Discovery
DSY.JODiscovery Limited Price (DSY.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
665,016,000
(0.5577)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Discovery LimitedCurrency: ZAc
| YEAR | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
3,424,400,000.00
+0% |
3,508,000,000.00
+2% |
3,535,000,000.00
+1% |
3,775,000,000.00
+7% |
5,422,000,000.00
+44% |
6,501,000,000.00
+20% |
7,323,000,000.00
+13% |
9,164,000,000.00
+25% |
13,830,000,000.00
+51% |
17,222,000,000.00
+25% |
19,934,000,000.00
+16% |
24,932,000,000.00
+25% |
34,183,000,000.00
+37% |
41,010,000,000.00
+20% |
43,741,000,000.00
+7% |
44,457,000,000.00
+2% |
52,848,000,000.00
+19% |
56,135,000,000.00
+6% |
63,551,000,000.00
+13% |
75,344,000,000.00
+19% |
66,224,000,000.00
-12% |
84,771,000,000.00
+28% |
79,654,000,000.00
-6% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 11,753,000,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
3,424,400,000.00
+0% |
3,508,000,000.00
+2% |
3,535,000,000.00
+1% |
3,775,000,000.00
+7% |
5,422,000,000.00
+44% |
6,501,000,000.00
+20% |
7,323,000,000.00
+13% |
9,164,000,000.00
+25% |
13,830,000,000.00
+51% |
17,222,000,000.00
+25% |
19,934,000,000.00
+16% |
24,932,000,000.00
+25% |
34,183,000,000.00
+37% |
41,010,000,000.00
+20% |
43,741,000,000.00
+7% |
44,457,000,000.00
+2% |
52,848,000,000.00
+19% |
56,135,000,000.00
+6% |
63,551,000,000.00
+13% |
75,344,000,000.00
+19% |
66,224,000,000.00
-12% |
84,771,000,000.00
+28% |
67,901,000,000.00
-20% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.85%) | |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 1,095,500,000.00 | 1,437,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 496,000,000.00 | 541,000,000.00 | 0.00 | 0.00 | 1,362,000,000.00 | 1,165,000,000.00 | 1,213,000,000.00 | 1,315,000,000.00 | 1,374,000,000.00 | 1,519,000,000.00 | 1,641,000,000.00 | 0.00 | |
| Selling, General & Admin... | 1,095,500,000.00 | 1,437,000,000.00 | 0.00 | 0.00 | 2,624,000,000.00 | 3,069,000,000.00 | 3,784,000,000.00 | 4,329,000,000.00 | 4,807,000,000.00 | 6,012,000,000.00 | 6,910,000,000.00 | 956,000,000.00 | 1,139,000,000.00 | 12,251,000,000.00 | 14,789,000,000.00 | 2,830,000,000.00 | 2,274,000,000.00 | 2,495,000,000.00 | 2,569,000,000.00 | 2,718,000,000.00 | 3,262,000,000.00 | 3,742,000,000.00 | 19,750,000,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,012,000,000.00 | 0.00 | 460,000,000.00 | 598,000,000.00 | 0.00 | 0.00 | 1,468,000,000.00 | 1,109,000,000.00 | 1,282,000,000.00 | 1,254,000,000.00 | 1,344,000,000.00 | 1,743,000,000.00 | 2,101,000,000.00 | 0.00 | |
| Depreciation and Amortiz... | 89,300,000.00 | 112,800,000.00 | 12,000,000.00 | 97,000,000.00 | -5,000,000.00 | 3,000,000.00 | 4,000,000.00 | 152,000,000.00 | -3,000,000.00 | 368,000,000.00 | 152,000,000.00 | 416,000,000.00 | 478,000,000.00 | 227,000,000.00 | 275,000,000.00 | 870,000,000.00 | 1,064,000,000.00 | 1,353,000,000.00 | 1,830,000,000.00 | 1,850,000,000.00 | 1,902,000,000.00 | 1,977,000,000.00 | 2,159,000,000.00 | |
| Other Expenses | -135,300,000.00 | -4,442,900,000.00 | -118,000,000.00 | -27,000,000.00 | -5,000,000.00 | 3,000,000.00 | 4,000,000.00 | -276,000,000.00 | -242,000,000.00 | -671,000,000.00 | -933,000,000.00 | -2,516,000,000.00 | -4,875,000,000.00 | -1,930,000,000.00 | -3,447,000,000.00 | -41,037,000,000.00 | -46,751,000,000.00 | -23,052,000,000.00 | -26,198,000,000.00 | -20,056,000,000.00 | -33,690,000,000.00 | -28,813,000,000.00 | 0.00 | |
