|
Revenue
|
1.73B | 1.86B | 2.13B | 2.52B | 3.18B | 4.63B | 5.39B | 5.68B | 6.25B | 6.93B | 7.20B | 7.00B | 8.21B | 8.55B | 10.07B | 11.55B |
|
Cost of Revenue
|
| 0.06B | 0.03B | 0.11B | 0.44B | 1.06B | 1.35B | 1.41B | 1.64B | 1.82B | 1.35B | 0.88B | 1.17B | 0.02B | | |
|
Gross Profit
|
| 1.80B | 2.10B | 2.41B | 2.74B | 3.57B | 4.04B | 4.27B | 4.61B | 5.12B | 5.84B | 6.12B | 7.04B | 8.53B | | |
|
Amortization - Intangibles
|
0.06B | 0.06B | 0.08B | 0.10B | 0.13B | 0.19B | 0.24B | 0.25B | 0.26B | 0.29B | 0.33B | 0.42B | 0.42B | 0.45B | 0.53B | 0.66B |
|
Depreciation & Amortization - Total
|
0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.09B | 0.10B | 0.12B | 0.13B | 0.14B | 0.15B | 0.15B | 0.14B | 0.17B | 0.18B |
|
Restructuring Costs
|
0.00B | -0.00B | -0.01B | 0.00B | 0.00B | 0.02B | 0.04B | 0.03B | 0.03B | 0.01B | 0.02B | -0.03B | 0.12B | 0.08B | 0.38B | 0.03B |
|
Other Operating Expenses
|
1.48B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.57B | 0.02B | 0.01B | 0.01B | 0.01B | 0.07B | -0.08B | -0.02B | -0.30B | 0.04B |
|
Operating Expenses
|
1.52B | 1.66B | 1.93B | 2.27B | 2.89B | 4.33B | 5.10B | 5.35B | 5.89B | 6.45B | 6.57B | 6.13B | 7.23B | 7.22B | 8.89B | 9.68B |
|
Operating Income
|
| 0.14B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.10B | 0.13B | 0.18B | 0.20B | 0.28B | 0.25B | 0.39B |
|
EBIT
|
0.24B | 0.14B | 0.07B | 0.09B | 0.10B | 0.10B | 0.10B | 0.12B | 0.13B | 0.10B | 0.13B | 0.18B | 0.20B | 0.28B | 0.25B | 0.39B |
|
Interest & Investment Income
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.05B | 0.05B | 0.06B | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | -0.02B | | | |
|
Non Operating Income
|
| | 0.00B | 0.00B | -0.00B | -0.01B | -0.02B | -0.03B | -0.05B | -0.01B | -0.01B | -0.00B | -0.01B | -0.03B | -0.02B | -0.01B |
|
EBT
|
0.21B | 0.20B | 0.21B | 0.25B | 0.29B | 0.29B | 0.29B | 0.33B | 0.36B | 0.48B | 0.63B | 0.87B | 0.98B | 1.33B | 1.19B | 1.87B |
|
Tax Provisions
|
0.08B | 0.04B | 0.06B | 0.05B | -0.02B | -0.06B | -0.10B | -0.11B | -0.16B | -0.21B | -0.14B | -0.07B | -0.11B | 0.21B | 0.22B | 0.40B |
|
Profit After Tax
|
0.13B | 0.17B | 0.14B | 0.20B | 0.28B | 0.33B | 0.39B | 0.43B | 0.52B | 0.68B | 0.72B | 0.86B | 0.95B | 1.12B | 0.97B | 1.47B |
|
Income from Non-Controlling Interests
|
| | | | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.00B | -0.00B | 0.01B |
|
Income from Continuing Operations
|
0.13B | 0.16B | 0.14B | 0.20B | 0.31B | 0.35B | 0.39B | 0.44B | 0.52B | 0.69B | 0.76B | 0.94B | 1.08B | 1.12B | 0.97B | 1.47B |
|
Consolidated Net Income
|
-0.00B | 0.01B | 0.14B | 0.20B | 0.31B | 0.35B | 0.39B | 0.44B | 0.52B | 0.69B | 0.76B | 0.94B | 1.08B | 1.12B | 0.97B | 1.47B |
|
Income towards Parent Company
|
-0.00B | 0.01B | 0.14B | 0.20B | 0.31B | 0.35B | 0.39B | 0.44B | 0.52B | 0.69B | 0.76B | 0.94B | 1.08B | 1.12B | 0.97B | 1.47B |
|
Net Income towards Common Stockholders
|
-0.00B | 0.01B | 0.14B | 0.20B | 0.31B | 0.35B | 0.39B | 0.44B | 0.52B | 0.69B | 0.76B | 0.94B | 1.08B | 1.12B | 0.97B | 1.47B |
|
EPS (Basic)
|
1.32 | 1.66 | 1.29 | 1.61 | 2.08 | 1.98 | 2.07 | 2.23 | 2.67 | 3.47 | 3.60 | 4.29 | 4.47 | 5.30 | 4.51 | 6.63 |
|
EPS (Weighted Average and Diluted)
|
1.32 | 1.66 | 1.28 | 1.59 | 2.06 | 1.97 | 2.06 | 2.22 | 2.64 | 3.40 | 3.52 | 4.20 | 4.37 | 5.19 | 4.42 | 6.50 |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.11B | 0.11B | 0.13B | 0.13B | 0.16B | 0.18B | 0.18B | 0.18B | 0.18B | 0.19B | 0.19B | 0.21B | 0.21B | 0.22B | 0.22B |
|
EBITDA
|
0.27B | 0.17B | 0.11B | 0.13B | 0.16B | 0.17B | 0.20B | 0.22B | 0.25B | 0.23B | 0.27B | 0.33B | 0.36B | 0.42B | 0.41B | 0.57B |
|
Interest Expenses
|
0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.18B | 0.20B | 0.23B | 0.26B | 0.30B | 0.38B |
|
Tax Rate
|
36.95% | 19.56% | 30.65% | 20.51% | | | | | | | | | | 15.90% | 18.49% | 21.57% |