CPI FIM SA (OPG.WA)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap3.31B
EV3.31B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
TTM
Revenue
80.4
14.9
16.3
7.0
28.6
25.4
71.2
72.3
49.7
50.6
Revenue % Chg.
-48.5%
-81.4%
8.9%
-57.0%
309.0%
-11.3%
180.9%
1.5%
-31.3%
-24.5%
Cost of Revenue
63.0
2.3
2.1
2.9
2.3
4.2
15.2
15.0
15.4
16.4
Gross Profit
17.4
12.6
14.2
4.1
26.3
21.2
56.0
57.3
34.2
34.2
Gross Profit Margin
21.6%
84.4%
87.1%
58.7%
91.9%
83.5%
78.7%
79.3%
69.0%
67.5%
Selling, General, & Admin Expenses
9.8
7.9
4.2
1.6
14.9
12.6
14.2
15.0
6.3
4.5
Other Expenses
11.9
2.8
1.8
1.5
-0.7
2.5
0.3
0.8
3.6
2.2
Operating Income
27.8
-14.3
17.0
124.2
8.6
202.3
372.0
614.4
305.8
392.4
Operating Income Margin
34.5%
-95.5%
104.8%
1777.7%
30.2%
797.7%
522.3%
849.6%
615.8%
774.9%
Total Other Income/Expenses Net
-52.1
-8.2
37.9
32.8
65.0
-91.9
-159.4
-160.4
-69.9
-129.8
Income Before Tax
-24.3
-22.5
54.9
157.0
73.7
110.4
212.6
454.0
235.8
262.6
Income Before Tax Margin
-30.2%
-150.6%
337.7%
2247.5%
257.8%
435.3%
298.4%
627.8%
475.0%
518.5%
Income Tax Expense
-0.3
-0.2
-120.7
10.2
-56.8
32.9
57.0
61.7
42.7
43.8
Net Income
-25.3
-21.9
175.6
147.1
132.1
72.1
120.3
314.5
157.5
218.8
Net Income Margin
-31.4%
-146.6%
1080.1%
2106.0%
462.2%
284.4%
168.9%
434.8%
317.1%
432.1%
Weighted Avg. Shares Out
142.4
314.5
958.3
1,314.5
1,314.5
1,314.5
1,314.5
1,314.5
1,314.5
1,314.5
EPS
-0.2
-0.1
0.2
0.1
0.1
0.1
0.1
0.2
0.1
0.2
EPS % Chg.
91.7%
58.8%
—
-41.2%
-10.0%
-44.4%
80.0%
144.4%
-50.0%
-47.8%
Weighted Avg. Shares Out Dil
142.4
314.5
958.3
1,314.5
1,314.5
1,314.5
1,314.5
1,314.5
1,314.5
1,314.5
EPS Diluted
-0.2
-0.1
0.2
0.1
0.1
0.1
0.1
0.2
0.1
0.2
Interest Income
2.3
0.9
2.4
60.5
119.6
160.6
181.6
226.2
231.0
236.5
Interest Expense
22.6
11.9
12.4
30.3
65.0
95.4
151.5
172.4
134.6
127.1
EBIT
-44.5
-33.5
44.9
187.2
128.3
175.6
242.7
507.7
332.2
372.0
EBIT Margin
-55.4%
-224.7%
276.0%
2680.3%
449.1%
692.5%
340.7%
702.1%
669.1%
734.5%
Depreciation & Amortization
-40.9
-1.8
-0.5
—
0.0
0.0
0.0
0.7
0.3
1.0
EBITDA
-85.5
-35.4
44.3
187.2
128.3
175.6
242.7
508.4
332.5
373.0
EBITDA Margin
-106.3%
-236.9%
272.7%
2680.3%
449.1%
692.5%
340.7%
703.0%
669.6%
736.5%