| Total Operating Expenses | 960,200,000.00 | -3,005,900,000.00 | -118,000,000.00 | -27,000,000.00 | 2,619,000,000.00 | 3,072,000,000.00 | 3,788,000,000.00 | 4,053,000,000.00 | 4,565,000,000.00 | 5,341,000,000.00 | 5,977,000,000.00 | -1,560,000,000.00 | -3,736,000,000.00 | 10,321,000,000.00 | 11,342,000,000.00 | -38,207,000,000.00 | -44,477,000,000.00 | 49,597,000,000.00 | 62,139,000,000.00 | 71,902,000,000.00 | 58,845,000,000.00 | 77,420,000,000.00 | 19,750,000,000.00 | |
| Cost and Exponses | 3,043,200,000.00 | 2,969,700,000.00 | 2,815,000,000.00 | 2,892,000,000.00 | 4,346,000,000.00 | 5,043,000,000.00 | 5,659,000,000.00 | 7,350,000,000.00 | 11,333,000,000.00 | 13,771,000,000.00 | 16,580,000,000.00 | 21,607,000,000.00 | 29,542,000,000.00 | 34,244,000,000.00 | 38,271,000,000.00 | 38,685,000,000.00 | 45,436,000,000.00 | 48,235,000,000.00 | 62,751,000,000.00 | 71,149,000,000.00 | 59,280,000,000.00 | 77,399,000,000.00 | 19,750,000,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
380,500,000.00
+0% |
502,100,000.00
+32% |
708,000,000.00
+41% |
786,000,000.00
+11% |
1,102,000,000.00
+40% |
1,476,000,000.00
+34% |
1,712,000,000.00
+16% |
1,818,000,000.00
+6% |
2,514,000,000.00
+38% |
3,619,000,000.00
+44% |
3,619,000,000.00
+0% |
3,672,000,000.00
+1% |
4,241,000,000.00
+15% |
6,569,000,000.00
+55% |
5,177,000,000.00
-21% |
6,250,000,000.00
+21% |
8,371,000,000.00
+34% |
6,485,000,000.00
-23% |
-1,109,000,000.00
-117% |
2,216,000,000.00
-300% |
4,926,000,000.00
+122% |
5,187,000,000.00
+5% |
59,904,000,000.00
+1,055% |
|
| Operating Income Ratio | (0.11%) | (0.14%) | (0.20%) | (0.21%) | (0.20%) | (0.23%) | (0.23%) | (0.20%) | (0.18%) | (0.21%) | (0.18%) | (0.15%) | (0.12%) | (0.16%) | (0.12%) | (0.14%) | (0.16%) | (0.12%) | (-0.02%) | (0.03%) | (0.07%) | (0.06%) | (0.75%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -259,000,000.00 | 1,019,000,000.00 | 1,283,000,000.00 | 0.00 | 453,000,000.00 | 1,917,000,000.00 | 2,314,000,000.00 | 2,629,000,000.00 | 2,875,000,000.00 | 2,815,000,000.00 | 3,424,000,000.00 | 4,587,000,000.00 | 1,840,000,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 64,000,000.00 | 21,000,000.00 | 21,000,000.00 | 52,000,000.00 | 16,000,000.00 | 14,000,000.00 | 168,000,000.00 | 265,000,000.00 | 347,000,000.00 | 0.00 | 0.00 | 293,000,000.00 | 478,000,000.00 | 959,000,000.00 | 1,375,000,000.00 | 1,659,000,000.00 | 2,042,000,000.00 | 2,151,000,000.00 | 2,666,000,000.00 | 3,097,000,000.00 | |
| Total Other Income/Exp... | 700,000.00 | 36,200,000.00 | -189,000,000.00 | 67,000,000.00 | -26,000,000.00 | -18,000,000.00 | -48,000,000.00 | -136,000,000.00 | -11,000,000.00 | 541,000,000.00 | -186,000,000.00 | -335,000,000.00 | -417,000,000.00 | 1,537,000,000.00 | -333,000,000.00 | -473,000,000.00 | -848,000,000.00 | 383,000,000.00 | -732,000,000.00 | -1,109,000,000.00 | -914,000,000.00 | -43,400,000,000.00 | -49,893,000,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 469,800,000.00 | 0.00 | 720,000,000.00 | 1,053,000,000.00 | 1,210,000,000.00 | 1,512,000,000.00 | 1,756,000,000.00 | 1,923,000,000.00 | 2,583,000,000.00 | 3,904,000,000.00 | 3,771,000,000.00 | 3,707,000,000.00 | 5,176,000,000.00 | 6,796,000,000.00 | 6,660,000,000.00 | 7,064,000,000.00 | 9,320,000,000.00 | 10,431,000,000.00 | 3,965,000,000.00 | 7,564,000,000.00 | 10,575,000,000.00 | 12,422,000,000.00 | 13,231,000,000.00 | |
