Blue
BLU.JOBlue Label Telecoms Limited Price (BLU.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
898,810,000
(0.497)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Blue Label Telecoms LimitedCurrency: ZAc
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
8,895,044,000.00
+0% |
12,545,471,000.00
+41% |
15,281,449,000.00
+22% |
17,027,696,000.00
+11% |
18,064,572,000.00
+6% |
18,715,390,000.00
+4% |
18,984,210,000.00
+1% |
19,401,666,000.00
+2% |
22,044,222,000.00
+14% |
26,204,722,000.00
+19% |
26,311,875,000.00
+0% |
26,800,265,000.00
+2% |
25,869,433,000.00
-3% |
21,135,326,000.00
-18% |
18,821,290,000.00
-11% |
17,806,262,000.00
-5% |
18,918,263,000.00
+6% |
14,598,444,000.00
-23% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 8,469,965,000.00 | 11,875,606,000.00 | 14,215,840,000.00 | 15,853,472,000.00 | 16,996,939,000.00 | 17,507,468,000.00 | 17,712,965,000.00 | 18,052,132,000.00 | 20,399,882,000.00 | 24,375,028,000.00 | 24,139,293,000.00 | 24,518,173,000.00 | 23,223,312,000.00 | 19,010,715,000.00 | 16,438,036,000.00 | 14,875,288,000.00 | 15,435,188,000.00 | 11,303,406,000.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
425,079,000.00
+0% |
669,865,000.00
+58% |
1,065,609,000.00
+59% |
1,174,224,000.00
+10% |
1,067,633,000.00
-9% |
1,207,922,000.00
+13% |
1,271,245,000.00
+5% |
1,349,534,000.00
+6% |
1,644,340,000.00
+22% |
1,829,694,000.00
+11% |
2,172,582,000.00
+19% |
2,282,092,000.00
+5% |
2,646,121,000.00
+16% |
2,124,611,000.00
-20% |
2,383,254,000.00
+12% |
2,930,974,000.00
+23% |
3,483,075,000.00
+19% |
3,295,038,000.00
-5% |
|
| Gross Profit Ratio | (0.05%) | (0.05%) | (0.07%) | (0.07%) | (0.06%) | (0.06%) | (0.07%) | (0.07%) | (0.07%) | (0.07%) | (0.08%) | (0.09%) | (0.10%) | (0.10%) | (0.13%) | (0.17%) | (0.18%) | (0.23%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7,444,000.00 | 9,892,000.00 | 11,327,000.00 | 5,045,000.00 | 14,370,000.00 | 16,390,999.00 | 14,549,000.00 | 14,633,000.00 | 13,746,000.00 | 11,509,000.00 | 15,908,000.00 | 23,849,000.00 | |
| General and Administrative | 142,320,000.00 | 265,003,000.00 | 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... | 142,320,000.00 | 265,003,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 262,785,000.00 | 373,622,000.00 | 428,407,000.00 | 235,553,000.00 | 116,332,000.00 | 11,900,000.00 | 327,761,000.00 | 736,925,000.00 | -25,363,000.00 | |
| 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 | 0.00 | |
| Depreciation and Amortiz... | 26,682,000.00 | 58,670,000.00 | 93,220,000.00 | 94,669,000.00 | 107,569,000.00 | 106,274,000.00 | 115,841,000.00 | 131,980,000.00 | 162,632,000.00 | 173,091,000.00 | 112,851,000.00 | 151,619,000.00 | 163,342,000.00 | 182,011,000.00 | 188,883,000.00 | 174,045,000.00 | 549,557,000.00 | 480,512,000.00 | |
| Other Expenses | 80,305,000.00 | 135,365,000.00 | 590,762,000.00 | -185,052,000.00 | -206,541,000.00 | -129,610,000.00 | -224,722,000.00 | -228,999,000.00 | -156,727,000.00 | -162,019,000.00 | -388,274,000.00 | -417,752,000.00 | -377,169,000.00 | 1,007,996,000.00 | 1,231,559,000.00 | 1,142,010,000.00 | 1,150,429,000.00 | 2,233,442,000.00 | |
| Total Operating Expenses | 222,625,000.00 | 400,368,000.00 | 590,762,000.00 | 604,765,000.00 | 615,886,000.00 | 548,997,000.00 | 625,574,000.00 | 626,678,000.00 | 658,194,000.00 | 684,750,000.00 | 954,110,000.00 | 1,184,543,000.00 | 1,224,368,000.00 | 1,007,996,000.00 | 1,231,559,000.00 | 1,142,010,000.00 | 2,368,412,000.00 | 2,208,079,000.00 | |
| Cost and Exponses | 8,692,590,000.00 | 12,275,974,000.00 | 14,806,602,000.00 | 16,458,237,000.00 | 17,612,825,000.00 | 18,056,465,000.00 | 18,338,539,000.00 | 18,678,810,000.00 | 21,058,076,000.00 | 25,059,778,000.00 | 25,093,403,000.00 | 25,702,716,000.00 | 24,447,680,000.00 | 20,018,711,000.00 | 17,669,595,000.00 | 16,017,298,000.00 | 17,803,600,000.00 | 13,536,848,000.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
202,454,000.00
+0% |
269,497,000.00
+33% |
474,847,000.00
+76% |
569,459,000.00
+20% |
451,747,000.00
-21% |
658,925,000.00
+46% |
645,671,000.00
-2% |
722,856,000.00
+12% |
986,146,000.00
+36% |
1,142,376,000.00
+16% |
1,218,472,000.00
+7% |
1,097,549,000.00
-10% |
209,664,000.00
-81% |
636,050,000.00
+203% |
1,171,390,000.00
+84% |
1,524,449,000.00
+30% |
