OneLogix
OLG.JOOneLogix Group Limited Price (OLG.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
226,547,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
OneLogix Group LimitedCurrency: ZAc
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
62,470,000.00
+0% |
61,112,000.00
-2% |
72,884,000.00
+19% |
106,142,000.00
+46% |
167,890,000.00
+58% |
263,338,000.00
+57% |
512,531,000.00
+95% |
568,882,000.00
+11% |
496,769,000.00
-13% |
701,710,000.00
+41% |
895,302,000.00
+28% |
1,040,301,000.00
+16% |
1,303,940,000.00
+25% |
1,367,980,000.00
+5% |
1,778,605,000.00
+30% |
1,995,886,000.00
+12% |
2,310,112,000.00
+16% |
2,740,092,000.00
+19% |
2,622,382,000.00
-4% |
2,462,880,000.00
-6% |
3,065,794,000.00
+24% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 20,735,000.00 | 21,908,000.00 | 27,878,000.00 | 52,391,000.00 | 73,152,000.00 | 117,182,000.00 | 91,538,000.00 | 110,482,000.00 | 0.00 | 0.00 | 468,116,000.00 | 570,463,000.00 | 767,710,000.00 | 869,795,000.00 | 1,250,838,000.00 | 617,737,000.00 | 1,555,078,000.00 | 1,912,420,000.00 | 1,927,685,000.00 | 1,840,873,000.00 | 2,235,684,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
41,735,000.00
+0% |
39,204,000.00
-6% |
45,006,000.00
+15% |
53,751,000.00
+19% |
94,738,000.00
+76% |
146,156,000.00
+54% |
420,993,000.00
+188% |
458,400,000.00
+9% |
496,769,000.00
+8% |
701,710,000.00
+41% |
427,186,000.00
-39% |
469,838,000.00
+10% |
536,230,000.00
+14% |
498,185,000.00
-7% |
527,767,000.00
+6% |
1,378,149,000.00
+161% |
755,034,000.00
-45% |
827,672,000.00
+10% |
694,697,000.00
-16% |
622,007,000.00
-10% |
830,110,000.00
+33% |
|
| Gross Profit Ratio | (0.67%) | (0.64%) | (0.62%) | (0.51%) | (0.56%) | (0.56%) | (0.82%) | (0.81%) | (1.00%) | (1.00%) | (0.48%) | (0.45%) | (0.41%) | (0.36%) | (0.30%) | (0.69%) | (0.33%) | (0.30%) | (0.26%) | (0.25%) | (0.27%) | |
| 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 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 107,334,000.00 | 155,105,000.00 | 29,136,000.00 | 35,247,000.00 | 32,928,000.00 | 32,966,000.00 | 45,030,000.00 | 39,168,000.00 | 43,768,000.00 | 49,576,000.00 | 53,309,000.00 | 54,538,000.00 | 82,378,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 107,334,000.00 | 155,105,000.00 | 29,136,000.00 | 35,247,000.00 | 32,928,000.00 | 32,966,000.00 | 45,030,000.00 | 39,168,000.00 | 43,768,000.00 | 49,576,000.00 | 53,309,000.00 | 54,538,000.00 | 82,378,000.00 | |
| 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 | 0.00 | 0.00 | 0.00 | |
| Depreciation and Amortiz... | 2,915,000.00 | 4,276,000.00 | 3,945,000.00 | 4,785,000.00 | 5,360,000.00 | 12,139,000.00 | 25,288,000.00 | 27,932,000.00 | 33,699,000.00 | 38,911,000.00 | 44,178,000.00 | 51,054,000.00 | 62,345,000.00 | 79,264,000.00 | 113,214,000.00 | 132,875,000.00 | 125,488,000.00 | 144,329,000.00 | 238,907,000.00 | 242,306,000.00 | 244,299,000.00 | |
| Other Expenses | 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 | 552,700,000.00 | 632,111,000.00 | 525,228,000.00 | 448,412,000.00 | 615,666,000.00 | |
