|
Revenue
|
0.18B | 0.21B | 0.19B | -0.53B | 0.22B | 0.25B | 0.33B | 0.30B | 0.27B | 0.24B | 0.28B | 0.35B | 0.34B | 0.27B | 0.29B | 0.23B | 0.28B | 0.27B | 0.26B | 0.26B | 0.24B | 0.12B | 0.11B | 0.11B | 0.09B | 0.11B | 0.12B | 0.11B | 0.11B | 0.08B | 0.10B | 0.10B | 0.13B | 0.15B | 0.08B | 0.09B | 0.08B | 0.17B | 0.17B | 0.19B | 0.20B | 0.26B | 0.29B | 0.28B | 0.22B | 0.23B | 0.24B | 0.24B | 0.19B | 0.21B | 0.22B | 0.25B | 0.23B | 0.23B | 0.24B | 0.31B | 0.26B | 0.30B | 0.33B | 0.44B | 0.36B | 0.45B | 0.43B |
|
Cost of Revenue
|
0.09B | 0.10B | 0.10B | 0.07B | 0.11B | 0.08B | 0.10B | 0.10B | 0.09B | 0.09B | 0.11B | 0.13B | 0.13B | 0.12B | 0.12B | 0.11B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.07B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.12B | 0.05B | 0.04B | 0.05B | 0.13B | 0.10B | 0.09B | 0.06B | 0.17B | 0.07B | 0.10B | 0.08B | 0.25B | 0.15B | 0.11B | 0.12B | 0.34B | 0.11B | 0.11B | 0.11B | 0.32B | 0.10B | 0.11B | 0.12B | 0.36B | 0.11B | 0.12B | 0.12B | 0.40B | 0.12B | 0.13B | 0.14B | 0.42B | 0.15B | 0.16B | 0.16B |
|
Gross Profit
|
0.09B | 0.11B | 0.09B | -0.29B | 0.11B | 0.14B | 0.20B | 0.18B | 0.15B | 0.12B | 0.15B | 0.18B | 0.17B | 0.12B | 0.13B | 0.08B | 0.10B | 0.10B | 0.09B | 0.08B | 0.07B | 0.04B | 0.03B | 0.02B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.04B | 0.03B | 0.03B | -0.07B | 0.01B | 0.07B | 0.09B | -0.06B | 0.05B | 0.15B | 0.17B | -0.06B | 0.12B | 0.12B | 0.13B | -0.07B | 0.09B | 0.10B | 0.09B | -0.12B | 0.12B | 0.11B | 0.13B | -0.09B | 0.13B | 0.17B | 0.19B | 0.01B | 0.21B | 0.29B | 0.27B |
|
Amortization - Intangibles
|
| | | 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 | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | 0.00B | 0.00B | 1.80 | 2.90 | 2.60 | 4.70 | 1.80 | 1.90 | 1.70 | 0.01B | | | | | | | | 0.00B | | | | 0.00B | | | |
|
Selling, General & Administrative
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Restructuring Costs
|
| | | | | | | | 0.02B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | | | | | | | | | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 2.50 | 0.00B | -0.00B | 0.00B | 0.30 | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.20 | 0.00B | | | -7.30 | | |
|
Operating Expenses
|
0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B |
|
Operating Income
|
0.07B | 0.09B | 0.08B | -0.20B | 0.08B | 0.12B | 0.18B | 0.14B | 0.10B | 0.09B | 0.12B | 0.15B | 0.14B | 0.08B | 0.10B | -0.76B | 0.07B | 0.07B | 0.06B | 0.04B | 0.03B | -0.23B | -0.01B | -1.60B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.00B | -0.03B | -0.03B | 0.01B | -0.00B | -0.14B | -0.35B | -0.02B | 0.03B | 0.03B | 0.11B | 0.03B | 0.08B | 0.10B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | -0.01B | 0.03B | 0.00B | 0.02B | 0.03B | 0.04B | 0.04B | 0.07B | 0.06B | 0.09B | 0.10B | 0.17B | 0.11B | 0.18B | 0.17B |
