Bonso Electronics International Inc. (BNSO) Income Annual - Discounting Cash Flows
BNSO
Bonso Electronics International Inc.
BNSO (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2022
03-31
2021
03-31
2020
03-31
2019
03-31
2018
03-31
2017
03-31
2016
03-31
2015
03-31
2014
03-31
2013
03-31
2012
03-31
2011
03-31
2010
03-31
2009
03-31
2008
03-31
2007
03-31
2006
03-31
2005
03-31
2004
03-31
2003
03-31
2002
03-31
2001
03-31
2000
03-31
1999
03-31
1998
03-31
1997
03-31
1996
03-31
1995
03-31
1994
03-31
1993
03-31
1992
03-31
1991
03-31
1990
03-31
1989
03-31
Report Filing 2022-03-31 2022-08-15 2021-08-16 2020-08-17 2019-08-15 2018-08-15 2017-08-15 2016-08-15 2015-08-14 2014-08-15 2013-08-15 2012-08-15 2011-09-30 2010-10-15 2009-10-20 2008-11-17 2007-09-27 2006-09-29 2005-09-23 2004-08-13 2003-07-24 2002-07-03 2001-07-27 2000-09-25 1999-08-04 1998-10-15 1997-03-31 1996-03-31 1995-03-31 1994-03-31 1993-03-31 1992-03-31 1991-03-31 1990-03-31 1989-03-31
Revenue 14.8 14.8 15.59 13.1 9.99 11.52 17.48 23.89 28.94 31.3 30.39 26.68 28.39 28.54 40.38 62.69 66.49 64.54 69.6 74.71 46.33 53.3 29.57 15.38 13 23.7 17 14.2 13.3 12.5 8.6 7.8 7.5 6.5 7.9
Cost of Revenue 7.68 7.68 5.94 5.69 6.04 6.96 10.71 16.48 23.09 28.63 25.26 22.78 24.76 23.69 34.71 57.68 53.95 51.11 53.14 57.48 35.53 40.19 22.4 9.5 7.4 15.6 11.1 8.6 8.4 8.1 5.4 5.4 5.3 5.1 5.5
Gross Profit 7.12 7.12 9.65 7.41 3.96 4.57 6.76 7.42 5.85 2.67 5.12 3.9 3.63 4.85 5.67 5 12.55 13.43 16.46 17.23 10.8 13.11 7.17 5.88 5.6 8.1 5.9 5.6 4.9 4.4 3.2 2.4 2.2 1.4 2.4
Operating Expenses 9.39 9.39 8.44 6.87 4.26 4.14 3.6 4.11 5.39 2.38 5.69 4.15 5.26 5.5 9.82 16.62 12.8 12.52 12.8 14.92 11.58 10.4 5.42 5.61 5.4 5.7 5.1 4.8 3.5 3 2.8 2.3 2.6 1.8 1.5
Research & Development 0 0 0 0 0 0 0.158 0.2 0.228 0.366 0.396 0.312 0.334 0.58 0.792 0.883 0.983 0.847 0.71 0.74 0.393 0.426 0.298 0.186 0.6 0.2 0.1 0 0 0 0 0 0 0 0
Selling, General and Administrative 9.53 9.53 8.92 7.48 4.61 4.67 5.47 6.88 7.23 6.34 5.3 5.29 4.92 4.93 9.03 12.9 10.92 11.21 11.89 13.98 10.99 9.77 5.13 3.81 3.4 4.1 4 4 3 2.6 2.4 2 1.9 1.5 1.3
Other Operating Expenses -0.142 -0.142 -0.48 -0.61 -0.34 -0.533 -2.03 -2.97 -2.07 -4.32 0 -1.45 0 0 0 2.84 0.901 0.458 0.2 0.2 0.2 0.203 0 1.62 1.4 1.4 1 0.8 0.5 0.4 0.4 0.3 0.7 0.3 0.2
Operating Income -2.27 -2.27 1.21 0.537 -0.308 0.429 3.17 3.3 0.462 0.295 -0.57 -0.249 -1.63 -0.655 -4.15 -11.62 -0.258 0.911 3.66 2.3 -0.778 2.71 1.74 0.27 0.2 2.4 0.8 0.8 1.4 1.4 0.4 0.1 -0.4 -0.4 0.9
Net Non-Operating Interest -0.052 -0.052 -0.018 -0.006 0.098 0.119 -0.029 -0.098 -0.255 -0.072 -0.061 -0.08 -0.05 0.034 -0.083 -0.49 0 -0.302 -0.336 -0.442 0 -0.478 0.121 -0.131 -0.3 0 -0.5 -0.5 -0.6 -0.4 -0.1 0 -0.3 -0.2 -0.2
