Raubex
RBX.JORaubex Group Limited Price (RBX.JO)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
181,323,000
(0.1121)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Raubex Group LimitedCurrency: ZAc
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
710,105,634.00
+0% |
608,532,216.00
-14% |
633,706,351.00
+4% |
1,696,507,000.00
+168% |
2,135,778,031.00
+26% |
4,162,780,000.00
+95% |
4,582,883,000.00
+10% |
4,545,974,000.00
-1% |
5,032,625,000.00
+11% |
5,635,519,000.00
+12% |
6,325,012,000.00
+12% |
7,245,259,000.00
+15% |
7,925,754,000.00
+9% |
9,005,645,000.00
+14% |
8,542,247,000.00
-5% |
8,519,142,000.00
0% |
8,734,896,000.00
+3% |
8,846,454,000.00
+1% |
11,577,951,000.00
+31% |
15,307,479,000.00
+32% |
17,425,168,000.00
+14% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 1,616,112,151.00 | 3,148,561,000.00 | 3,508,522,000.00 | 3,645,552,000.00 | 4,257,404,000.00 | 4,843,407,000.00 | 5,463,929,000.00 | 6,257,742,000.00 | 6,800,882,000.00 | 7,762,882,000.00 | 7,416,511,000.00 | 7,792,319,000.00 | 7,643,854,000.00 | 7,835,914,000.00 | 9,985,567,000.00 | 13,197,757,000.00 | 14,944,249,000.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
710,105,634.00
+0% |
608,532,216.00
-14% |
633,706,351.00
+4% |
1,696,507,000.00
+168% |
519,665,880.00
-69% |
1,014,219,000.00
+95% |
1,074,361,000.00
+6% |
900,422,000.00
-16% |
775,221,000.00
-14% |
792,112,000.00
+2% |
861,083,000.00
+9% |
987,517,000.00
+15% |
1,124,872,000.00
+14% |
1,242,763,000.00
+10% |
1,125,736,000.00
-9% |
726,823,000.00
-35% |
1,091,042,000.00
+50% |
1,010,540,000.00
-7% |
1,592,384,000.00
+58% |
2,109,722,000.00
+32% |
2,480,919,000.00
+18% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.24%) | (0.24%) | (0.23%) | (0.20%) | (0.15%) | (0.14%) | (0.14%) | (0.14%) | (0.14%) | (0.14%) | (0.13%) | (0.09%) | (0.12%) | (0.11%) | (0.14%) | (0.14%) | (0.14%) | |
| 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 | 110,438,956.00 | 203,201,000.00 | 218,327,000.00 | 246,595,000.00 | 263,006,000.00 | 345,370,000.00 | 348,531,000.00 | 387,443,000.00 | 454,970,000.00 | 482,915,000.00 | 508,339,000.00 | 527,042,000.00 | 543,559,000.00 | 627,945,000.00 | 186,871,000.00 | 226,442,000.00 | 942,701,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 110,438,956.00 | 203,201,000.00 | 218,327,000.00 | 246,595,000.00 | 263,006,000.00 | 345,370,000.00 | 348,531,000.00 | 387,443,000.00 | 454,970,000.00 | 482,915,000.00 | 508,339,000.00 | 527,042,000.00 | 543,559,000.00 | 627,945,000.00 | 186,871,000.00 | 226,442,000.00 | 942,701,000.00 | |
| 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... | 23,529,763.00 | 26,073,850.00 | 30,122,424.00 | 1,416,165,000.00 | 13,475,396.00 | 160,707,000.00 | 229,510,000.00 | 222,563,000.00 | 232,182,000.00 | 253,009,000.00 | 283,248,000.00 | 335,276,000.00 | 371,977,000.00 | 376,857,000.00 | 364,261,000.00 | 391,116,000.00 | 465,797,000.00 | 464,508,000.00 | 437,076,000.00 | 649,879,000.00 | 756,939,000.00 | |
| Other Expenses | 643,397,584.00 | 528,230,036.00 | 560,899,128.00 | -1,416,165,000.00 | -22,055,025.00 | 16,424,000.00 | 3,254,000.00 | -8,731,000.00 | -19,247,000.00 | 356,000.00 | 4,081,000.00 | 8,475,000.00 | 22,117,000.00 | 20,035,000.00 | 18,386,000.00 | 15,525,000.00 | 12,130,000.00 | 4,167,000.00 | -15,045,000.00 | -8,496,000.00 | 1,530,000.00 | |
