|
Revenue
|
0.82B | 1.18B | 2.46B | 3.48B | 5.77B | 8.21B | 10.45B | 9.67B | 8.72B | 8.38B | 8.60B | 8.03B | 8.43B | 8.12B | 8.76B | 9.62B |
|
Cost of Revenue
|
0.20B | 0.40B | 0.68B | 0.91B | 1.85B | 2.18B | 2.53B | 2.57B | 2.51B | 2.31B | 2.30B | 2.20B | 2.35B | 2.32B | 2.52B | 2.73B |
|
Gross Profit
|
0.62B | 0.79B | 1.78B | 2.58B | 3.92B | 6.03B | 7.92B | 7.10B | 6.22B | 6.07B | 6.30B | 5.83B | 6.08B | 5.81B | 6.24B | 6.90B |
|
Amortization - Intangibles
|
0.10B | 0.22B | 0.56B | 0.93B | 1.90B | 1.55B | 2.26B | 2.67B | 2.69B | 2.64B | 1.90B | 1.65B | 1.38B | 1.22B | 1.08B | 1.08B |
|
Research & Development
|
0.05B | 0.07B | 0.07B | 0.08B | 0.16B | 0.25B | 0.33B | 0.42B | 0.36B | 0.41B | 0.47B | 0.45B | 0.47B | 0.53B | 0.60B | 0.62B |
|
Selling, General & Administrative
|
0.17B | 0.28B | 0.57B | 0.76B | 1.31B | 2.03B | 2.70B | 2.81B | 2.58B | 2.47B | 2.55B | 2.37B | 2.62B | 2.62B | 2.92B | 3.30B |
|
Restructuring Costs
|
0.03B | 0.14B | 0.10B | 0.27B | 0.46B | 0.38B | 0.36B | 0.13B | 0.05B | 0.02B | 0.03B | 0.01B | 0.03B | 0.03B | | |
|
Other Operating Expenses
|
-0.01B | -0.05B | -0.01B | -0.14B | -0.29B | 0.27B | -0.29B | -0.07B | 0.35B | 0.02B | -1.43B | -0.50B | -0.37B | -0.04B | -0.03B | -0.25B |
|
Operating Expenses
|
0.64B | 1.29B | 2.16B | 3.40B | 6.18B | 6.21B | 8.92B | 10.24B | 8.62B | 10.76B | 8.80B | 7.35B | 7.98B | 7.67B | 7.79B | 8.08B |
|
Operating Income
|
0.18B | -0.11B | 0.30B | 0.08B | -0.41B | 2.00B | 1.53B | -0.57B | 0.10B | -2.38B | -0.20B | 0.68B | 0.45B | 0.45B | 0.96B | 1.55B |
|
EBIT
|
0.18B | -0.11B | 0.30B | 0.08B | -0.41B | 2.00B | 1.53B | -0.57B | 0.10B | -2.38B | -0.20B | 0.68B | 0.45B | 0.45B | 0.96B | 1.55B |
|
Non Operating Investment Income
|
0.02B | -0.01B | 0.02B | 0.00B | 0.01B | 0.29B | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B |
|
Other Non Operating Income
|
0.00B | -0.03B | -0.04B | -0.02B | -0.07B | -0.14B | -0.10B | -0.04B | -0.12B | -0.12B | -0.04B | -0.06B | -0.06B | 0.88B | -0.05B | -0.05B |
|
Non Operating Income
|
-0.10B | -0.04B | -0.18B | -0.22B | | | | | | | | | | | | |
|
EBT
|
0.17B | -0.24B | -0.02B | -0.39B | -1.31B | 1.05B | -0.15B | -2.44B | -1.74B | -4.15B | -1.84B | -0.93B | -1.02B | -0.13B | -0.39B | 0.17B |
|
Tax Provisions
|
0.06B | -0.07B | -0.18B | -0.28B | -0.45B | 0.17B | 0.13B | -0.03B | -4.14B | -0.01B | -0.05B | -0.38B | -0.09B | 0.08B | 0.22B | 0.24B |
|
Profit After Tax
|
0.18B | 0.37B | 0.72B | -0.12B | -0.86B | 0.88B | -0.29B | -2.41B | 2.40B | -4.14B | -1.79B | -0.56B | -0.95B | -0.23B | -0.61B | -0.07B |
|
Net Income - Minority
|
| | | | -0.11B | -0.12B | -0.12B | -0.11B | -0.10B | -0.08B | -0.07B | -0.07B | | | | |
|
Income from Non-Controlling Interests
|
| | | | 0.00B | -0.00B | 0.00B | 0.00B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | -0.02B | -0.03B |
|
Other Income
|
0.01B | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.12B | -0.16B | 0.16B | -0.12B | -0.86B | 0.88B | -0.29B | -2.41B | 2.40B | -4.14B | -1.78B | -0.56B | -0.94B | -0.21B | -0.61B | -0.07B |
|
Consolidated Net Income
|
0.12B | -0.16B | 0.16B | -0.12B | -0.86B | 0.88B | -0.29B | -2.41B | 2.40B | -4.14B | -1.78B | -0.56B | -0.94B | -0.21B | -0.61B | -0.07B |
|
Income towards Parent Company
|
0.12B | -0.16B | 0.16B | -0.12B | -0.98B | 0.76B | -0.41B | -2.51B | 2.31B | -4.23B | -1.86B | -0.63B | -0.94B | -0.21B | -0.61B | -0.07B |
|
Net Income towards Common Stockholders
|
0.18B | -0.21B | 0.16B | -0.12B | -0.87B | 0.88B | -0.29B | -2.41B | 2.40B | -4.15B | -1.79B | -0.56B | -0.94B | -0.21B | -0.61B | -0.07B |
|
EPS (Basic)
|
1.11 | -1.06 | 0.52 | -0.38 | -2.70 | 2.63 | -0.85 | -6.94 | 6.86 | -11.81 | -5.08 | -1.58 | -2.64 | -0.62 | -1.62 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
1.11 | -1.06 | 0.49 | -0.38 | -2.70 | 2.58 | -0.85 | -6.94 | 6.83 | -11.81 | -5.08 | -1.58 | -2.64 | -0.62 | -1.62 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
0.16B | 0.30B | 0.31B | 0.30B | 0.33B | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.37B | 0.37B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.20B | | | | 0.34B | 0.34B | 0.35B | 0.35B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.36B | 0.37B |
|
EBITDA
|
0.18B | -0.11B | 0.30B | 0.08B | -0.41B | 2.00B | 1.53B | -0.57B | 0.10B | -2.38B | -0.20B | 0.68B | 0.45B | 0.45B | 0.96B | 1.55B |
|
Interest Expenses
|
0.02B | 0.08B | 0.33B | 0.48B | 0.84B | 0.97B | 1.56B | 1.84B | 1.84B | 1.69B | 1.61B | 1.53B | 1.43B | 1.46B | 1.33B | 1.39B |
|
Tax Rate
|
32.40% | 30.60% | | 70.57% | 34.30% | 16.53% | | 1.11% | | 0.24% | 2.94% | 40.15% | 8.50% | | | |