|
Revenue
|
| 0.02B | 0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.11B | 0.12B | 0.14B | 0.16B | 0.16B | 0.19B | 0.18B | 0.17B | 0.19B | 0.20B | 0.22B | 0.26B | 0.28B |
|
Cost of Revenue
|
| 0.01B | 0.01B | -30.04B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.09B | 0.12B | 0.12B | 0.10B | 0.11B | 0.12B | 0.13B | 0.16B | 0.18B |
|
Gross Profit
|
| 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.06B | 0.07B | 0.08B | 0.08B | 0.08B | 0.10B | 0.10B |
|
Research & Development
|
| -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 | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Selling, General & Administrative
|
| -0.00B | -0.00B | 0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.03B | -0.02B | -0.03B | -0.03B |
|
Restructuring Costs
|
| | | | 0.00B | | 0.00B | 0.00B | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | -0.00B | | | | |
|
Operating Expenses
|
| -0.00B | -0.00B | 0.04B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B |
|
Operating Income
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B |
|
EBIT
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.06B | 0.06B |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.06B | 0.02B | 0.03B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Non Operating Income
|
| 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.00B | 0.05B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.00B | -0.00B |
|
EBT
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.05B | 0.04B | 0.02B | 0.06B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B |
|
Tax Provisions
|
| -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Profit After Tax
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.03B | 0.05B | 0.04B | 0.05B |
|
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 | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B |
|
Income from Continuing Operations
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.04B | 0.03B | 0.07B | 0.03B | 0.05B | 0.06B | 0.06B | 0.07B |
|
Consolidated Net Income
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.04B | 0.06B | 0.06B | 0.04B | 0.03B | 0.07B | 0.03B | 0.05B | 0.06B | 0.06B | 0.07B |
|
Income towards Parent Company
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B |
|
Net Income towards Common Stockholders
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.04B | 0.03B | 0.02B | 0.05B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B |
|
EPS (Basic)
|
| 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
| 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
60.00 | 30.00 | 60.00 | 100.00 | 60.00 | 120.00 | 190.00 | 270.00 | 90.00 | 190.00 | 300.00 | 370.00 | 120.00 | 270.00 | 410.00 | 510.00 | 60.00 | 220.00 | 310.00 | 420.00 | 160.00 | 310.00 | 490.00 |
|
Shares Outstanding (Diluted Average)
|
50.00 | 28.00 | 60.00 | 100.00 | 60.00 | 110.00 | 180.00 | 250.00 | 80.00 | 180.00 | 290.00 | 350.00 | 110.00 | 260.00 | 390.00 | 490.00 | 60.00 | 210.00 | 300.00 | 390.00 | 150.00 | 300.00 | 470.00 |
|
EBITDA
|
| 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B |
|
Interest Expenses
|
| -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.04B | -0.06B | -0.02B | -0.00B | -0.02B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Tax Rate
|
| -6.09% | -9.76% | 43.35% | -7.53% | -8.27% | -11.51% | -8.24% | -4.41% | -11.90% | -6.61% | -16.89% | -10.77% | -16.38% | -18.06% | -20.79% | -28.65% | -17.87% | -7.86% | -27.19% | -10.13% | -16.06% | -15.35% |