| Total Operating Expenses | 643,397,584.00 | 528,230,036.00 | 560,899,128.00 | -1,416,165,000.00 | 88,383,931.00 | 219,625,000.00 | 191,000,000.00 | 237,864,000.00 | 243,759,000.00 | 345,370,000.00 | 348,531,000.00 | 387,443,000.00 | 454,970,000.00 | 602,799,000.00 | 508,339,000.00 | 527,042,000.00 | 543,559,000.00 | 627,945,000.00 | 672,702,000.00 | 852,929,000.00 | 944,231,000.00 | |
| Cost and Exponses | 643,397,584.00 | 528,230,036.00 | 560,899,128.00 | -1,416,165,000.00 | 1,704,496,082.00 | 3,368,186,000.00 | 3,699,522,000.00 | 3,883,416,000.00 | 4,501,163,000.00 | 5,188,777,000.00 | 5,812,460,000.00 | 6,645,185,000.00 | 7,255,852,000.00 | 8,365,681,000.00 | 7,924,850,000.00 | 8,319,361,000.00 | 8,187,413,000.00 | 8,463,859,000.00 | 10,658,269,000.00 | 14,050,686,000.00 | 15,888,480,000.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
66,708,050.00
+0% |
80,302,180.00
+20% |
72,807,223.00
-9% |
280,342,000.00
+285% |
431,281,949.00
+54% |
794,594,000.00
+84% |
881,090,000.00
+11% |
662,558,000.00
-25% |
531,462,000.00
-20% |
483,805,000.00
-9% |
539,875,000.00
+12% |
622,171,000.00
+15% |
710,563,000.00
+14% |
661,675,000.00
-7% |
671,913,000.00
+2% |
207,045,000.00
-69% |
480,458,000.00
+132% |
364,456,000.00
-24% |
945,316,000.00
+159% |
1,276,139,000.00
+35% |
1,536,688,000.00
+20% |
|
| Operating Income Ratio | (0.09%) | (0.13%) | (0.11%) | (0.17%) | (0.20%) | (0.19%) | (0.19%) | (0.15%) | (0.11%) | (0.09%) | (0.09%) | (0.09%) | (0.09%) | (0.07%) | (0.08%) | (0.02%) | (0.06%) | (0.04%) | (0.08%) | (0.08%) | (0.09%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | -119,621.00 | -8,024.00 | 5,275,477.00 | 16,814,914.00 | 12,996,916.00 | 42,630,000.00 | 36,837,000.00 | 30,422,000.00 | 36,310,000.00 | 44,004,000.00 | 40,452,000.00 | 47,696,000.00 | 43,818,000.00 | 63,058,000.00 | 73,818,000.00 | 58,124,000.00 | 57,708,000.00 | 71,542,000.00 | 65,560,000.00 | 89,211,000.00 | 113,705,000.00 | |
| Interest Expenses | 10,354,952.00 | 5,665,266.00 | 3,230,306.00 | 12,296,390.00 | 27,986,271.00 | 79,841,000.00 | 65,544,000.00 | 43,875,000.00 | 41,388,000.00 | 40,184,000.00 | 44,162,000.00 | 62,259,000.00 | 91,116,000.00 | 100,937,000.00 | 91,245,000.00 | 73,858,000.00 | 85,611,000.00 | 89,020,000.00 | 74,172,000.00 | 121,207,000.00 | 178,122,000.00 | |
| Total Other Income/Exp... | -5,094,474.00 | -2,033,060.00 | 11,417,424.00 | 4,518,524.00 | -14,989,355.00 | -58,338,000.00 | -28,687,000.00 | -13,453,000.00 | -12,035,000.00 | -31,910,000.00 | -5,413,000.00 | -15,534,000.00 | -48,920,000.00 | -42,716,000.00 | -31,273,000.00 | -26,361,000.00 | -34,294,000.00 | -22,844,000.00 | -30,256,000.00 | -54,178,000.00 | -63,913,000.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 95,498,291.00 | 109,956,365.00 | 108,832,249.00 | 1,696,507,000.00 | 444,757,345.00 | 998,015,000.00 | 1,153,630,000.00 | 915,543,000.00 | 791,967,000.00 | 770,115,000.00 | 861,872,000.00 | 1,004,172,000.00 | 1,124,736,000.00 | 1,094,560,000.00 | 1,079,332,000.00 | 630,697,000.00 | 983,057,000.00 | 884,666,000.00 | 1,423,557,000.00 | 1,990,555,000.00 | 2,395,995,000.00 | |