| EBITDA ratio | (0.14%) | (0.18%) | (0.20%) | (0.23%) | (0.20%) | (0.23%) | (0.23%) | (0.21%) | (0.18%) | (0.23%) | (0.19%) | (0.16%) | (0.14%) | (0.17%) | (0.12%) | (0.16%) | (0.18%) | (0.14%) | (0.01%) | (0.05%) | (0.10%) | (0.09%) | (0.17%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 381,200,000.00 | 538,300,000.00 | 720,000,000.00 | 883,000,000.00 | 1,076,000,000.00 | 1,458,000,000.00 | 1,664,000,000.00 | 1,814,000,000.00 | 2,497,000,000.00 | 3,451,000,000.00 | 3,354,000,000.00 | 3,325,000,000.00 | 4,641,000,000.00 | 6,766,000,000.00 | 5,470,000,000.00 | 5,772,000,000.00 | 7,412,000,000.00 | 7,919,000,000.00 | 800,000,000.00 | 4,195,000,000.00 | 6,944,000,000.00 | 7,372,000,000.00 | 10,011,000,000.00 | |
| Income Before Tax Ratio | (0.11%) | (0.15%) | (0.20%) | (0.23%) | (0.20%) | (0.22%) | (0.23%) | (0.20%) | (0.18%) | (0.20%) | (0.17%) | (0.13%) | (0.14%) | (0.16%) | (0.13%) | (0.13%) | (0.14%) | (0.14%) | (0.01%) | (0.06%) | (0.10%) | (0.09%) | (0.13%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 141,800,000.00 | 182,200,000.00 | 299,000,000.00 | 307,000,000.00 | 410,000,000.00 | 385,000,000.00 | 506,000,000.00 | 590,000,000.00 | 782,000,000.00 | 872,000,000.00 | 1,132,000,000.00 | 1,194,000,000.00 | 1,327,000,000.00 | 1,214,000,000.00 | 1,740,000,000.00 | 1,278,000,000.00 | 1,677,000,000.00 | 1,305,000,000.00 | 624,000,000.00 | 975,000,000.00 | 1,465,000,000.00 | 2,052,000,000.00 | 2,647,000,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 239,400,000.00
+0% |
362,200,000.00
+51% |
421,000,000.00
+16% |
576,000,000.00
+37% |
666,000,000.00
+16% |
1,073,000,000.00
+61% |
1,158,000,000.00
+8% |
1,212,000,000.00
+5% |
1,715,000,000.00
+42% |
2,579,000,000.00
+50% |
2,222,000,000.00
-14% |
2,131,000,000.00
-4% |
3,314,000,000.00
+56% |
5,552,000,000.00
+68% |
3,730,000,000.00
-33% |
4,494,000,000.00
+20% |
5,735,000,000.00
+28% |
6,614,000,000.00
+15% |
178,000,000.00
-97% |
3,220,000,000.00
+1,709% |
5,478,000,000.00
+70% |
6,579,000,000.00
+20% |
7,374,000,000.00
+12% |
|
| Net Income Ratio | (0.07%) | (0.10%) | (0.12%) | (0.15%) | (0.12%) | (0.17%) | (0.16%) | (0.13%) | (0.12%) | (0.15%) | (0.11%) | (0.09%) | (0.10%) | (0.14%) | (0.09%) | (0.10%) | (0.11%) | (0.12%) | (0.00%) | (0.04%) | (0.08%) | (0.08%) | (0.09%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 0.62 | 0.93 | 0.81 | 1.04 | 1.23 | 1.95 | 2.07 | 2.13 | 3.02 | 4.52 | 3.86 | 3.62 | 5.59 | 9.15 | 5.73 | 6.84 | 8.89 | 10.14 | 0.15 | 4.81 | 8.25 | 7.99 | 10.80 | |
| Diluted EPS | 0.58 | 0.87 | 0.78 | 1.00 | 1.18 | 1.91 | 2.06 | 2.13 | 3.01 | 4.52 | 3.85 | 3.57 | 5.45 | 9.02 | 5.69 | 6.84 | 8.89 | 10.14 | 0.15 | 4.75 | 8.18 | 7.95 | 10.73 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 387,066,384.00 | 388,132,983.00 | 517,732,456.00 | 533,280,319.00 | 543,303,181.00 | 551,123,848.00 | 557,755,083.00 | 568,626,364.00 | 569,157,397.00 | 569,907,212.00 | 569,992,464.00 | 569,206,700.00 | 581,123,000.00 | 598,946,000.00 | 637,608,000.00 | 644,651,000.00 | 645,014,000.00 | 652,295,000.00 | 656,648,000.00 | 656,710,000.00 | 656,901,000.00 | 658,045,000.00 | 661,071,000.00 | |
| Diluted Share Outstanding | 413,202,396.00 | 428,929,025.00 | 550,574,326.00 | 568,243,240.00 | 590,474,723.00 | 561,414,793.00 | 562,391,606.00 | 568,626,364.00 | 571,355,483.00 | 570,121,885.00 | 570,616,967.00 | 577,093,104.00 | 595,699,000.00 | 607,290,000.00 | 642,534,000.00 | 644,651,000.00 | 645,408,000.00 | 652,568,000.00 | 661,242,000.00 | 664,073,000.00 | 663,082,000.00 | 661,328,000.00 | 665,016,000.00 | |