|
Revenue
|
| 5.12B | | 7.17B | 8.23B | 8.27B | 8.80B | 9.24B | 9.17B | 10.07B | | 8.68B | 8.55B | 7.45B | 8.23B | 8.84B | 10.47B | 10.39B |
|
Cost of Revenue
|
| 4.27B | | 5.58B | 6.50B | 6.62B | 7.10B | 7.44B | 7.33B | 8.02B | | 6.97B | 6.96B | 6.20B | 6.72B | 7.45B | 8.65B | 8.46B |
|
Gross Profit
|
| 0.85B | | 1.59B | 1.73B | 1.65B | 1.70B | 1.80B | 1.84B | 2.06B | | 1.71B | 1.58B | 1.25B | 1.51B | 1.40B | 1.82B | 1.93B |
|
Amortization - Intangibles
|
| 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B |
|
Research & Development
|
| 0.32B | | 0.36B | 0.44B | 0.46B | 0.49B | 0.54B | 0.52B | 0.65B | | 0.41B | 0.41B | 0.38B | 0.39B | 0.39B | 0.42B | 0.40B |
|
Selling, General & Administrative
|
| 0.30B | | 0.33B | 0.37B | 0.37B | 0.39B | 0.41B | 0.41B | 0.48B | | 0.39B | 0.40B | 0.39B | 0.43B | 0.44B | 0.50B | 0.53B |
|
Other Operating Expenses
|
| -0.13B | | -0.02B | -0.01B | -0.10B | -0.04B | -0.11B | -0.16B | -0.04B | | -0.21B | -0.04B | -0.09B | -0.00B | 0.09B | -0.21B | -0.02B |
|
Operating Expenses
|
| 0.62B | | 0.69B | 0.81B | 0.82B | 0.88B | 0.95B | 0.94B | 1.13B | | 0.80B | 0.81B | 0.77B | 0.82B | 0.83B | 0.93B | 0.93B |
|
Operating Income
|
0.07B | 0.07B | | 0.87B | 0.89B | 0.71B | 0.76B | 0.72B | 0.73B | 0.85B | | 0.69B | 0.73B | 0.38B | 0.68B | 0.66B | 0.69B | 0.98B |
|
EBIT
|
0.07B | 0.07B | | 0.87B | 0.89B | 0.71B | 0.76B | 0.72B | 0.73B | 0.85B | 0.51B | 0.69B | 0.73B | 0.38B | 0.68B | 0.66B | 0.69B | 0.98B |
|
Interest & Investment Income
|
| 0.01B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Other Non Operating Income
|
| -0.00B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | 0.01B | | -0.02B | -0.01B | -0.03B | -0.01B | -0.01B | -0.00B | -0.02B |
|
Non Operating Income
|
| -0.06B | | 0.03B | 0.00B | -0.03B | 0.02B | -0.00B | -0.01B | -0.02B | | -0.02B | -0.01B | -0.03B | -0.01B | -0.02B | -0.10B | -0.02B |
|
EBT
|
-0.13B | 0.04B | | 0.81B | 0.83B | 0.67B | 0.73B | 0.67B | 0.68B | 0.80B | 0.51B | 0.61B | 0.65B | 0.39B | 0.65B | 0.61B | 0.61B | 0.93B |
|
Tax Provisions
|
| 0.05B | | 0.21B | 0.20B | 0.18B | 0.24B | 0.20B | 0.22B | 0.24B | 0.20B | 0.23B | 0.19B | 0.17B | 0.19B | 0.18B | 0.21B | 0.26B |
|
Profit After Tax
|
-0.13B | 0.01B | | 0.60B | 0.63B | 0.49B | 0.49B | 0.47B | 0.46B | 0.56B | 0.30B | 0.38B | 0.46B | 0.19B | 0.44B | 0.42B | 0.49B | 0.65B |
|
Equity Income
|
| 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Income from Non-Controlling Interests
|
| 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.11B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
-0.13B | -0.01B | | 0.60B | 0.63B | 0.49B | 0.49B | 0.47B | 0.46B | 0.56B | 0.30B | 0.38B | 0.46B | 0.22B | 0.46B | 0.42B | 0.40B | 0.67B |
|
Consolidated Net Income
|
-0.13B | -0.01B | | 0.60B | 0.63B | 0.49B | 0.49B | 0.47B | 0.46B | 0.56B | 0.30B | -0.19B | 0.46B | 0.22B | 0.46B | 0.42B | 0.40B | 0.67B |
|
Income towards Parent Company
|
-0.13B | -0.01B | | 0.60B | 0.63B | 0.49B | 0.49B | 0.47B | 0.46B | 0.56B | 0.30B | -0.19B | 0.46B | 0.22B | 0.46B | 0.42B | 0.40B | 0.67B |
|
Net Income towards Common Stockholders
|
-0.13B | -0.01B | | 0.60B | 0.63B | 0.49B | 0.49B | 0.47B | 0.46B | 0.56B | 0.30B | -0.19B | 0.46B | 0.19B | 0.43B | 0.42B | 0.49B | 0.65B |
|
EPS (Basic)
|
-1.54 | 0.12 | | 6.77 | 6.99 | 5.17 | 5.09 | 5.08 | 5.18 | 6.43 | 3.48 | 4.32 | 5.29 | 2.14 | 4.97 | 4.86 | 5.74 | 8.06 |
|
EPS (Weighted Average and Diluted)
|
| 0.12 | | 6.39 | 6.65 | 5.08 | 5.07 | 5.06 | 5.17 | 6.42 | | 4.31 | 5.29 | 2.14 | 4.96 | 4.85 | 5.72 | 8.04 |
|
Shares Outstanding (Weighted Average)
|
0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B |
|
Shares Outstanding (Diluted Average)
|
| 0.12B | 0.09B | 0.09B | | | | | | | | | | | | | | |
|
EBITDA
|
0.07B | 0.07B | | 0.87B | 0.89B | 0.71B | 0.76B | 0.72B | 0.30B | 0.41B | 0.71B | 0.69B | 0.73B | 0.38B | 0.68B | 0.66B | 0.69B | 0.98B |
|
Interest Expenses
|
| 0.07B | | 0.05B | 0.06B | 0.04B | 0.03B | 0.06B | 0.07B | 0.06B | | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.09B | 0.11B |
|
Tax Rate
|
| | | 26.07% | 24.30% | 27.37% | 33.26% | 29.69% | 32.29% | 30.13% | 40.18% | 38.36% | 28.70% | 43.00% | 29.29% | 29.87% | 34.31% | 28.08% |