|
EBIT
|
0.07B | 0.09B | 0.08B | -0.20B | 0.08B | 0.12B | 0.18B | 0.14B | 0.10B | 0.09B | 0.12B | 0.15B | 0.14B | 0.08B | 0.10B | -0.76B | 0.07B | 0.07B | 0.06B | 0.04B | 0.03B | -0.23B | -0.01B | -1.60B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.00B | -0.03B | -0.03B | 0.01B | -0.00B | -0.14B | -0.35B | -0.02B | 0.03B | 0.03B | 0.11B | 0.03B | 0.08B | 0.10B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | -0.01B | 0.03B | 0.00B | 0.02B | 0.03B | 0.04B | 0.04B | 0.07B | 0.06B | 0.09B | 0.10B | 0.17B | 0.11B | 0.18B | 0.17B |
|
Non Operating Investment Income
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | -28.40 | | | | | | | | | | | | | | | | | | | | | | | | | 0.02B | | 12.00 | | -0.01B | | -18.70 | |
|
Interest & Investment Income
|
0.00B | 0.00B | -0.01B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.40 | -0.90 | -0.40 | -0.00B | -0.30 | -0.00B | -0.00B | -0.00B | -0.50 | -1.30 | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B |
|
Other Non Operating Income
|
-0.00B | -0.01B | 0.01B | 0.01B | 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 | 0.02B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.03B | -0.00B | -0.00B | 0.00B | 0.02B | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.02B | 0.00B |
|
Non Operating Income
|
-0.00B | -0.00B | -0.01B | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | -0.00B | | | | -0.00B | | | | | | | | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.07B | 0.08B | 0.09B | 0.07B | 0.08B | 0.12B | 0.17B | 0.14B | 0.10B | 0.09B | 0.11B | 0.15B | 0.13B | 0.07B | 0.08B | -0.78B | 0.06B | 0.06B | 0.06B | 0.04B | 0.03B | -0.24B | -0.01B | -1.60B | -0.00B | 0.01B | 0.03B | 0.01B | 0.02B | 0.00B | 0.00B | -0.02B | 12.70 | -0.00B | -0.13B | -119.80 | -0.02B | 0.02B | 0.02B | 0.10B | 0.02B | 72.40 | 0.08B | 0.21B | 43.10 | 0.04B | 0.01B | 0.06B | -0.01B | 0.01B | -0.00B | 0.02B | -0.00B | 0.04B | 0.05B | 0.05B | 0.02B | 0.01B | 0.03B | 0.18B | 0.04B | 0.17B | 0.11B |
|
Tax Provisions
|
-0.00B | | | 0.02B | | | | | | | | | | | | | | 0.02B | | | | -0.03B | | | | 0.01B | | | 0.00B | -0.00B | | | | 0.02B | | | | | | | | | | | | | | | | 0.03B | | | | | | | 0.02B | | | | -0.03B | | |
|
Profit After Tax
|
0.05B | 0.06B | 0.07B | 0.04B | 0.06B | 0.08B | 0.11B | 0.10B | 0.07B | 0.05B | 0.08B | 0.12B | -0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.01B | -0.01B | -0.20B | -0.10B | -1.30B | -0.00B | 0.01B | 0.02B | -0.36B | 0.00B | 0.01B | -0.01B | -0.03B | 0.01B | -0.02B | -0.13B | -0.23B | -0.03B | 0.02B | 0.02B | 0.10B | -0.01B | 72.40 | 0.04B | 0.03B | 0.02B | -0.06B | -0.05B | -0.04B | -0.04B | -0.02B | -0.03B | -0.34B | 0.02B | 0.00B | -0.01B | 0.09B | 0.04B | 0.06B | 0.10B | 0.11B | 0.07B | 0.14B | 0.06B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.01B | -0.00B | 0.01B | 0.01B | 0.05B | 0.01B | 0.32B | 0.32B | 0.32B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.31B | 0.31B | 0.00B | 0.00B | 0.00B | 0.00B | -0.11B | 0.17B | -0.00B | 0.00B | -0.00B | -0.00B | 0.08B | 0.08B | -0.00B | -0.00B | 0.00B | 0.08B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.05B | 0.04B | -0.00B | 0.04B | 0.04B | 0.04B | -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
|
0.07B | 0.08B | 0.09B | 0.05B | 0.08B | 0.12B | 0.17B | 0.14B | 0.10B | 0.09B | 0.11B | 0.15B | 0.13B | 0.07B | 0.08B | -0.78B | 0.06B | 0.04B | 0.06B | 0.04B | 0.03B | -0.21B | -0.01B | -1.60B | -0.00B | 0.01B | 0.03B | 0.01B | 0.02B | 0.01B | 0.00B | -0.02B | 12.70 | -0.02B | -0.13B | -119.80 | -0.02B | 0.02B | 0.02B | 0.10B | 0.02B | 72.40 | 0.08B | 0.21B | 43.10 | 0.04B | 0.01B | 0.06B | -0.01B | -0.02B | -0.00B | 0.02B | -0.00B | 0.04B | 0.05B | 0.05B | 0.00B | 0.01B | 0.03B | 0.18B | 0.07B | 0.17B | 0.11B |
|
Consolidated Net Income
|
0.07B | 0.08B | 0.09B | 0.05B | 0.08B | 0.12B | 0.17B | 0.14B | 0.10B | 0.09B | 0.11B | 0.15B | 0.13B | 0.07B | 0.08B | -0.78B | 0.06B | 0.04B | 0.06B | 0.04B | 0.03B | 0.01B | 0.00B | -0.05B | 0.01B | -0.34B | 0.00B | -0.01B | -0.00B | 0.00B | | | 12.70 | -0.02B | -0.13B | -119.80 | -0.02B | 0.02B | 0.02B | 0.10B | 0.02B | 72.40 | 0.00B | 0.00B | -0.00B | -0.09B | -0.06B | -0.01B | -0.35B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B |
|
Income towards Parent Company
|
0.05B | 0.06B | 0.07B | -0.13B | 0.05B | 0.07B | 0.10B | 0.09B | 0.07B | 0.05B | 0.08B | 0.11B | -0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.04B | -0.01B | -0.20B | -0.10B | -0.05B | -0.00B | -0.33B | 0.02B | -0.03B | 0.00B | 0.01B | -0.00B | -0.02B | 0.01B | -0.02B | -0.13B | -0.22B | -0.03B | 0.01B | 0.00B | 0.09B | -0.00B | 0.05B | 0.05B | 0.03B | 0.01B | -0.06B | -0.05B | -0.04B | -0.32B | -0.03B | -0.05B | 0.04B | 0.02B | 0.00B | -0.01B | 0.09B | 0.03B | 0.06B | 0.09B | 0.11B | 0.07B | 0.14B | 0.06B |
|
Net Income towards Common Stockholders
|
0.05B | 0.06B | 0.07B | -0.13B | 0.05B | 0.07B | 0.10B | 0.09B | 0.07B | 0.05B | 0.08B | 0.11B | -0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.07B | -0.01B | 0.04B | -0.10B | -0.05B | -0.00B | -0.33B | 0.02B | -0.03B | 0.00B | 0.01B | -0.00B | -0.02B | 0.01B | -0.02B | -0.13B | -0.22B | -0.03B | 0.01B | 0.00B | 0.09B | -0.00B | 0.05B | 0.05B | 0.03B | 0.01B | -0.06B | -0.05B | -0.04B | -0.32B | -0.03B | -0.05B | 0.04B | 0.02B | 0.00B | -0.01B | 0.09B | 0.03B | 0.06B | 0.09B | 0.11B | 0.07B | 0.14B | 0.06B |
|
EPS (Basic)
|
0.56B | 0.28B | 0.22B | -0.32B | 0.52B | 0.33B | 0.24B | 0.15B | 0.62B | 0.27B | 0.27B | 0.26B | -63.63 | 0.72B | 0.73B | | 0.78B | 0.36B | 0.16B | 0.52B | -11.50 | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -28.12 | 0.17B | -0.00B | -0.14B | 0.00B | -0.16B | 0.14B | 0.06B | 0.18B | -0.16B | 0.17B | 0.00B | 0.18 | 0.00B | 0.00B | 0.00B | -0.22 | -43.00 | -59.00 | 2.00 | 0.24 | 0.00B | 0.00B | -109.00 | 0.21B | 0.20B | 0.20B | -78.00 | 0.20B | 0.21B | 0.20B | -364.00 |