| Total Operating Expenses | 24,508,000.00 | 27,641,000.00 | 30,019,000.00 | 36,736,000.00 | 74,733,000.00 | 111,373,000.00 | 358,580,000.00 | 408,619,000.00 | 444,955,000.00 | 627,580,000.00 | 338,731,000.00 | 377,047,000.00 | 412,911,000.00 | 449,165,000.00 | 392,721,000.00 | 1,227,243,000.00 | 596,468,000.00 | 681,687,000.00 | 578,537,000.00 | 502,950,000.00 | 698,044,000.00 | |
| Cost and Exponses | 45,243,000.00 | 49,549,000.00 | 57,897,000.00 | 89,127,000.00 | 147,885,000.00 | 228,555,000.00 | 450,118,000.00 | 519,101,000.00 | 444,955,000.00 | 627,580,000.00 | 806,847,000.00 | 947,510,000.00 | 1,180,621,000.00 | 1,318,960,000.00 | 1,643,559,000.00 | 1,844,980,000.00 | 2,151,546,000.00 | 2,594,107,000.00 | 2,506,222,000.00 | 2,343,823,000.00 | 2,933,728,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
17,227,000.00
+0% |
11,563,000.00
-33% |
14,987,000.00
+30% |
17,015,000.00
+14% |
20,005,000.00
+18% |
34,783,000.00
+74% |
62,413,000.00
+79% |
48,083,000.00
-23% |
51,814,000.00
+8% |
74,130,000.00
+43% |
93,267,000.00
+26% |
92,536,000.00
-1% |
132,899,000.00
+44% |
48,654,000.00
-63% |
135,842,000.00
+179% |
148,146,000.00
+9% |
172,881,000.00
+17% |
150,878,000.00
-13% |
115,241,000.00
-24% |
123,945,000.00
+8% |
147,967,000.00
+19% |
|
| Operating Income Ratio | (0.28%) | (0.19%) | (0.21%) | (0.16%) | (0.12%) | (0.13%) | (0.12%) | (0.08%) | (0.10%) | (0.11%) | (0.10%) | (0.09%) | (0.10%) | (0.04%) | (0.08%) | (0.07%) | (0.07%) | (0.06%) | (0.04%) | (0.05%) | (0.05%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 240,000.00 | 372,000.00 | 450,000.00 | 764,000.00 | 701,000.00 | 2,519,000.00 | 2,755,000.00 | 2,423,000.00 | 1,635,000.00 | 6,023,000.00 | 3,238,000.00 | 1,664,000.00 | 4,796,000.00 | 4,932,000.00 | 5,662,000.00 | 9,579,000.00 | 13,348,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 2,027,000.00 | 5,487,000.00 | 12,738,000.00 | 13,093,000.00 | 9,798,000.00 | 6,958,000.00 | 11,492,000.00 | 15,494,000.00 | 21,840,000.00 | 29,661,000.00 | 51,362,000.00 | 59,254,000.00 | 45,379,000.00 | 27,049,000.00 | 72,428,000.00 | 76,638,000.00 | 117,411,000.00 | |
| Total Other Income/Exp... | -4,181,000.00 | -10,853,000.00 | -5,790,000.00 | -1,787,000.00 | -5,085,000.00 | -12,202,000.00 | -12,202,000.00 | -16,056,000.00 | -31,413,000.00 | 10,390,000.00 | -8,988,000.00 | -48,620,000.00 | -16,015,000.00 | -41,112,000.00 | -41,112,000.00 | -68,147,000.00 | -40,583,000.00 | -22,117,000.00 | -66,766,000.00 | -67,059,000.00 | -103,306,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 20,555,000.00 | 16,222,000.00 | 18,932,000.00 | 21,800,000.00 | 25,605,000.00 | 47,324,000.00 | 88,237,000.00 | 78,481,000.00 | 86,214,000.00 | 115,560,000.00 | 134,189,000.00 | 151,082,000.00 | 191,489,000.00 | 138,118,000.00 | 258,614,000.00 | 299,436,000.00 | 298,369,000.00 | 295,207,000.00 | 354,148,000.00 | 366,251,000.00 | 392,266,000.00 | |
