|
Revenue
|
5.55B | 4.85B | 5.61B | 6.20B | 6.33B | 6.42B | 6.72B | 7.55B | 7.69B | 8.13B | 9.17B | 8.80B | 9.90B | 11.08B | 12.58B | 14.57B |
|
Cost of Revenue
|
4.72B | 4.16B | 4.88B | 5.39B | 5.51B | 5.52B | 5.77B | 6.51B | 6.54B | 6.93B | 7.82B | 7.40B | 8.40B | 9.47B | 10.49B | 11.80B |
|
Gross Profit
|
0.82B | 0.69B | 0.73B | 0.80B | 0.82B | 0.91B | 0.94B | 1.04B | 1.15B | 1.21B | 1.36B | 1.40B | 1.50B | 1.60B | 2.09B | 2.77B |
|
Selling, General & Administrative
|
0.56B | 0.47B | 0.52B | 0.54B | 0.58B | 0.63B | 0.66B | 0.73B | 0.76B | 0.80B | 0.89B | 0.90B | 0.97B | 1.04B | 1.21B | 1.42B |
|
Restructuring Costs
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | |
|
Operating Expenses
|
0.56B | 0.47B | 0.52B | 0.54B | 0.58B | 0.63B | 0.66B | 0.73B | 0.76B | 0.80B | 0.89B | 0.91B | 0.97B | 1.04B | 1.21B | 1.42B |
|
Operating Income
|
0.26B | -0.03B | 0.21B | 0.26B | 0.24B | 0.29B | 0.29B | 0.31B | 0.33B | 0.40B | 0.46B | 0.26B | 0.53B | 0.56B | 0.88B | 1.34B |
|
EBIT
|
0.26B | -0.03B | 0.21B | 0.26B | 0.24B | 0.29B | 0.29B | 0.31B | 0.33B | 0.40B | 0.46B | 0.26B | 0.53B | 0.56B | 0.88B | 1.34B |
|
Interest & Investment Income
|
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 | 0.02B | 0.04B |
|
Other Non Operating Income
|
-0.00B | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.00B | -0.00B | 0.00B | | | | | | | | | | | | | |
|
EBT
|
0.26B | -0.03B | 0.20B | 0.25B | 0.23B | 0.28B | 0.28B | 0.30B | 0.32B | 0.40B | 0.45B | 0.25B | 0.53B | 0.56B | 0.87B | 1.38B |
|
Tax Provisions
|
0.10B | 0.05B | 0.08B | 0.10B | 0.08B | 0.10B | 0.11B | 0.11B | 0.09B | 0.11B | 0.13B | 0.12B | 0.15B | 0.15B | 0.24B | 0.37B |
|
Profit After Tax
|
0.16B | -0.09B | 0.13B | 0.16B | 0.15B | 0.18B | 0.17B | 0.19B | 0.23B | 0.29B | 0.33B | 0.13B | 0.38B | 0.41B | 0.63B | 1.01B |
|
Equity Income
|
| 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | | | | |
|
Net Income - Minority
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -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 | |
|
Income from Continuing Operations
|
0.16B | -0.08B | 0.12B | 0.16B | 0.15B | 0.18B | 0.17B | 0.19B | 0.23B | 0.29B | 0.33B | 0.13B | 0.38B | 0.41B | 0.63B | 1.01B |
|
Consolidated Net Income
|
0.01B | -0.00B | 0.01B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.33B | 0.13B | 0.38B | 0.41B | 0.63B | 1.01B |
|
Income towards Parent Company
|
0.00B | -0.01B | -0.00B | -0.02B | -0.04B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.32B | 0.13B | 0.38B | 0.41B | 0.63B | 1.01B |
|
Net Income towards Common Stockholders
|
0.00B | -0.01B | -0.00B | -0.02B | -0.04B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | 0.32B | 0.13B | 0.38B | 0.41B | 0.63B | 1.01B |
|
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 |
|
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 |
|
Shares Outstanding (Weighted Average)
|
0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
EBITDA
|
0.26B | -0.03B | 0.21B | 0.26B | 0.24B | 0.29B | 0.29B | 0.31B | 0.33B | 0.40B | 0.46B | 0.26B | 0.53B | 0.56B | 0.88B | 1.34B |
|
Tax Rate
|
37.10% | | 38.12% | 38.45% | 35.36% | 36.76% | 38.11% | 37.50% | 28.45% | 27.62% | 27.89% | 47.32% | 27.51% | 27.32% | 27.44% | 26.88% |