Interest Income 0.082 0.082 0.14 0.175 0.237 0.191 0.008 0.015 0.018 0.064 0.007 0.007 0.006 0.103 0.127 0.203 0 0.202 0.081 0.057 0 0.167 0.458 0.13 0.1 0 0 0 0 0 0 0 0 0 0
Interest Expense 0.134 0.134 0.158 0.181 0.139 0.072 0.037 0.113 0.273 0.136 0.068 0.087 0.056 0.069 0.209 0.693 0 0.504 0.417 0.5 0 0.645 0.338 0.261 0.4 0 0.5 0.5 0.6 0.4 0.1 0 0.3 0.2 0.2
Equity & Other Income/(Expense) -0.032 -0.032 -0.031 -0.133 -0.253 -0.544 0.258 -0.023 -0.134 -0.444 -0.094 -0.571 0.25 0.098 -4.92 3.22 -0.195 0.007 0.274 0.767 -0.756 -0.24 -0.134 0.206 0.4 0.1 0.3 0.2 1.1 0.3 0.1 0.2 0.7 0.1 0
Income Before Tax -2.35 -2.35 1.16 0.398 -0.463 0.004 3.4 3.18 0.073 -0.221 -0.725 -0.9 -1.43 -0.523 -9.15 -8.88 -0.453 0.616 3.6 2.63 -1.53 2 1.73 0.344 0.3 2.5 0.6 0.5 1.9 1.3 0.4 0.3 0 -0.5 0.7
Income Tax Expense 0.411 0.411 -0.614 0.181 0.016 0.353 0.6 0.31 -1.04 0 0.029 0.002 0.185 0.009 0.208 -0.334 0.918 0.131 0.266 0.402 0.037 0.19 0.125 -0.003 0.3 0.2 0.1 -0.1 0.1 0.4 0.1 0 -0.2 -0.1 0.1
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0 0 0 0 0 0 0 -0.056 0.126 -1.77 0 0 0 -0.014 -0.041 0.073 0 0 0 0 0 0 0 0 -0.1 0 0.2 0 0 0
Net Income -2.76 -2.76 1.77 0.217 -0.479 -0.349 2.79 2.87 1.11 -0.221 -0.754 -0.902 -1.56 -0.658 -7.58 -8.55 -1.37 0.484 3.35 2.27 -1.64 1.81 1.6 0.348 0 2.3 0.5 0.6 1.8 1 0.3 0.1 0.2 -0.4 0.6
Depreciation and Amortization 1.22 1.22 0.909 1.1 1.13 1.38 1.32 1.33 1.38 1.38 0.346 0.23 0.307 1.96 2.45 2.86 2.64 2.67 2.77 3.23 3.85 3.29 2.35 1.62 1.4 1.4 1 0.8 0.5 0.4 0.4 0.3 0.3 0.3 0.2
EBITDA -1.04 -1.04 2.12 1.64 0.826 1.8 4.48 4.64 1.84 1.67 -0.224 -0.019 -1.32 1.3 -1.7 -8.76 2.38 3.58 6.44 5.53 3.07 6 4.09 1.89 1.6 3.8 1.8 1.6 1.9 1.8 0.8 0.4 -0.1 -0.1 1.1
Earnings Per Share (EPS) -0.57 -0.57 0.36 0.047 -0.1 -0.066 0.54 0.55 0.21 -0.042 -0.14 -0.17 -0.3 -0.13 -1.45 -1.53 -0.25 0.09 0.59 0.4 -0.29 0.32 0.29 0.099 0.004 0.8 0.19 0.36 0.95 0.68 0.24 0.06 0.12 -0.22 0.42
Diluted Earnings Per Share -0.57 -0.57 0.34 0.045 -0.1 -0.066 0.53 0.55 0.21 -0.042 -0.14 -0.17 -0.3 -0.13 -1.45 -1.53 -0.25 0.08 0.55 0.37 -0.29 0.32 0.28 0.087 0.004 0.73 0.19 0.36 0.95 0.68 0.24 0.06 0.12 -0.22 0.42
Weighted Average Shares Outstanding 5 4.86 5.15 4.65 4.7 5.29 5.14 5.17 5.25 5.25 5.25 5.25 5.25 5.25 5.25 5.58 5.48 5.38 5.68 5.67 5.67 5.59 5.56 3.05 2.5 2.86 2.63 1.67 1.82 1.47 1.25 1.67 1.67 1.82 1.43
Diluted Weighted Average Shares Outstanding 5 4.86 5.15 4.82 4.7 5.29 5.32 5.17 5.25 5.25 5.25 5.25 5.25 5.25 5.25 5.58 5.48 6.05 6.09 6.13 5.67 5.65 5.68 3.5 3.33 3.17 2.63 1.67 1.82 1.47 1.25 1.67 1.67 1.82 1.43
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program