|
Revenue
|
0.37B | 0.37B | 0.36B | 0.40B | 0.40B | 0.42B | 0.45B | 0.47B | 0.52B | 0.53B | 0.60B | 0.55B | 0.47B | 0.51B | 0.42B | 0.44B | 0.42B | 0.44B | 439,600.00B | 433,300.00B | 0.00 |
|
Cost of Revenue
|
0.20B | 0.20B | 0.19B | 0.21B | 0.27B | 0.23B | 0.25B | 0.27B | 0.30B | 0.34B | 0.31B | 0.30B | 0.36B | 0.22B | 0.25B | 0.21B | 201,700.00B | 0.23B | 213.70 | 0.21B | 239,000.00B |
|
Gross Profit
|
0.17B | 0.17B | 0.17B | 0.19B | 0.13B | 0.18B | 0.20B | 0.20B | 0.22B | 0.19B | 0.30B | 0.25B | 0.11B | 0.29B | 0.16B | 0.23B | -201699.58B | 0.21B | 439,600.00B | 433,299.79B | -239000.00B |
|
Amortization - Intangibles
|
0.01B | | 0.01B | 0.01B | 0.01B | | 0.01B | 0.02B | | | 0.01B | | 0.01B | | 0.01B | | 0.01B | | | | |
|
Share-based Compensation (IS)
|
| 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 | | | |
|
Selling, General & Administrative
|
-0.06B | -0.06B | -0.07B | -0.09B | -0.07B | -0.11B | -0.09B | -0.10B | -0.09B | -0.22B | -0.10B | -0.10B | -0.09B | -0.11B | -0.17B | -81.40 | -92.80 | -0.08B | -63.10 | -0.08B | -58.30 |
|
Restructuring Costs
|
| 0.00B | | | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.00B | -0.00B | | | 0.00B | | | | 0.00B | | | |
|
Other Operating Expenses
|
| | | | -0.00B | | -0.00B | | -0.00B | -0.01B | 0.00B | | | -0.00B | | | | 0.02B | | | |
|
Operating Expenses
|
-0.06B | -0.05B | -0.07B | -0.09B | -0.07B | -0.10B | -0.10B | -0.11B | -0.09B | -0.21B | -0.10B | -0.10B | -0.09B | -0.11B | -0.17B | -81.40 | -92.80 | -0.08B | -63.10 | -0.08B | -58.30 |
|
Operating Income
|
0.11B | 0.11B | 0.11B | 0.15B | 0.06B | 0.08B | 0.11B | 0.10B | 0.13B | -0.03B | 0.20B | 0.15B | 0.01B | 0.17B | -0.01B | 0.15B | 125,800.00B | 0.21B | 163.00 | 0.00 | 0.00 |
|
EBIT
|
0.11B | 0.11B | 0.11B | 0.15B | 0.06B | 0.08B | 0.11B | 0.10B | 0.13B | -0.03B | 0.20B | 0.15B | 0.01B | 0.17B | -0.01B | 0.15B | 125,800.00B | 0.21B | 163.00 | 0.00 | 0.00 |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | -0.08B | | | |
|
Interest & Investment Income
|
0.00B | 0.14B | -0.03B | -0.07B | -0.00B | 0.00B | -0.11B | -0.00B | 0.01B | 0.00B | -0.01B | 0.01B | -0.01B | 0.01B | -0.01B | 43.00 | 25.70 | 0.18B | 0.02B | 35.60 | 130.20 |
|
Other Non Operating Income
|
| 0.00B | | | | 0.00B | | | | | | | | | | | | | | | |
|
EBT
|
0.01B | 0.09B | -0.01B | 0.13B | -0.00B | -0.12B | 0.03B | -0.16B | -0.09B | -0.32B | 0.02B | -1.21B | -0.25B | -0.44B | -1.56B | -88.00 | 0.20B | 0.24B | 69.20 | 67.70 | 0.19B |
|
Tax Provisions
|
-0.03B | -0.04B | -0.01B | -0.03B | -0.03B | 0.05B | -0.02B | -0.02B | 0.06B | 0.05B | -0.02B | -0.06B | -0.02B | -0.02B | 2.00 | -0.04B | -0.01B | 0.01B | -38.50 | -35.40 | -0.04B |