| EBITDA ratio | (0.33%) | (0.27%) | (0.26%) | (0.21%) | (0.15%) | (0.18%) | (0.17%) | (0.14%) | (0.17%) | (0.16%) | (0.15%) | (0.15%) | (0.15%) | (0.10%) | (0.15%) | (0.15%) | (0.13%) | (0.11%) | (0.14%) | (0.15%) | (0.13%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 13,046,000.00 | 4,134,000.00 | 11,225,000.00 | 15,921,000.00 | 18,218,000.00 | 29,698,000.00 | 50,211,000.00 | 35,758,000.00 | 42,717,000.00 | 69,691,000.00 | 84,520,000.00 | 84,279,000.00 | 116,884,000.00 | 28,827,000.00 | 94,730,000.00 | 104,734,000.00 | 132,298,000.00 | 128,761,000.00 | 48,475,000.00 | 56,886,000.00 | 44,661,000.00 | |
| Income Before Tax Ratio | (0.21%) | (0.07%) | (0.15%) | (0.15%) | (0.11%) | (0.11%) | (0.10%) | (0.06%) | (0.09%) | (0.10%) | (0.09%) | (0.08%) | (0.09%) | (0.02%) | (0.05%) | (0.05%) | (0.06%) | (0.05%) | (0.02%) | (0.02%) | (0.01%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 5,290,000.00 | 2,537,000.00 | 3,561,000.00 | 2,450,000.00 | 2,377,000.00 | 8,798,000.00 | 14,286,000.00 | 11,089,000.00 | 12,366,000.00 | 19,502,000.00 | 24,664,000.00 | 22,237,000.00 | 30,428,000.00 | 26,772,000.00 | 18,863,000.00 | 20,958,000.00 | 25,966,000.00 | 23,645,000.00 | 1,691,000.00 | 14,421,000.00 | 11,354,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | -31,880,000.00
+0% |
-18,064,000.00
-43% |
8,180,000.00
-145% |
13,145,000.00
+61% |
15,381,000.00
+17% |
18,984,000.00
+23% |
35,925,000.00
+89% |
24,669,000.00
-31% |
42,623,000.00
+73% |
50,189,000.00
+18% |
53,729,000.00
+7% |
65,488,000.00
+22% |
76,089,000.00
+16% |
140,116,000.00
+84% |
65,214,000.00
-53% |
72,968,000.00
+12% |
131,079,000.00
+80% |
91,096,000.00
-31% |
46,784,000.00
-49% |
42,465,000.00
-9% |
33,307,000.00
-22% |
|
| Net Income Ratio | (-0.51%) | (-0.30%) | (0.11%) | (0.12%) | (0.09%) | (0.07%) | (0.07%) | (0.04%) | (0.09%) | (0.07%) | (0.06%) | (0.06%) | (0.06%) | (0.10%) | (0.04%) | (0.04%) | (0.06%) | (0.03%) | (0.02%) | (0.02%) | (0.01%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | -0.18 | -0.10 | 0.03 | 0.07 | 0.08 | 0.10 | 0.14 | 0.10 | 0.17 | 0.19 | 0.25 | 0.29 | 0.35 | 0.62 | 0.26 | 0.29 | 0.53 | 0.37 | 0.20 | 0.19 | 0.15 | |
| Diluted EPS | -0.18 | -0.10 | 0.03 | 0.07 | 0.08 | 0.10 | 0.14 | 0.10 | 0.17 | 0.19 | 0.24 | 0.28 | 0.35 | 0.62 | 0.26 | 0.29 | 0.53 | 0.37 | 0.20 | 0.19 | 0.15 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 178,453,000.00 | 178,453,000.00 | 276,484,000.00 | 196,940,000.00 | 197,273,000.00 | 197,273,000.00 | 210,131,000.00 | 210,131,000.00 | 203,789,000.00 | 203,789,000.00 | 219,355,000.00 | 225,658,000.00 | 217,411,000.00 | 224,540,000.00 | 250,488,000.00 | 248,902,000.00 | 244,881,720.00 | 239,896,000.00 | 239,896,000.00 | 226,547,000.00 | 226,547,000.00 | |
| Diluted Share Outstanding | 180,750,000.00 | 178,453,000.00 | 276,484,000.00 | 196,940,000.00 | 197,273,000.00 | 197,273,000.00 | 210,131,000.00 | 210,131,000.00 | 210,131,000.00 | 203,789,000.00 | 223,715,000.00 | 231,258,000.00 | 217,411,000.00 | 224,540,000.00 | 250,488,000.00 | 251,946,000.00 | 248,902,000.00 | 244,881,720.00 | 239,896,000.00 | 226,547,000.00 | 226,547,000.00 | |