|
Revenue
|
2.75B | 3.11B | 3.48B | 3.66B | 4.14B | 4.37B | 4.28B | 4.05B | 4.28B | 5.19B | 5.62B | 5.87B | 7.72B | 8.60B | 10.05B | 12.39B |
|
Gross Profit
|
2.75B | 3.11B | 3.48B | 3.66B | 4.14B | 4.37B | 4.28B | 4.05B | 4.28B | 5.19B | 5.62B | 5.87B | 7.72B | 8.60B | 10.05B | 12.39B |
|
Amortization - Intangibles
|
| | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.11B | 0.14B |
|
Depreciation & Amortization - Total
|
| | | | 0.04B | 0.06B | 0.07B | 0.08B | 0.08B | 0.09B | 0.10B | 0.11B | 0.15B | 0.20B | 0.25B | 0.31B |
|
Research & Development
|
0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.06B | 0.07B | 0.08B | 0.08B |
|
Restructuring Costs
|
0.06B | 0.01B | 0.02B | 0.01B | 0.03B | 0.03B | 0.01B | | | | | | | | | |
|
Other Operating Expenses
|
2.53B | 3.10B | 3.08B | 3.31B | 3.60B | 3.80B | 3.72B | 3.44B | 3.56B | 4.22B | 4.60B | 4.92B | 6.72B | 7.00B | 8.04B | 10.33B |
|
Operating Expenses
|
2.68B | 3.20B | 3.20B | 3.41B | 3.79B | 4.02B | 3.93B | 3.66B | 3.79B | 4.47B | 4.88B | 5.25B | 7.12B | 7.49B | 8.61B | 10.99B |
|
EBIT
|
0.07B | -0.09B | 0.28B | 0.25B | 0.31B | 0.29B | 0.28B | 0.30B | 0.36B | 0.59B | 0.87B | 0.73B | 0.71B | 1.24B | 1.63B | 1.67B |
|
Interest & Investment Income
|
| | | | 0.00B | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.04B | | -0.02B | -0.01B | -0.00B | | | -0.02B | | -0.00B | | -0.02B | | | |
|
Non Operating Income
|
0.02B | 0.05B | 0.02B | 0.10B | 0.11B | 0.11B | 0.12B | 0.10B | 0.10B | 0.12B | 0.11B | 0.10B | 0.13B | 0.14B | 0.21B | 0.22B |
|
EBT
|
0.07B | -0.09B | 0.28B | 0.25B | 0.29B | 0.29B | 0.28B | 0.30B | 0.36B | 0.59B | 0.74B | 0.63B | 0.60B | 1.11B | 1.44B | 1.39B |
|
Tax Provisions
|
0.03B | -0.03B | 0.12B | 0.10B | 0.11B | 0.12B | 0.11B | 0.11B | 0.13B | 0.15B | 0.18B | 0.15B | 0.14B | 0.27B | 0.38B | 0.33B |
|
Profit After Tax
|
0.05B | -0.06B | 0.17B | 0.15B | 0.18B | 0.18B | 0.17B | 0.19B | 0.24B | 0.44B | 0.56B | 0.47B | 0.46B | 0.85B | 1.07B | 1.06B |
|
Income from Continuing Operations
|
0.05B | -0.06B | 0.16B | 0.15B | 0.18B | 0.18B | 0.17B | 0.19B | 0.24B | 0.44B | 0.56B | 0.47B | 0.46B | 0.85B | 1.07B | 1.06B |
|
Consolidated Net Income
|
0.05B | -0.06B | 0.16B | 0.15B | 0.18B | 0.18B | 0.17B | 0.19B | 0.24B | 0.44B | 0.56B | 0.47B | 0.46B | 0.85B | 1.07B | 1.06B |
|
Income towards Parent Company
|
0.05B | -0.06B | 0.16B | 0.15B | 0.18B | 0.18B | 0.17B | 0.19B | 0.24B | 0.44B | 0.56B | 0.47B | 0.46B | 0.85B | 1.07B | 1.06B |
|
Net Income towards Common Stockholders
|
0.05B | -0.06B | 0.16B | 0.15B | 0.18B | 0.18B | 0.17B | 0.19B | 0.24B | 0.44B | 0.56B | 0.47B | 0.46B | 0.85B | 1.07B | 1.06B |
|
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)
|
0.09B | 0.09B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.07B |
|
Shares Outstanding (Diluted Average)
|
| | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B | 0.08B |
|
EBITDA
|
0.07B | -0.09B | 0.28B | 0.25B | 0.35B | 0.35B | 0.36B | 0.37B | 0.45B | 0.68B | 0.97B | 0.84B | 0.86B | 1.44B | 1.88B | 1.98B |
|
Tax Rate
|
34.52% | 36.00% | 42.71% | 39.38% | 37.57% | 39.58% | 40.27% | 35.49% | 34.48% | 25.85% | 24.53% | 24.51% | 23.53% | 23.92% | 26.20% | 24.00% |