|
Profit After Tax
|
0.05B | 0.05B | -0.03B | 0.16B | -0.03B | -0.07B | 0.02B | -0.18B | -0.04B | -0.27B | 0.01B | -1.27B | -0.27B | -0.46B | -0.00B | -0.12B | -205.70 | 0.24B | 0.03B | 0.03B | 147.40 |
|
Income from Non-Controlling Interests
|
-0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.01B | 0.25B | -0.03B | 0.22B | 0.01B | 0.23B | 0.01B | 0.23B | -0.00B | 0.23B | -0.02B | 0.21B | -0.00B | 0.17B | 0.17B | 0.17B |
|
Income from Continuing Operations
|
0.05B | 0.13B | 0.00B | 0.16B | 0.02B | -0.17B | 0.05B | -0.14B | -0.15B | -0.37B | 0.04B | -1.16B | -0.24B | -0.42B | -1.56B | 0.04B | 0.21B | 0.23B | 107.70 | 103.10 | 0.23B |
|
Consolidated Net Income
|
0.05B | 0.13B | 0.00B | 0.16B | 0.02B | -0.17B | 0.05B | -0.14B | -0.15B | -0.37B | 0.04B | -1.16B | -0.24B | -0.42B | -1.56B | 0.04B | 0.21B | 0.23B | 107.70 | 103.10 | 0.23B |
|
Income towards Parent Company
|
-0.02B | 0.12B | -0.05B | 0.15B | -0.09B | -0.40B | 0.11B | -0.28B | -0.08B | -0.27B | 0.05B | -1.27B | -0.27B | -0.45B | -0.00B | -121.10 | -0.20B | 0.25B | 96.80 | 91.60 | 0.15B |
|
Net Income towards Common Stockholders
|
-0.02B | 0.12B | -0.05B | 0.15B | -0.09B | -0.40B | 0.11B | -0.28B | -0.08B | -0.27B | 0.05B | -1.27B | -0.27B | -0.45B | -0.00B | -121.10 | -0.20B | 0.25B | 96.80 | 91.60 | 0.15B |
|
EPS (Basic)
|
| 0.03 | | | -0.02 | -0.08 | 0.02 | -0.05 | -0.01 | -0.05 | 0.01 | -0.23 | -0.00B | -0.08 | -0.33 | -0.02 | -0.00B | 0.05 | 0.97 | 0.00 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.00B | -0.00B | -0.00B | | 0.00B | -0.00B | -0.00B | | -0.33 | -0.02 | -0.00B | 0.00B | 0.97 | 0.46 | 0.00B |
|
Shares Outstanding (Weighted Average)
|
| 4.53B | | | 4.53B | 5.22B | 5.31B | 5.31B | 5.31B | 5.31B | 5.39B | 5.40B | 0.00B | 5.39B | 0.00B | 0.00B | 0.00B | 5.40B | 100.00 | 5.42B | 5.42B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 50.00 | 530.00 | 580.00 | | 30.00 | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 730.00 | 100.00 | 200.00 | 640.00 |
|
EBITDA
|
0.11B | 0.12B | -0.05B | 0.15B | 0.22B | -0.41B | 0.15B | -0.30B | -0.09B | -0.15B | 0.05B | -0.69B | -0.26B | -0.12B | -513.80 | -0.13B | 21.80 | -0.02B | 105.90 | 0.10B | 130.50 |
|
Interest Expenses
|
0.10B | -0.16B | 0.15B | -0.08B | 0.06B | -0.20B | 0.19B | 0.26B | -0.23B | -0.30B | -0.18B | -1.37B | 0.27B | -0.62B | 1.56B | -0.28B | -350.80 | -0.15B | -0.11B | -114.30 | -101.70 |
|
Tax Rate
|
-259.77% | -44.69% | 102.63% | -19.32% | 944.14% | -40.68% | -51.81% | 10.59% | -60.99% | -15.96% | -66.51% | 4.72% | 6.61% | 4.20% | 0.00% | 41,250,000.00% | -3.21% | 2.84% | -55.64% | -52.29% | -21.76% |