|
Revenue
|
0.35B | 0.62B | 0.63B | 0.05B | 0.63B | 0.41B | 0.66B | 0.09B | 0.65B | 0.45B | 0.47B | 0.41B | 0.47B | 0.47B | -0.03B | 0.00B | -0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 1.96B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B |
|
Cost of Revenue
|
0.18B | 0.18B | 0.19B | 0.31B | 0.18B | 0.18B | 0.19B | | 0.18B | 0.19B | 0.20B | 0.18B | 0.20B | 0.19B | 0.21B | | | | | | | | 0.28B | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.17B | 0.44B | 0.44B | -0.26B | 0.45B | 0.23B | 0.48B | | 0.47B | 0.27B | 0.27B | 0.23B | 0.27B | 0.28B | | | | | | | | | 1.69B | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.10B | -0.08B | -0.08B | -0.12B | -0.07B | -0.07B | -0.09B | | -0.10B | -0.12B | -0.09B | -0.09B | -0.09B | -0.10B | -0.11B | | | | | | | | -0.16B | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | -0.04B | | | -0.01B | | -0.00B | | | | | | | | | | |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.03B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | -0.01B | | | | | | -0.03B | | 0.00B | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.03B | -0.17B | 0.04B | -0.12B | -0.00B | -0.00B | -0.03B | 0.01B | -0.00B | -0.03B | 0.01B | -0.09B | -0.09B | -0.04B | -0.11B | | | | | | | | -0.20B | | | -0.01B | | -0.00B | | | | | | | | | | |
|
Operating Income
|
0.07B | 0.11B | 0.12B | -0.32B | 0.08B | 0.14B | 0.14B | | 0.11B | 0.16B | 0.21B | 0.12B | 0.19B | 0.17B | | | | | | | | | 0.39B | | | | | | | | | | | | | | | |
|
EBIT
|
0.07B | 0.11B | 0.12B | -0.32B | 0.08B | 0.14B | 0.14B | | 0.11B | 0.16B | 0.21B | 0.12B | 0.19B | 0.17B | | | | | | | | | 0.39B | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | | 0.00B | | 0.00B | | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03B | | -0.04B |
|
Non Operating Income
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | -0.11B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.05B | | -0.07B | | | | | | 0.07B | | 0.10B | | 0.12B | | 0.14B | | 0.14B | | 0.10B | | 0.05B | 0.12B | | 0.15B |
|
EBT
|
0.06B | 0.09B | 0.11B | -0.33B | 0.07B | 0.13B | 0.13B | | 0.10B | 0.14B | 0.19B | 0.11B | 0.18B | 0.15B | | | | | | | | | 0.36B | | | | | | | | | | | | | | | |
|
Tax Provisions
|
-0.01B | 0.00B | 0.00B | 0.32B | -0.02B | -0.04B | -0.02B | 0.00B | 0.03B | -0.04B | -0.03B | -0.05B | -0.06B | -0.04B | -0.04B | | | | | | | | -0.11B | | | | | 0.05B | | 0.02B | | | | | | | | |
|
Profit After Tax
|
0.03B | -0.06B | 0.07B | -0.65B | 0.05B | 0.09B | 0.10B | | 0.07B | 0.09B | 0.18B | 0.15B | 0.12B | 0.18B | | | | | | | | | 0.25B | | | | | | -0.26B | | | | | | | | | |
|
Equity Income
|
| | | | | | | | | | | | | | -0.00B | | | | | | -0.02B | | -0.02B | | | | 0.00B | | 0.01B | | 0.00B | | 0.00B | | 0.00B | -0.01B | | -0.01B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | -0.00B | -0.25B | -0.00B | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B |
|
Income from Non-Controlling Interests
|
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 | 0.01B | 0.01B | 0.00B | | | |
|
Income from Continuing Operations
|
0.07B | 0.09B | 0.11B | -0.65B | 0.09B | 0.17B | 0.15B | | 0.07B | 0.18B | 0.23B | 0.15B | 0.23B | 0.19B | | | | | | | | | 0.47B | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
0.00B | 0.00B | | -0.65B | 0.00B | | | | 0.07B | 0.18B | 0.23B | 0.15B | 0.23B | 0.19B | | | | | | | | | 0.47B | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.09B | -0.65B | 0.00B | | 0.10B | | 0.07B | 0.18B | 0.18B | 0.15B | 0.23B | 0.17B | | | | | | | -0.00B | -0.25B | 0.25B | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.09B | -0.65B | 0.00B | | 0.10B | | 0.07B | 0.18B | 0.18B | 0.15B | 0.23B | 0.17B | | | | | | | -0.00B | -0.25B | 0.25B | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B |
|
EPS (Basic)
|
| | 23.40 | 349.70 | 18.10 | 30.20 | 35.80 | 0.00B | 24.00 | 30.00 | 61.40 | 53.30 | 41.60 | 59.80 | 32.80 | | | | | | | 0.00 | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | 22.70 | 59.30 | 17.60 | 29.30 | 34.80 | 16.60 | 23.50 | 29.50 | 60.50 | 52.40 | 40.90 | 58.80 | 32.20 | | | | | | | 0.00 | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | 1,500.00B | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 1,500.00B | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.07B | 0.11B | 0.12B | -0.32B | 0.06B | 0.14B | 0.14B | | 0.09B | 0.16B | 0.21B | 0.20B | 0.09B | 0.17B | | | | | | | | | 0.39B | | | | | | | | | | | | | | | |
|
Interest Expenses
|
-0.01B | -0.01B | -0.01B | | -0.02B | -0.02B | -0.02B | | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.01B | 0.04B | | 0.03B | | | | | | -0.04B | | | | | | | | | | | | | | | |
|
Tax Rate
|
-24.14% | 4.30% | 3.60% | -97.88% | -26.47% | -30.95% | -18.25% | | 26.04% | -27.66% | -17.01% | -45.28% | -32.02% | -22.73% | | | | | | | | | -30.53% | | | | | | | | | | | | | | | |