.00 | 89,698,000.00 | 91,013,000.00 | 88,130,000.00 | 101,798,000.00 | 97,252,000.00 | 118,279,000.00 | 124,623,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| Depreciation and Amortiz... | 33,199,000.00 | 31,308,000.00 | 33,233,000.00 | 31,294,000.00 | 35,492,000.00 | 38,563,000.00 | 32,294,000.00 | 25,649,000.00 | 23,805,000.00 | 16,038,000.00 | 12,315,000.00 | 17,288,000.00 | 15,657,000.00 | 18,798,000.00 | 18,623,000.00 | 23,117,000.00 | 24,194,000.00 | ||
| Other Expenses | 109,511,000.00 | 111,793,000.00 | 144,093,000.00 | 151,515,000.00 | 198,427,000.00 | 207,061,000.00 | 145,913,000.00 | 55,130,000.00 | 44,724,000.00 | -744,000.00 | -538,000.00 | 5,539,000.00 | 5,900,000.00 | 101,504,000.00 | 97,100,000.00 | -1,783,000.00 | -28,000.00 | ||
| Total Operating Expenses | 109,511,000.00 | 111,793,000.00 | 144,093,000.00 | 151,515,000.00 | 191,366,000.00 | 207,061,000.00 | 145,913,000.00 | 55,130,000.00 | 44,724,000.00 | 78,645,000.00 | 89,160,000.00 | 90,702,000.00 | 87,916,000.00 | 101,504,000.00 | 97,057,000.00 | 116,496,000.00 | 124,595,000.00 | ||
| Cost and Exponses | 333,066,000.00 | 354,494,000.00 | 420,586,000.00 | 477,775,000.00 | 567,490,000.00 | 580,477,000.00 | 356,916,000.00 | 410,026,000.00 | 420,057,000.00 | 472,699,000.00 | 481,501,000.00 | 478,513,000.00 | 468,794,000.00 | 524,315,000.00 | 573,076,000.00 | 644,175,000.00 | 740,048,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
72,618,000.00
+0% |
103,501,000.00
+43% |
97,615,000.00
-6% |
113,376,000.00
+16% |
78,266,000.00
-31% |
69,924,000.00
-11% |
66,431,000.00
-5% |
88,011,000.00
+32% |
79,319,000.00
-10% |
107,966,000.00
+36% |
95,750,000.00
-11% |
63,604,000.00
-34% |
89,900,000.00
+41% |
111,195,000.00
+24% |
100,073,000.00
-10% |
72,837,000.00
-27% |
120,866,000.00
+66% |
||
| Operating Income Ratio | (0.18%) | (0.23%) | (0.19%) | (0.19%) | (0.12%) | (0.11%) | (0.16%) | (0.18%) | (0.16%) | (0.19%) | (0.17%) | (0.12%) | (0.16%) | (0.17%) | (0.15%) | (0.10%) | (0.14%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,630,000.00 | 2,412,000.00 | 3,202,000.00 | 1,837,000.00 | 3,821,000.00 | 10,586,000.00 | 9,636,000.00 | 13,164,000.00 | 17,580,000.00 | 0.00 | 0.00 | 36,198,000.00 | 25,199,000.00 | 12,412,000.00 | 9,598,000.00 | 14,926,000.00 | 20,667,000.00 | ||
| Interest Expenses | 4,745,000.00 | 5,699,000.00 | 663,000.00 | 1,098,000.00 | 2,226,000.00 | 2,097,000.00 | 390,000.00 | 87,000.00 | 54,000.00 | 0.00 | 0.00 | 30,000.00 | 511,000.00 | 349,000.00 | 207,000.00 | 268,000.00 | 211,000.00 | ||
| Total Other Income/Exp... | -3,115,000.00 | -3,287,000.00 | 2,806,000.00 | 1,098,000.00 | 2,789,000.00 | 8,489,000.00 | 9,246,000.00 | 13,077,000.00 | 17,526,000.00 | 11,695,000.00 | 13,239,000.00 | 36,457,000.00 | 25,398,000.00 | 15,556,000.00 | 14,374,000.00 | 19,542,000.00 | 25,462,000.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 105,817,000.00 | 137,221,000.00 | 130,848,000.00 | 146,507,000.00 | 118,323,000.00 | 119,073,000.00 | 108,361,000.00 | 126,824,000.00 | 120,704,000.00 | 124,004,000.00 | 108,065,000.00 | 80,892,000.00 | 134,498,000.00 | 129,993,000.00 | 133,277,000.00 | 115,764,000.00 | 170,733,000.00 | ||
