|
Revenue
|
0.41B | 0.46B | 0.62B | 0.65B | 0.56B | 0.50B | 0.47B | 0.52B | 0.59B | 0.68B | 0.71B | 0.54B | 0.88B | 1.09B | 1.32B | 1.45B |
|
Cost of Revenue
|
0.18B | 0.19B | 0.23B | 0.25B | 0.23B | 0.21B | 0.18B | 0.19B | 0.21B | 0.25B | 0.27B | 0.21B | 0.32B | 0.39B | 0.48B | 0.52B |
|
Gross Profit
|
0.23B | 0.27B | 0.38B | 0.41B | 0.33B | 0.29B | 0.29B | 0.33B | 0.38B | 0.43B | 0.45B | 0.33B | 0.56B | 0.69B | 0.84B | 0.93B |
|
Selling, General & Administrative
|
0.19B | 0.22B | 0.32B | 0.33B | 0.25B | 0.23B | 0.23B | 0.26B | 0.30B | 0.33B | 0.34B | 0.26B | 0.41B | 0.49B | 0.59B | 0.65B |
|
Other Operating Expenses
|
| | 0.00B | 0.20B | | | | 0.00B | | | | | | | | |
|
Operating Expenses
|
0.19B | 0.22B | 0.32B | 0.13B | 0.25B | 0.23B | 0.23B | 0.26B | 0.30B | 0.33B | 0.34B | 0.26B | 0.41B | 0.49B | 0.59B | 0.65B |
|
Operating Income
|
0.04B | 0.06B | 0.07B | 0.28B | 0.08B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.07B | 0.15B | 0.19B | 0.25B | 0.27B |
|
EBIT
|
0.04B | 0.06B | 0.07B | 0.28B | 0.08B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.07B | 0.15B | 0.19B | 0.25B | 0.27B |
|
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 | 0.01B | 0.01B | 0.00B |
|
Other Non Operating 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 | -0.00B | -0.00B |
|
Non Operating 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 | -0.00B | -0.01B |
|
EBT
|
0.05B | 0.05B | 0.07B | 0.27B | 0.08B | 0.06B | 0.06B | 0.07B | 0.08B | 0.10B | 0.11B | 0.07B | 0.15B | 0.19B | 0.25B | 0.27B |
|
Tax Provisions
|
0.02B | 0.02B | 0.02B | 0.10B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.04B | 0.05B | 0.06B | 0.07B |
|
Profit After Tax
|
0.03B | 0.04B | 0.04B | 0.18B | 0.05B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.08B | 0.05B | 0.11B | 0.15B | 0.19B | 0.20B |
|
Net Income - Minority
|
| | -0.07B | -0.12B | -0.13B | -0.12B | -0.11B | -0.11B | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.04B |
|
Income from Continuing Operations
|
0.03B | 0.04B | 0.04B | 0.18B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.05B | 0.11B | 0.15B | 0.18B | 0.20B |
|
Consolidated Net Income
|
0.03B | 0.04B | 0.04B | 0.18B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.05B | 0.11B | 0.15B | 0.18B | 0.20B |
|
Income towards Parent Company
|
0.03B | 0.04B | -0.03B | 0.06B | -0.08B | -0.08B | -0.07B | -0.07B | 0.05B | 0.07B | 0.07B | 0.05B | 0.11B | 0.15B | 0.18B | 0.20B |
|
Net Income towards Common Stockholders
|
0.03B | 0.04B | -0.03B | 0.06B | -0.08B | -0.08B | -0.07B | -0.07B | 0.05B | 0.07B | 0.07B | 0.05B | 0.11B | 0.15B | 0.18B | 0.20B |
|
EPS (Basic)
|
0.74 | 0.88 | 1.06 | 4.29 | 1.27 | 0.95 | 0.98 | 1.07 | 1.33 | 1.72 | 1.92 | 1.21 | 2.76 | 3.80 | 4.77 | 5.13 |
|
EPS (Weighted Average and Diluted)
|
0.74 | 0.87 | 1.05 | 4.26 | 1.27 | 0.95 | 0.98 | 1.07 | 1.33 | 1.71 | 1.90 | 1.21 | 2.75 | 3.78 | 4.75 | 5.12 |
|
Shares Outstanding (Weighted Average)
|
0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Shares Outstanding (Diluted Average)
|
0.03B | | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 31.52B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | |
|
EBITDA
|
0.04B | 0.06B | 0.07B | 0.28B | 0.08B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B | 0.10B | 0.07B | 0.15B | 0.19B | 0.25B | 0.27B |
|
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 | 0.00B | 0.00B | 0.01B | 0.01B |
|
Tax Rate
|
34.93% | 33.74% | 36.27% | 35.62% | 36.80% | 34.15% | 35.58% | 35.52% | 29.98% | 27.44% | 29.87% | 27.95% | 27.48% | 24.17% | 26.03% | 25.40% |