|
EPS (Weighted Average and Diluted)
|
0.56B | 0.28B | 0.22B | -0.33B | 0.52B | 0.33B | 0.24B | 0.15B | 0.62B | 0.27B | 0.27B | 0.26B | -63.55 | 0.72B | 0.73B | | 0.78B | 0.36B | 0.16B | 0.52B | -11.50 | 50.94 | -134.10 | | | -32.99B | 0.69B | | 0.38B | 0.56B | -0.21B | | 0.17B | | -0.14B | | -0.16B | 0.14B | 0.06B | 0.18B | -0.16B | 0.18B | 0.09B | 0.18 | 0.10B | -0.22B | -0.17B | -0.22 | | | | 0.24 | 0.19B | 0.01B | -0.11B | 0.21B | 0.20B | 0.21B | 0.19B | 0.20B | 0.21B | 0.21B | 0.20B |
|
Shares Outstanding (Weighted Average)
|
0.09 | 0.20 | 0.32 | 0.41 | 0.10 | 0.23 | 0.42 | 0.58 | 0.11 | 0.17 | 0.28 | 0.44 | 0.00B | 0.06 | 0.05 | | 0.04 | 0.10 | 0.12 | 0.14 | 0.00B | 0.00B | 0.00B | | | 0.01 | 0.03 | | 0.01 | 0.02 | 0.02 | 0.00B | 0.05 | | 0.91 | | 0.17 | 0.09 | 0.07 | 0.51 | 0.03 | 0.29 | 0.55 | 0.17B | 0.08 | 0.25 | 0.30 | 0.18B | | | | 0.18B | 0.11 | 0.11 | 0.07 | 0.45 | 0.17 | 0.28 | 0.49 | 0.53 | 0.35 | 0.68 | 0.28 |
|
Shares Outstanding (Diluted Average)
|
0.09 | 0.20 | 0.32 | 0.40 | 0.10 | 0.23 | 0.42 | 0.58 | 0.11 | 0.17 | 0.28 | 0.44 | 0.00B | 0.06 | 0.05 | | 0.04 | 0.10 | 0.12 | 0.14 | 0.00B | 0.00B | 0.00B | | | 0.01 | 0.03 | | 0.01 | 0.02 | 0.02 | | 0.05 | | 0.91 | | 0.17 | 0.09 | 0.07 | 0.50 | 0.03 | 0.28 | 0.54 | 0.18B | 0.08 | 0.25 | 0.30 | 0.18B | | | | 0.18B | 0.10 | 0.11 | 0.07 | 0.45 | 0.17 | 0.27 | 0.49 | 0.52 | 0.35 | 0.67 | 0.28 |
|
EBITDA
|
0.07B | 0.09B | 0.08B | -0.20B | 0.08B | 0.12B | 0.18B | 0.14B | 0.07B | 0.04B | 0.08B | 0.11B | -0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.02B | 0.01B | -0.01B | -0.20B | -0.10B | -1.60B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.00B | -0.03B | -0.03B | 49.80 | 37.60 | 0.13B | 91.00 | 8.00 | 0.01B | 0.00B | 0.08B | 0.01B | 0.04B | 164.50 | 0.54B | 108.30 | 0.10B | -0.05B | 0.13B | 61.70 | 150.20 | 74.20 | 0.10B | 0.10B | 0.21B | 0.11B | 0.46B | 118.50 | 151.60 | 0.17B | 0.25B | 163.00 | 211.80 | 0.17B |
|
Interest Expenses
|
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 | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.13B | -0.00B | 0.02B | -0.00B | | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | -0.02B | 0.01B | 0.01B | 0.02B | -0.01B | 0.02B | 0.05B | -0.01B | -0.02B | 0.04B | 0.00B | 0.00B | -0.02B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.01B | | 0.01B | -0.00B | 0.02B | 12.20 | -0.00B | 0.01B |
|
Tax Rate
|
-0.03% | | | 34.83% | | | | | | | | | | | | | | 38.75% | | | | 12.62% | | | | 39.67% | | | 0.09% | -58.15% | | | | -852.59% | | | | | | | | | | | | | | | | 321.50% | | | | | | | 95.06% | | | | -77.16% | | |