1,126,486,000.00
-26% |
1,061,596,000.00
-6% |
|
| Operating Income Ratio | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.04%) | (0.01%) | (0.03%) | (0.06%) | (0.09%) | (0.06%) | (0.07%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 96,029,000.00 | 193,281,000.00 | 205,046,000.00 | 161,198,000.00 | 146,364,000.00 | 170,643,000.00 | 163,601,000.00 | 143,045,000.00 | 158,306,000.00 | 193,322,000.00 | 240,307,000.00 | 183,749,000.00 | 87,309,000.00 | 72,970,000.00 | 55,784,000.00 | 75,959,000.00 | 402,526,000.00 | 897,170,000.00 | |
| Interest Expenses | 134,280,000.00 | 147,704,000.00 | 112,699,000.00 | 4,476,000.00 | 7,587,000.00 | 3,060,000.00 | 23,273,000.00 | 21,536,000.00 | 60,611,000.00 | 43,624,000.00 | 102,124,000.00 | 163,408,000.00 | 209,792,000.00 | 216,903,000.00 | 126,591,000.00 | 192,902,000.00 | 668,237,000.00 | 1,086,436,000.00 | |
| Total Other Income/Exp... | -39,207,000.00 | 28,136,000.00 | 92,347,000.00 | 37,460,000.00 | 30,584,000.00 | -29,921,000.00 | -41,162,000.00 | -67,499,000.00 | -139,456,000.00 | -91,981,000.00 | -73,506,000.00 | -111,338,000.00 | -6,593,828,000.00 | -272,384,000.00 | -69,279,000.00 | -112,190,000.00 | -316,239,000.00 | -204,056,000.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 324,209,000.00 | 504,007,000.00 | 771,852,000.00 | 613,042,000.00 | 597,994,000.00 | 738,338,000.00 | 743,623,000.00 | 808,873,000.00 | 1,076,932,000.00 | 1,267,110,000.00 | 1,527,925,000.00 | 1,303,852,000.00 | -2,311,913,000.00 | 887,416,000.00 | 1,419,990,000.00 | 1,779,487,000.00 | 3,050,114,000.00 | 2,443,992,000.00 | |
| EBITDA ratio | (0.04%) | (0.04%) | (0.05%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (0.05%) | (0.05%) | (0.07%) | (-0.07%) | (0.07%) | (0.08%) | (0.13%) | (0.04%) | (0.17%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 163,247,000.00 | 297,633,000.00 | 539,749,000.00 | 591,937,000.00 | 479,574,000.00 | 629,004,000.00 | 604,509,000.00 | 655,357,000.00 | 846,690,000.00 | 1,050,395,000.00 | 1,152,898,000.00 | 1,378,378,000.00 | -6,307,074,000.00 | 500,835,000.00 | 1,102,111,000.00 | 1,412,259,000.00 | 488,211,000.00 | 857,540,000.00 | |
| Income Before Tax Ratio | (0.02%) | (0.02%) | (0.04%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.05%) | (-0.24%) | (0.02%) | (0.06%) | (0.08%) | (0.03%) | (0.06%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 53,420,000.00 | 89,841,000.00 | 174,784,000.00 | 166,756,000.00 | 152,176,000.00 | 194,075,000.00 | 196,404,000.00 | 206,442,000.00 | 265,497,000.00 | 318,783,000.00 | 332,037,000.00 | 331,069,000.00 | 315,122,000.00 | 219,752,000.00 | 249,416,000.00 | 320,262,000.00 | 200,038,000.00 | 197,955,000.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 109,827,000.00
+0% |
207,792,000.00
+89% |
364,965,000.00
+76% |
365,022,000.00
+0% |
431,448,000.00
+18% |
438,104,000.00
+2% |
424,841,000.00
-3% |
450,230,000.00
+6% |
577,617,000.00
+28% |
691,590,000.00
+20% |
786,965,000.00
+14% |
993,624,000.00
+26% |
-6,646,383,000.00
-769% |
124,481,000.00
-102% |
830,607,000.00
+567% |
1,027,079,000.00
+24% |
268,966,000.00
-74% |
647,386,000.00
+141% |
|
| Net Income Ratio | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (-0.26%) | (0.01%) | (0.04%) | (0.06%) | (0.01%) | (0.04%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.17 | 0.31 | 0.51 | 0.48 | 0.57 | 0.62 | 0.64 | 0.68 | 0.87 | 1.04 | 1.14 | 1.16 | -7.28 | 0.14 | 0.95 | 1.17 | 0.30 | 0.72 | |
| Diluted EPS | 0.17 | 0.31 | 0.51 | 0.48 | 0.56 | 0.61 | 0.63 | 0.67 | 0.85 | 1.03 | 1.13 | 1.15 | -7.28 | 0.14 | 0.91 | 1.14 | 0.30 | 0.72 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 378,098,000.00 | 590,263,513.00 | 763,834,000.00 | 757,793,000.00 | 756,359,000.00 | 708,060,000.00 | 661,578,000.00 | 663,298,000.00 | 665,030,000.00 | 665,950,000.00 | 684,508,000.00 | 855,687,000.00 | 913,208,000.00 | 896,409,000.00 | 878,463,000.00 | 876,857,000.00 | 882,530,000.00 | 893,117,000.00 | |
| Diluted Share Outstanding | 378,098,000.00 | 590,263,513.00 | 766,361,000.00 | 761,159,000.00 | 763,742,000.00 | 718,578,000.00 | 672,305,000.00 | 672,312,000.00 | 665,030,000.00 | 672,520,000.00 | 690,322,000.00 | 860,488,000.00 | 913,208,000.00 | 913,092,000.00 | 909,797,000.00 | 899,863,000.00 | 894,365,000.00 | 898,810,000.00 | |