| EBITDA ratio | (0.13%) | (0.18%) | (0.17%) | (1.00%) | (0.21%) | (0.24%) | (0.25%) | (0.20%) | (0.15%) | (0.13%) | (0.13%) | (0.14%) | (0.14%) | (0.12%) | (0.12%) | (0.07%) | (0.12%) | (0.10%) | (0.12%) | (0.13%) | (0.14%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 61,613,576.00 | 78,269,120.00 | 84,224,647.00 | 272,675,000.00 | 416,771,074.00 | 757,467,000.00 | 858,576,000.00 | 649,105,000.00 | 519,427,000.00 | 477,139,000.00 | 534,462,000.00 | 606,637,000.00 | 661,643,000.00 | 618,959,000.00 | 640,640,000.00 | 180,684,000.00 | 446,164,000.00 | 341,612,000.00 | 913,278,000.00 | 1,221,961,000.00 | 1,472,775,000.00 | |
| Income Before Tax Ratio | (0.09%) | (0.13%) | (0.13%) | (0.16%) | (0.20%) | (0.18%) | (0.19%) | (0.14%) | (0.10%) | (0.08%) | (0.08%) | (0.08%) | (0.08%) | (0.07%) | (0.07%) | (0.02%) | (0.05%) | (0.04%) | (0.08%) | (0.08%) | (0.08%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 21,387,763.00 | 25,973,328.00 | 21,059,183.00 | 86,731,000.00 | 121,152,553.00 | 228,613,000.00 | 266,269,000.00 | 202,096,000.00 | 178,230,000.00 | 158,571,000.00 | 154,786,000.00 | 178,563,000.00 | 192,240,000.00 | 209,105,000.00 | 187,956,000.00 | 63,842,000.00 | 144,813,000.00 | 138,599,000.00 | 287,845,000.00 | 363,327,000.00 | 398,800,000.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 29,547,333.00
+0% |
38,777,771.00
+31% |
39,258,724.00
+1% |
185,696,000.00
+373% |
295,618,521.00
+59% |
528,854,000.00
+79% |
592,307,000.00
+12% |
447,009,000.00
-25% |
331,247,000.00
-26% |
301,249,000.00
-9% |
355,573,000.00
+18% |
399,837,000.00
+12% |
445,308,000.00
+11% |
372,062,000.00
-16% |
423,573,000.00
+14% |
57,957,000.00
-86% |
251,904,000.00
+335% |
158,141,000.00
-37% |
553,737,000.00
+250% |
704,344,000.00
+27% |
847,621,000.00
+20% |
|
| Net Income Ratio | (0.04%) | (0.06%) | (0.06%) | (0.11%) | (0.14%) | (0.13%) | (0.13%) | (0.10%) | (0.07%) | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.04%) | (0.05%) | (0.01%) | (0.03%) | (0.02%) | (0.05%) | (0.05%) | (0.05%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 0.30 | 0.39 | 0.39 | 0.85 | 1.81 | 2.89 | 3.26 | 2.42 | 1.80 | 1.63 | 1.91 | 2.13 | 2.37 | 2.04 | 2.34 | 0.32 | 1.39 | 0.87 | 3.07 | 3.91 | 4.72 | |
| Diluted EPS | 0.30 | 0.39 | 0.39 | 0.85 | 1.78 | 2.86 | 3.24 | 2.40 | 1.79 | 1.60 | 1.88 | 2.10 | 2.34 | 2.02 | 2.34 | 0.32 | 1.38 | 0.87 | 3.05 | 3.89 | 4.67 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 100,000,000.00 | 162,641,000.00 | 181,824,000.00 | 182,624,000.00 | 183,405,000.00 | 184,536,000.00 | 184,536,000.00 | 185,900,000.00 | 187,330,000.00 | 187,961,000.00 | 182,668,000.00 | 181,381,000.00 | 181,680,000.00 | 181,276,000.00 | 180,844,000.00 | 180,422,000.00 | 180,104,000.00 | 179,532,000.00 | |
| Diluted Share Outstanding | 217,982,562.00 | 217,982,562.00 | 217,982,562.00 | 217,982,562.00 | 164,843,000.00 | 184,024,000.00 | 183,768,000.00 | 184,536,000.00 | 185,615,000.00 | 187,937,000.00 | 189,260,000.00 | 190,532,000.00 | 190,046,000.00 | 184,030,000.00 | 181,381,000.00 | 182,188,000.00 | 182,306,000.00 | 181,963,000.00 | 181,715,000.00 | 181,120,000.00 | 181,323,000.00 | |