|
Revenue
|
1.08B | 1.31B | 1.66B | 2.27B | 6.67B | 4.07B | 5.37B | 6.67B | 8.44B | 10.54B | 13.28B | 17.10B | 21.25B | 26.49B | 31.35B | 34.86B | 37.90B |
|
Cost of Revenue
|
0.53B | 0.61B | 0.79B | 1.17B | 1.61B | 2.17B | 2.76B | 3.24B | 3.81B | 4.67B | 6.06B | 7.93B | 9.67B | 11.86B | 13.53B | 12.88B | 13.26B |
|
Gross Profit
|
0.86B | 1.05B | 1.33B | 1.78B | 2.37B | 3.10B | 4.08B | 5.01B | 6.20B | 7.77B | 9.83B | 12.86B | 15.81B | 19.47B | 22.99B | 26.32B | 29.25B |
|
Research & Development
|
0.10B | 0.13B | 0.19B | 0.30B | 0.43B | 0.62B | 0.79B | 0.95B | 1.21B | 1.55B | 1.89B | 2.77B | 3.60B | 4.46B | 5.05B | 4.91B | 5.49B |
|
Selling, General & Administrative
|
0.16B | 0.20B | 0.26B | 0.35B | 0.43B | 0.60B | 0.68B | 0.75B | 0.97B | 1.09B | 1.35B | 1.70B | 2.09B | 2.60B | 2.55B | 2.53B | 2.84B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.83B | 0.99B | 0.46B |
|
Other Operating Expenses
|
0.53B | 0.61B | 0.79B | -0.35B | -0.30B | 2.17B | 2.76B | 0.04B | 3.81B | 4.67B | 6.06B | 8.10B | 9.67B | 11.86B | 13.53B | 12.88B | 13.26B |
|
Operating Expenses
|
0.79B | 0.93B | 1.24B | 1.81B | 2.48B | 3.39B | 4.23B | 4.90B | 5.99B | 7.31B | 9.30B | 12.57B | 15.36B | 18.92B | 21.96B | 21.30B | 22.05B |
|
Operating Income
|
0.06B | 0.12B | 0.10B | -0.04B | -0.11B | -0.29B | -0.15B | 0.11B | 0.22B | 0.45B | 0.54B | 0.30B | 0.46B | 0.55B | 1.03B | 5.01B | 7.21B |
|
EBIT
|
0.06B | 0.12B | 0.10B | -0.04B | -0.11B | -0.29B | -0.15B | 0.11B | 0.22B | 0.45B | 0.54B | 0.30B | 0.46B | 0.55B | 1.03B | 5.01B | 7.21B |
|
Non Operating Investment Income
|
| | | 0.01B | 0.01B | 0.01B | | | 0.03B | 0.02B | 0.54B | 0.43B | 2.17B | 1.21B | -0.24B | -0.28B | -0.12B |
|
Interest & Investment Income
|
0.02B | 0.03B | 0.04B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.06B | | | | | | |
|
Other Non Operating Income
|
-0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.02B | -0.02B | -0.02B | -0.01B | -0.05B | -0.09B | -0.02B | | -0.23B | -0.13B | 0.22B | 0.35B |
|
Non Operating Income
|
-0.00B | -0.00B | -0.01B | 0.01B | 0.02B | 0.03B | -0.02B | -0.02B | -0.01B | -0.05B | -0.09B | -0.02B | | -0.23B | -0.13B | 0.22B | 0.35B |
|
EBT
|
0.09B | 0.14B | 0.10B | -0.03B | -0.13B | -0.36B | -0.21B | 0.06B | 0.18B | 0.42B | 0.98B | 0.71B | 2.56B | 1.53B | 0.66B | 4.95B | 7.44B |
|
Tax Provisions
|
0.04B | 0.06B | 0.03B | 0.03B | 0.14B | -0.13B | 0.05B | 0.11B | -0.14B | 0.06B | -0.13B | 0.58B | -1.51B | 0.09B | 0.45B | 0.81B | 1.24B |
|
Profit After Tax
|
0.05B | 0.08B | 0.07B | -0.01B | -0.27B | -0.23B | -0.26B | -0.05B | 0.32B | 0.36B | 1.11B | 0.13B | 4.07B | 1.44B | 0.21B | 4.14B | 6.20B |
|
Equity Income
|
| | | | | | | | | 0.02B | 0.54B | 0.43B | | | | | |
|
Investment Income
|
-0.00B | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.01B | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.05B | 0.08B | 0.07B | -0.06B | -0.27B | -0.23B | -0.26B | -0.05B | 0.32B | 0.36B | 1.11B | 0.13B | 4.07B | 1.44B | 0.21B | 4.14B | 6.20B |
|
Consolidated Net Income
|
0.05B | 0.08B | 0.07B | -0.06B | -0.27B | -0.23B | -0.26B | -0.05B | 0.32B | 0.36B | 1.11B | 0.13B | 4.07B | 1.44B | 0.21B | 4.14B | 6.20B |
|
Income towards Parent Company
|
0.05B | 0.08B | 0.07B | -0.06B | -0.27B | -0.23B | -0.26B | -0.05B | 0.32B | 0.36B | 1.11B | 0.13B | 4.07B | 1.44B | 0.21B | 4.14B | 6.20B |
|
Net Income towards Common Stockholders
|
0.05B | 0.08B | 0.07B | -0.06B | -0.27B | -0.23B | -0.26B | -0.05B | 0.32B | 0.36B | 1.11B | 0.13B | 4.07B | 1.44B | 0.21B | 4.14B | 6.20B |
|
EPS (Basic)
|
0.36 | 0.65 | 0.50 | -0.02 | -0.48 | -0.39 | -0.42 | -0.07 | 0.47 | 0.50 | 1.48 | 0.15 | 4.48 | 1.51 | 0.21 | 4.25 | 6.44 |
|
EPS (Weighted Average and Diluted)
|
0.35 | 0.63 | 0.47 | -0.02 | -0.48 | -0.39 | -0.42 | -0.07 | 0.46 | 0.49 | 1.43 | 0.15 | 4.38 | 1.48 | 0.21 | 4.20 | 6.36 |
|
Shares Outstanding (Weighted Average)
|
0.49B | 0.50B | 0.53B | 0.54B | 0.57B | 0.60B | 0.63B | 0.66B | 0.70B | 0.72B | 0.77B | 0.89B | 0.92B | 0.98B | 1.00B | 0.97B | 0.96B |
|
Shares Outstanding (Diluted Average)
|
| 0.13B | | | 0.56B | 0.60B | 0.62B | 0.66B | 0.70B | 0.73B | 0.78B | 0.85B | 0.93B | 0.97B | 1.00B | 0.98B | 0.97B |
|
EBITDA
|
0.06B | 0.12B | 0.10B | -0.04B | -0.11B | -0.29B | -0.15B | 0.11B | 0.22B | 0.45B | 0.54B | 0.30B | 0.46B | 0.55B | 1.03B | 5.01B | 7.21B |
|
Interest Expenses
|
0.00B | 0.00B | 0.02B | 0.02B | 0.03B | 0.08B | 0.07B | -0.01B | 0.09B | 0.09B | 0.09B | 0.02B | 0.06B | 0.23B | 0.13B | | |
|
Tax Rate
|
43.88% | 40.52% | 33.18% | | | 35.13% | | | | 14.29% | | 82.15% | | 5.74% | 68.48% | 16.44% | 16.68% |