| EBITDA ratio | (0.26%) | (0.31%) | (0.25%) | (0.24%) | (0.18%) | (0.18%) | (0.26%) | (0.25%) | (0.24%) | (0.21%) | (0.19%) | (0.18%) | (0.21%) | (0.19%) | (0.19%) | (0.16%) | (0.20%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 69,503,000.00 | 100,214,000.00 | 98,278,000.00 | 114,474,000.00 | 81,055,000.00 | 78,413,000.00 | 75,677,000.00 | 101,088,000.00 | 96,845,000.00 | 119,661,000.00 | 108,989,000.00 | 100,061,000.00 | 115,298,000.00 | 126,751,000.00 | 114,447,000.00 | 92,379,000.00 | 146,328,000.00 | ||
| Income Before Tax Ratio | (0.17%) | (0.22%) | (0.19%) | (0.19%) | (0.13%) | (0.12%) | (0.18%) | (0.20%) | (0.19%) | (0.21%) | (0.19%) | (0.18%) | (0.21%) | (0.20%) | (0.17%) | (0.13%) | (0.17%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 20,022,000.00 | 27,666,000.00 | 28,836,000.00 | 31,435,000.00 | 21,858,000.00 | 20,948,000.00 | 20,032,000.00 | 29,100,000.00 | 23,270,000.00 | 35,286,000.00 | 30,680,000.00 | 28,102,000.00 | 32,812,000.00 | 35,266,000.00 | 31,757,000.00 | 23,681,000.00 | 39,003,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 49,264,000.00
+0% |
72,278,000.00
+47% |
66,701,000.00
-8% |
77,483,000.00
+16% |
58,215,000.00
-25% |
54,863,000.00
-6% |
60,202,000.00
+10% |
235,304,000.00
+291% |
65,576,000.00
-72% |
-1,072,000.00
-102% |
140,278,000.00
-13,186% |
211,909,000.00
+51% |
82,486,000.00
-61% |
91,485,000.00
+11% |
82,690,000.00
-10% |
68,698,000.00
-17% |
107,325,000.00
+56% |
||
| Net Income Ratio | (0.12%) | (0.16%) | (0.13%) | (0.13%) | (0.09%) | (0.08%) | (0.14%) | (0.47%) | (0.13%) | (0.00%) | (0.24%) | (0.39%) | (0.15%) | (0.14%) | (0.12%) | (0.10%) | (0.12%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.56 | 0.86 | 0.83 | 0.96 | 0.72 | 0.67 | 0.73 | 2.85 | 0.79 | 1.02 | 0.96 | 2.59 | 1.11 | 1.27 | 1.16 | 0.99 | 1.56 | ||
| Diluted EPS | 0.56 | 0.86 | 0.83 | 0.96 | 0.72 | 0.67 | 0.73 | 2.85 | 0.79 | 1.02 | 0.96 | 2.59 | 1.11 | 1.27 | 1.16 | 0.99 | 1.56 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 87,693,009.00 | 83,723,310.00 | 80,352,693.00 | 80,473,899.00 | 81,171,607.00 | 81,458,172.00 | 82,179,427.00 | 82,480,828.00 | 82,794,658.00 | 1,051,921.00 | 146,881,190.00 | 81,689,381.00 | 74,292,621.00 | 71,861,228.00 | 71,131,340.00 | 69,391,802.00 | 68,774,171.00 | ||
| Diluted Share Outstanding | 87,693,009.00 | 83,723,310.00 | 80,352,693.00 | 80,473,899.00 | 81,171,607.00 | 81,458,172.00 | 82,179,427.00 | 82,480,828.00 | 82,794,658.00 | 82,794,658.00 | 81,995,105.00 | 81,689,381.00 | 74,292,621.00 | 71,861,228.00 | 71,131,340.00 | 69,391,802.00 | 68,774,171.00 | ||