|
Revenue
|
3.30B | 0.80B | 1.10B | 1.78B | 2.50B | 0.86B | 2.12B | 3.48B | 31.38B | 1.51B | 3.57B | 2.20B | 0.46B | 1.85B | 20.95B | 2.11B | -17.01B | 1.99B | 2.06B | 2.10B | 2.03B | 1.65B | 1.85B | 1.96B |
|
Cost of Revenue
|
2.33B | 0.56B | 0.77B | 1.26B | 1.82B | 0.64B | 1.62B | 2.62B | 0.70B | 1.18B | 1.49B | 1.66B | 5.81B | 1.38B | 0.52B | 4.40B | 5.77B | 1.40B | 1.37B | 1.41B | 5.20B | 1.16B | 1.22B | 1.27B |
|
Gross Profit
|
0.97B | 0.23B | 0.32B | 0.52B | 0.68B | 0.22B | 0.51B | 0.86B | -2.09B | 0.33B | 0.82B | 0.54B | 0.04B | 0.47B | 0.57B | 1.74B | -0.57B | 0.59B | 0.68B | 0.69B | 0.59B | 0.49B | 0.64B | 0.68B |
|
Selling, General & Administrative
|
-0.19B | -0.04B | -0.07B | -0.12B | -0.19B | -0.04B | -0.11B | -0.19B | -0.05B | -0.07B | -0.17B | -0.11B | -0.33B | -0.09B | -0.31B | -0.14B | -0.51B | -0.12B | -0.12B | -0.17B | -0.49B | -0.09B | -0.11B | -0.12B |
|
Other Operating Expenses
|
0.01B | 0.00B | -0.11B | -0.15B | 0.00B | -0.00B | 0.00B | 0.00B | 0.06B | 0.00B | 0.00B | 0.01B | 0.32B | 0.00B | 0.11B | -0.07B | 0.41B | -0.07B | | -0.09B | -0.55B | -0.03B | | |
|
Operating Expenses
|
-0.36B | -0.11B | -0.19B | -0.27B | -0.34B | -0.10B | -0.13B | -0.25B | 0.80B | -0.13B | -0.26B | -0.19B | -0.24B | -0.09B | -0.20B | -0.21B | -0.10B | -0.19B | -0.12B | -0.26B | -1.04B | -0.13B | -0.11B | -0.12B |
|
Operating Income
|
1.33B | 0.34B | 0.51B | 0.80B | 1.03B | 0.32B | 0.63B | 1.11B | 0.02B | 0.20B | 0.56B | 0.73B | -0.29B | 0.38B | 0.78B | 1.94B | -0.47B | 0.78B | -0.65B | -0.26B | 2.31B | 0.62B | -0.18B | -0.19B |
|
EBIT
|
1.33B | 0.34B | 0.51B | 0.80B | 1.03B | 0.32B | 0.63B | 1.11B | 0.02B | 0.20B | 0.56B | 0.73B | -0.29B | 0.38B | 0.78B | 1.94B | -0.47B | 0.78B | -0.65B | -0.26B | 2.31B | 0.62B | -0.18B | -0.19B |
|
Interest & Investment Income
|
0.18B | 0.06B | 0.04B | 0.05B | 0.04B | 0.04B | 0.08B | 0.15B | -0.02B | 0.11B | 0.27B | 0.14B | 0.61B | 0.12B | 0.25B | 0.40B | -0.15B | 0.12B | 0.14B | 0.12B | 0.11B | 0.18B | 0.13B | 0.15B |
|
Other Non Operating Income
|
0.11B | 0.32B | 0.37B | 0.39B | 0.33B | 0.11B | -0.31B | 0.12B | -0.07B | -0.60B | -0.69B | -0.70B | -1.23B | -0.10B | -0.16B | -0.20B | -0.28B | -0.10B | 0.35B | -0.13B | 0.24B | -0.34B | -0.22B | -0.23B |
|
Non Operating Income
|
-0.10B | -0.14B | -0.14B | -0.22B | -0.23B | -0.07B | -0.11B | -0.32B | -0.21B | -0.10B | -0.51B | -0.73B | -0.98B | -0.53B | -1.19B | -0.30B | -1.60B | -0.36B | -0.49B | -0.26B | -1.51B | -0.32B | -0.32B | -0.40B |
|
EBT
|
0.78B | 0.02B | -0.04B | 0.07B | 0.22B | 0.12B | 0.40B | 1.07B | -0.38B | 0.12B | 0.11B | -0.07B | 0.35B | -0.22B | -0.48B | -0.42B | 2.16B | -0.13B | -0.21B | 0.27B | -1.53B | -0.19B | -0.14B | -0.23B |
|
Tax Provisions
|
