50.1K

Verified Solution

Link Copied!

Digi Financial Statement income statement 2022 and 2019

Annual Data / millions of us $ expect per share data	2022	2019
Revenue	$ 388.225	$254.203
Cost of goods sold	$ 171.939	$135.299
Gross profit	$ 216.286	$143.972
Research and development expenses	$ 55.098	$43.765
Sg&a expenses	$ 128.893	$ 88.901
Other operating income / expense	$ 6.2	$ 0.128
Operating expenses	$ 178.066	$11.145
Operating income	$ 38.22	$1.073
Total non operating income / expense	$-19.592	$ 11.145
Pre tax income	$18.628
Income taxes	$-0.755	$ 1.187
Income after taxes	$ 19.383	$ 9.958
Other income	-	-
Income from continuous operations	$ 19.383	$9.958
Income from discontinued operations	-	-
Net income	$19.383	$9.958
ebitda	$ 75.792	$23.468
ebit	$ 38.22	$10.072
Basic shares outstanding	35	28
Shares outstanding	36	29
Basis eps	$ 0.55	$0.36
Eps earnings per share	$ 0.54	$0.35

Digi Financial Statement income statement 2021 and 2020

Annual Data / millions of us $ expect per share data	2021	2020
Revenue	$ 308.632	$279.271
Cost of goods sold	$ 141.975	$135.299
Gross profit	$ 166.657	$143.972
Research and development expenses	$ 46.623	$43.765
Sg&a expenses	$ 102.739	$ 88.901
Other operating income / expense	$ -5.772	$ 0.128
Operating expenses	$ 156.129	$156.129
Operating income	$ 10.528	$11.317
Total non operating income / expense	$-1.529	$ 3.854
Pre tax income	$8.999	$7.463
Income taxes	$-1.376	$-0.948
Income after taxes	$10.366	$ 8.411
Other income	-	-
Income from continuous operations	$ 10.366	$8.411
Income from discontinued operations	-	-
Net income	$10.366	$8.411
ebitda	$31.405	$30.616
ebit	$10.366	$11.317
Basic shares outstanding	32	29
Shares outstanding	32	30
Basis eps	$ 0.32	$0.29
Eps earnings per share	$ 0.31	$0.28

Digi Balance sheet 2020 and 2021

Annual Data / millions of us $ expect per share data	2022	2019
Cash on hand	$152.432	$54.129
Receivables	$43.738	$ 59.227
inventory	$43.921	$51.568
Pre -paid expenses	-	-
Other current assets	$ 3.869	$5.134
Total current assets	$246.658	$170.058
Property plant and equipment	$12.132	$11.507
Long term investment	-	-
Goodwill and intangible assets	$343.551	$331.383
Other long -term assets	$1.506	$1.011
Long term term assets	$37.,873	$358.624
Total assets	$619.531	$528.682
Total current liabilities	$58.941	$61.23
Long term debt	$45.799	$58.98
Others non current liabilities	$8.079	$1.65
Total long term liabilities	$88.073	$95.952
Total liablities	$147,014	$157.182
Common stock net	$0.407	$0.355
Retained earnings(Accumulated Deficit	$180.692	$170.33
Comprehensive income	$-22.746	$-23.817
Other share holders equity	-	-
Share holder equity	$472.517	$ 371.5
Total liabilities and share holder equity	$619.531	$ 528.682

Digi Balance sheet 2020 and 2021

Annual Data / millions of us $ expect per share data	2021	2020
Cash on hand	$152.432	$54.129
Receivables	$43.738	$ 59.227
inventory	$43.921	$51.568
Pre -paid expenses	-	-
Other current assets	$ 3.869	$5.134
Total current assets	$246.658	$170.058
Property plant and equipment	$12.132	$11.507
Long term investment	-	-
Goodwill and intangible assets	$343.551	$331.383
Other long -term assets	$1.506	$1.011
Long term term assets	$37.,873	$358.624
Total assets	$619.531	$528.682
Total current liabilities	$58.941	$61.23
Long term debt	$45.799	$58.98
Others non current liabilities	$8.079	$1.65
Total long term liabilities	$88.073	$95.952
Total liablities	$147,014	$157.182
Common stock net	$0.407	$0.355
Retained earnings(Accumulated Deficit	$180.692	$170.33
Comprehensive income	$-22.746	$-23.817
Other share holders equity	-	-
Share holder equity	$472.517	$ 371.5
Total liabilities and share holder equity	$619.531	$ 528.682

Digi Balance sheet 2022 and 2019

Annual Data / millions of us $ expect per share data	2022	2019
Cash on hand	$ 34.9	$92.792
Receivables	$50.45	$ 56.417
inventory	$73.223	$39.764
Pre -paid expenses	-	-
Other current assets	$ 3.871	$3.574
Total current assets	$166.208	$192.547
Property plant and equipment	$27.594	$13.857
Long term investment	-	-
Goodwill and intangible assets	$642.541	$184.089
Other long -term assets	$2.253	$0.875
Long term term assets	$687.687	$206.151
Total assets	$853.895	$398.698
Total current liabilities	$96.507	$44.458
Long term debt	$222.448	$ -
Others non current liabilities	$4.342	$3.809
Total long term liabilities	$255.875	$5.262
Total liablities	$352.382	$49.72
Common stock net	$0.42	$0.346
Retained earnings(Accumulated Deficit	$200.075	$161.919
Comprehensive income	$-26.054	$-25.515
Other share holders equity	-	-
Share holder equity	$501.513	$348.978
Total liabilities and share holder equity	$853.895	$ 398.698

Maxis income statement 2022 - 2019

	2022	2021	2020	2019
Total Revenue	9789	9241	8966	9313
revenue	9789	9241	8966	9313
Others revenue , total	-	-	-	-
Cost of revenue ,total	5412	4957	3887	4268
Gross profit	4377	4284	5079	5045
Total operating expenses	7872	7299	6709	6834
Selling/general/admin.expenses	690	598	1528	1301
Research & development	-	-	-	-
Depreciation / amortization	1721	1649	1475	1379
Interest expenses (income)-net operating	-418	-459	-	-
Unusual expenses (income)	-	-	-	-
Other operating expenses ,total	2188	2203	-181	-114
Operating income	1917	1942	2257	2479
Interest income( Expense),net non-operating	-	-3761	-365	-407
Gain (loss) on sale of assets	-	-	-	-
Other, net	106	180	-40	-45
Net income before taxes	1811	1762	1852	2027
Provision for income taxes	630	454	470	515
Net income after taxws	1181	1308	1382	1512
Minority intrest	2	-	-	-
Equity in affiliates	-	-	-	-
US .GAAP adjustment	-	-	-	-
Net income before extraordinary items	1182	1308	1382	1512
Total extraordinary items	-	-	-	-
Net income	1182	1308	1382	1512
Total adjustment to net income	-	-	-	-
Income avaible to common excluding extraordinary items	1182	1308	1382	1512
Dilution adjustment	-0.632	0.557	-	-
Diluted net income	1182.63	1307.44	1382	1512
Diluted weighted average shares	7832	7829	7825	7819
Diluted eps excluding extraordinary items	0.151	0.167	0.18	0.19
Dps -common stock primary issue	0.2	0.16	0.16	0.2
Diluted normalized eps	0.145	0.141	0.18	0.2

Maxis Balance sheet 2022 2019

Calculate the liquidity, asset management, debt management and profitability groups of ratios fortwo listed companies for a period of four financial years ended 2020 or 2021 whichever applicable.

Answer & Explanation Solved by verified expert

See Answer