|
Revenue
|
| 0.45B | 0.71B | 1.00B | 1.37B | 1.59B | 1.80B | 2.06B | 2.34B | 2.65B | 3.29B | 3.98B | 4.40B | 6.26B | 8.11B | 9.62B | 10.59B |
|
Cost of Revenue
|
0.17B | 0.23B | 0.32B | 0.43B | 0.61B | 0.75B | 0.88B | 1.06B | 1.14B | 1.25B | 1.47B | 1.76B | 1.94B | 2.65B | 3.62B | 4.01B | 4.32B |
|
Gross Profit
|
0.18B | 0.22B | 0.39B | 0.57B | 0.76B | 0.84B | 0.91B | 1.00B | 1.20B | 1.40B | 1.82B | 2.22B | 2.46B | 3.61B | 4.49B | 5.61B | 6.27B |
|
Amortization - Intangibles
|
| | | | | | | | | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B |
|
Selling, General & Administrative
|
0.12B | 0.14B | 0.21B | 0.28B | 0.39B | 0.45B | 0.54B | 0.63B | 0.78B | 0.90B | 1.11B | 1.33B | 1.61B | 2.23B | 2.76B | 3.40B | 3.76B |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.03B | 0.04B | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 0.01B | | |
|
Operating Expenses
|
0.12B | 0.14B | 0.21B | 0.28B | 0.39B | 0.45B | 0.54B | 0.63B | 0.78B | 0.90B | 1.11B | 1.33B | 1.64B | 2.27B | 2.76B | 3.40B | 3.76B |
|
Operating Income
|
0.06B | 0.09B | 0.18B | 0.29B | 0.38B | 0.39B | 0.38B | 0.37B | 0.42B | 0.46B | 0.71B | 0.89B | 0.82B | 1.33B | 1.33B | 2.13B | 2.51B |
|
EBIT
|
0.06B | 0.09B | 0.18B | 0.29B | 0.38B | 0.39B | 0.38B | 0.37B | 0.42B | 0.46B | 0.71B | 0.89B | 0.82B | 1.33B | 1.33B | 2.13B | 2.51B |
|
Other Non Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.04B | 0.07B |
|
Non Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B | 0.04B | 0.07B |
|
EBT
|
0.06B | 0.09B | 0.18B | 0.29B | 0.38B | 0.40B | 0.38B | 0.37B | 0.42B | 0.46B | 0.72B | 0.90B | 0.82B | 1.33B | 1.33B | 2.18B | 2.58B |
|
Tax Provisions
|
0.00B | 0.03B | 0.06B | 0.10B | 0.11B | 0.12B | 0.14B | 0.10B | 0.12B | 0.20B | 0.23B | 0.25B | 0.23B | 0.36B | 0.48B | 0.63B | 0.76B |
|
Profit After Tax
|
0.06B | 0.06B | 0.12B | 0.18B | 0.27B | 0.28B | 0.24B | 0.27B | 0.30B | 0.26B | 0.48B | 0.65B | 0.59B | 0.98B | 0.85B | 1.55B | 1.81B |
|
Net Income - Minority
|
| | -0.00B | -0.00B | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.06B | 0.06B | 0.12B | 0.18B | 0.27B | 0.28B | 0.24B | 0.27B | 0.30B | 0.26B | 0.48B | 0.65B | 0.59B | 0.98B | 0.85B | 1.55B | 1.81B |
|
Consolidated Net Income
|
-0.00B | 0.06B | 0.12B | 0.18B | 0.27B | 0.28B | 0.24B | 0.27B | 0.30B | 0.26B | 0.48B | 0.65B | 0.59B | 0.98B | 0.85B | 1.55B | 1.81B |
|
Income towards Parent Company
|
-0.00B | 0.06B | 0.12B | 0.18B | 0.27B | 0.28B | 0.24B | 0.27B | 0.30B | 0.26B | 0.48B | 0.65B | 0.59B | 0.98B | 0.85B | 1.55B | 1.81B |
|
Net Income towards Common Stockholders
|
-0.00B | 0.06B | 0.12B | 0.18B | 0.27B | 0.28B | 0.24B | 0.27B | 0.30B | 0.26B | 0.48B | 0.65B | 0.59B | 0.98B | 0.85B | 1.55B | 1.81B |
|
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 | 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 | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.12B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B | 0.12B | 0.13B | 0.12B | 0.12B | 0.12B | 0.12B |
|
Shares Outstanding (Diluted Average)
|
| 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.12B |
|
EBITDA
|
0.06B | 0.09B | 0.14B | 0.19B | 0.27B | 0.19B | 0.13B | 0.20B | 0.34B | 0.32B | 0.41B | 0.64B | 0.64B | 0.96B | 0.80B | 1.54B | 1.65B |
|
Tax Rate
|
0.03% | 32.79% | 33.33% | 36.10% | 28.83% | 29.61% | 37.61% | 27.80% | 28.23% | 43.77% | 32.36% | 28.06% | 28.12% | 26.88% | 35.85% | 28.75% | 29.56% |