-0.06B | -0.09B | -0.09B | -0.11B | -0.10B | 0.04B | -0.07B | 0.15B | -0.24B | 0.05B | -0.06B | -0.17B | 0.16B | -0.05B | 0.16B | -0.10B | -0.26B | 0.07B | -0.13B | -0.19B | -0.26B | -0.10B | 0.11B | 0.09B |
|
Profit After Tax
|
0.60B | 0.03B | -0.03B | 0.06B | 0.17B | 0.13B | 0.36B | 1.01B | 1.14B | 0.11B | 0.13B | 0.20B | 0.10B | -0.17B | -0.17B | 0.35B | 0.99B | 0.05B | -0.19B | 0.19B | -1.62B | -0.33B | -0.17B | -0.22B |
|
Equity Income
|
0.54B | 0.09B | -0.04B | 0.04B | 0.23B | 0.16B | 0.13B | 0.77B | 1.18B | 0.14B | 0.17B | 0.12B | 0.68B | 0.23B | -0.14B | 0.26B | 0.49B | 0.17B | 0.16B | 0.13B | -0.72B | 0.08B | 0.01B | -0.04B |
|
Income from Non-Controlling Interests
|
0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.06B | 0.08B | 0.04B | 0.01B | 0.04B | 0.13B | 0.31B | 0.09B | 0.12B | 0.44B | 0.77B | 0.09B | -0.14B | 0.13B | 0.14B | | 0.07B | 0.06B |
|
Income from Continuing Operations
|
0.84B | 0.11B | 0.05B | 0.18B | 0.32B | 0.08B | 0.47B | 0.92B | -0.14B | 0.07B | 0.18B | 0.10B | 0.18B | -0.17B | -0.64B | -0.31B | 2.41B | -0.20B | -0.07B | 0.47B | -1.27B | -0.09B | -0.25B | -0.32B |
|
Consolidated Net Income
|
0.84B | 0.11B | 0.05B | 0.18B | 0.32B | 0.08B | 0.47B | 0.92B | 1.18B | 0.07B | 0.18B | 0.10B | 0.18B | -0.17B | 0.00B | 0.01B | 2.41B | -0.20B | -0.07B | 0.01B | -1.27B | -0.09B | -0.25B | -0.32B |
|
Income towards Parent Company
|
0.59B | 0.02B | -0.03B | 0.06B | 0.12B | 0.12B | 0.30B | 0.93B | 1.10B | 0.10B | 0.08B | 0.07B | 0.22B | -0.17B | -0.64B | -0.26B | 0.22B | -0.04B | -0.04B | 0.05B | -1.62B | -0.31B | -3.58B | -0.22B |
|
Net Income towards Common Stockholders
|
0.59B | 0.02B | -0.03B | 0.06B | 0.12B | 0.12B | 0.30B | 0.93B | 1.10B | 0.10B | 0.08B | 0.07B | 0.22B | -0.17B | -0.64B | -0.26B | 0.22B | -0.04B | -0.04B | 0.05B | 1.88B | -0.31B | -3.58B | 1.08B |
|
EPS (Basic)
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| 14.85 | | | | 67.51 | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| 14.67 | | | | 67.09 | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-2.03B | -0.59B | 0.09B | -1.00B | 1.51B | 0.50B | 1.04B | 1.68B | -2.34B | 0.51B | -1.33B | 0.73B | -2.38B | 0.38B | 0.83B | 0.94B | 4.04B | -0.78B | 1.77B | 0.83B | 2.71B | 0.62B | 0.35B | 0.51B |
|
Interest Expenses
|
-0.32B | -0.17B | -0.19B | -0.25B | -0.31B | -0.04B | -0.23B | -0.36B | -0.20B | -0.14B | -0.30B | -0.51B | -0.89B | 0.60B | 1.34B | -2.12B | -2.29B | -0.38B | -0.41B | -0.33B | -1.31B | -0.46B | -0.36B | -0.39B |
|
Tax Rate
|
-8.34% | -392.62% | 206.42% | -162.92% | -46.03% | 33.79% | -16.75% | 13.99% | 64.09% | 37.73% | -56.53% | 243.32% | 47.20% | 22.68% | -33.15% | 24.68% | -11.92% | -52.98% | 64.69% | -71.58% | 16.73% | 54.46% | -76.64% | -37.43% |