|
Revenue
|
1.05B | 1.11B | 1.21B | 1.27B | 1.25B | 1.22B | 1.24B | 1.18B | 1.16B | 1.12B | 1.05B | 1.02B | 1.14B | 1.23B | 1.32B | 1.34B |
|
Cost of Revenue
|
0.79B | 0.84B | 0.92B | 0.94B | 0.94B | 0.91B | 0.94B | 0.85B | 0.84B | 0.81B | 0.75B | 0.74B | 0.85B | 0.92B | 0.96B | 0.97B |
|
Gross Profit
|
0.26B | 0.27B | 0.29B | 0.33B | 0.32B | 0.30B | 0.30B | 0.33B | 0.32B | 0.31B | 0.29B | 0.28B | 0.29B | 0.31B | 0.36B | 0.37B |
|
Amortization - Intangibles
|
| | | | | | | | | 11.15B | 11.28B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Selling, General & Administrative
|
0.21B | 0.20B | 0.22B | 0.23B | 0.23B | 0.24B | 0.24B | 0.24B | 0.24B | 0.24B | 0.23B | 0.22B | 0.24B | 0.26B | 0.29B | 0.30B |
|
Restructuring Costs
|
0.00B | 0.00B | | | | | 0.03B | 0.01B | 0.01B | | | 0.01B | | | | |
|
Other Operating Expenses
|
0.95B | 0.87B | 0.01B | 0.96B | 0.94B | 0.92B | 1.00B | 0.86B | 0.87B | -0.02B | -0.01B | 0.01B | 0.85B | 0.97B | 0.97B | 0.99B |
|
Operating Expenses
|
1.16B | 1.07B | 1.15B | 1.18B | 1.18B | 1.16B | 1.27B | 1.11B | 1.12B | 1.08B | 1.02B | 0.98B | 1.10B | 1.23B | 1.26B | 1.29B |
|
Operating Income
|
-0.91B | -0.80B | -0.86B | -0.85B | -0.86B | -0.86B | -0.97B | -0.78B | -0.80B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
EBIT
|
-0.91B | -0.80B | -0.86B | -0.85B | -0.86B | -0.86B | -0.97B | -0.78B | -0.80B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Other Non Operating Income
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.01B | -0.01B |
|
Non Operating Income
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.01B |
|
EBT
|
-0.11B | 0.04B | 0.06B | 0.08B | 0.08B | 0.06B | -0.03B | 0.06B | 0.04B | 0.04B | 0.02B | 0.04B | 0.04B | 0.01B | 0.05B | 0.04B |
|
Tax Provisions
|
0.00B | 0.01B | 0.01B | 0.03B | 0.03B | 0.03B | 0.01B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B |
|
Profit After Tax
|
-0.12B | 0.03B | 0.05B | 0.05B | 0.05B | 0.03B | -0.05B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | -0.02B | 0.03B | 0.03B |
|
Net Income - Minority
|
-0.00B | -0.01B | -0.00B | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Income from Continuing Operations
|
-0.12B | 0.03B | 0.05B | 0.05B | 0.05B | 0.03B | -0.05B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | -0.02B | 0.03B | 0.03B |
|
Consolidated Net Income
|
-0.12B | 0.03B | 0.05B | 0.05B | 0.05B | 0.03B | -0.05B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | -0.02B | 0.03B | 0.03B |
|
Income towards Parent Company
|
-0.12B | 0.02B | 0.04B | 0.05B | 0.05B | 0.03B | -0.05B | 0.04B | 0.03B | 0.03B | 0.01B | 0.03B | 0.03B | -0.02B | 0.03B | 0.03B |
|
Net Income towards Common Stockholders
|
-0.12B | 0.02B | 0.04B | 0.05B | 0.05B | 0.03B | -0.05B | 0.04B | 0.03B | 0.02B | 0.01B | 0.02B | 0.02B | -0.01B | 0.02B | 0.02B |
|
EPS (Basic)
|
-2.23 | 0.54 | 0.86 | 0.92 | 0.95 | 0.58 | -0.87 | 0.68 | 0.53 | 0.51 | 0.27 | 0.54 | 0.58 | -0.37 | 0.63 | 0.54 |
|
EPS (Weighted Average and Diluted)
|
-2.23 | 0.53 | 0.85 | 0.91 | 0.93 | 0.57 | -0.87 | 0.67 | 0.52 | 0.50 | 0.26 | 0.54 | 0.57 | -0.37 | 0.62 | 0.54 |
|
Shares Outstanding (Weighted Average)
|
0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Shares Outstanding (Diluted Average)
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | |
|
EBITDA
|
-0.91B | -0.80B | -0.86B | -0.85B | -0.86B | -0.86B | -0.97B | -0.78B | -0.80B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B |
|
Interest Expenses
|
0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Tax Rate
|
| 25.23% | 21.80% | 40.37% | 36.70% | 48.06% | | 40.42% | 35.59% | 42.02% | 59.70% | 30.73% | 30.36% | | 36.10% | 35.47% |