|
Revenue
|
0.07B | 0.11B | 0.16B | 0.14B | 0.17B | 0.15B | 0.21B | 0.27B | 0.26B | 0.26B | 0.28B | 0.60B | 0.68B | 0.84B | 1.06B |
|
Cost of Revenue
|
0.03B | 0.05B | 0.09B | 0.10B | 0.11B | 0.11B | 0.13B | 0.16B | 0.17B | 0.17B | 0.17B | 0.39B | 0.53B | 0.65B | 0.72B |
|
Gross Profit
|
0.04B | 0.06B | 0.07B | 0.04B | 0.06B | 0.04B | 0.08B | 0.11B | 0.10B | 0.08B | 0.11B | 0.21B | 0.15B | 0.19B | 0.34B |
|
Amortization - Intangibles
|
| | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Depreciation & Amortization - Total
|
0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.12B | 0.17B | 0.22B | 0.23B |
|
Research & Development
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | |
|
Share-based Compensation (IS)
|
-0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | | 0.00B | 0.00B | 0.00B | 12.44B | 4.16B | 10.31B | 0.01B | 11.69B |
|
Selling, General & Administrative
|
0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B |
|
Restructuring Costs
|
| | 0.00B | 0.00B | | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | 0.00B | -0.02B | -0.05B | -0.04B | -0.04B |
|
Other Operating Expenses
|
0.04B | 0.06B | | -0.01B | 0.00B | -0.00B | -0.03B | 0.00B | -0.03B | -0.05B | -0.05B | -0.07B | -0.26B | -0.19B | -0.12B |
|
Operating Expenses
|
0.02B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.14B | 0.19B | 0.24B | 0.26B |
|
Operating Income
|
0.03B | 0.04B | 0.05B | 0.04B | 0.03B | -0.00B | 0.05B | 0.11B | 0.06B | 0.03B | 0.06B | 0.14B | -0.11B | -0.00B | 0.23B |
|
EBIT
|
0.03B | 0.04B | 0.05B | 0.04B | 0.03B | -0.00B | 0.05B | 0.11B | 0.06B | 0.03B | 0.06B | 0.14B | -0.11B | -0.00B | 0.23B |
|
Non Operating Investment Income
|
-0.00B | 0.00B | | | | | 0.00B | | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B |
|
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 |
|
Other Non Operating Income
|
| | | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Non Operating Income
|
| | | | | 0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.03B | -0.01B | -0.01B | -0.02B |
|
EBT
|
0.03B | 0.04B | 0.05B | -0.01B | 0.03B | -0.00B | 0.05B | 0.10B | 0.07B | 0.04B | 0.06B | 0.11B | -0.13B | -0.01B | 0.21B |
|
Tax Provisions
|
0.01B | 0.02B | 0.00B | -0.00B | -0.00B | -0.00B | 0.03B | 0.04B | 0.03B | 0.02B | 0.04B | 0.05B | 0.01B | 0.03B | 0.07B |
|
Profit After Tax
|
0.02B | 0.02B | 0.03B | -0.02B | 0.00B | -0.01B | 0.02B | 0.07B | 0.03B | 0.02B | 0.02B | 0.06B | -0.14B | -0.04B | 0.14B |
|
Investment Income
|
| | | | | | 0.00B | 0.00B | 0.00B | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | 0.00B | -0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
0.02B | 0.02B | 0.05B | -0.01B | 0.03B | -0.00B | 0.02B | 0.07B | 0.03B | 0.02B | 0.02B | 0.06B | -0.14B | -0.04B | 0.14B |
|
Consolidated Net Income
|
0.02B | 0.02B | 0.05B | -0.01B | 0.03B | -0.00B | 0.02B | 0.07B | 0.03B | 0.02B | 0.02B | 0.06B | -0.14B | -0.04B | 0.14B |
|
Income towards Parent Company
|
0.02B | 0.02B | 0.05B | -0.01B | 0.03B | -0.00B | 0.02B | 0.07B | 0.03B | 0.02B | 0.02B | 0.06B | -0.13B | -0.05B | 0.13B |
|
Net Income towards Common Stockholders
|
0.02B | 0.02B | 0.05B | -0.01B | 0.03B | -0.00B | 0.02B | 0.07B | 0.03B | 0.02B | 0.02B | 0.06B | -0.13B | -0.05B | 0.13B |
|
EPS (Basic)
|
| 0.16 | 0.36 | -0.08 | 0.27 | -0.01 | 0.13 | 0.42 | 0.21 | 0.15 | 0.12 | 0.24 | -0.44 | -0.17 | 0.42 |
|
EPS (Weighted Average and Diluted)
|
0.14 | 0.16 | 0.36 | -0.08 | 0.26 | | 0.13 | 0.42 | 0.21 | 0.14 | 0.12 | 0.23 | -0.44 | -0.17 | 0.41 |
|
Shares Outstanding (Weighted Average)
|
| 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.15B | 0.16B | 0.16B | 0.16B | 0.29B | 0.29B | 0.31B | 0.31B |
|
Shares Outstanding (Diluted Average)
|
0.11B | 0.12B | 0.13B | 0.13B | 0.13B | | 0.14B | 0.16B | 0.16B | 0.16B | 0.19B | 0.25B | 0.29B | 0.30B | 0.31B |
|
EBITDA
|
0.03B | 0.05B | 0.07B | 0.06B | 0.06B | 0.02B | 0.08B | 0.07B | 0.03B | 0.02B | 0.10B | 0.26B | 0.06B | 0.22B | 0.45B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Tax Rate
|
41.83% | 49.05% | 0.13% | 3.42% | | 42.80% | 62.09% | 36.82% | 49.52% | 45.88% | 63.44% | 44.58% | | | 33.13% |