|
Revenue
|
0.08B | 0.09B | | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.10B | 0.11B | 0.12B | 0.12B | 0.12B | 0.13B | 0.14B | 0.14B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.16B | 0.15B | 0.16B | 0.15B | 0.17B | 0.17B | 0.17B | 0.17B | 0.18B | 0.20B | 0.19B | 0.19B | 0.21B | 0.21B | 0.21B | 0.21B | 0.22B | 0.23B | 0.23B | 0.23B | 0.25B | 0.27B | 0.30B | 0.28B | 0.30B | 0.30B | 0.31B | 0.31B | 0.33B | 0.30B | 0.57B | 0.55B | | 0.56B | 0.46B | 0.48B | 0.55B | 0.34B | 0.34B | 0.34B | 1.07B | 0.37B | 0.37B | 0.37B |
|
Cost of Revenue
|
0.02B | 0.03B | | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.03B | 0.04B | 0.06B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.11B | 0.10B | 0.11B | 0.10B | 0.11B | 0.10B | 0.14B | 0.10B | 0.31B | 0.27B | 0.30B | 0.28B | 0.23B | 0.24B | 0.29B | 0.13B | 0.14B | 0.13B | 0.69B | 0.14B | 0.14B | 0.14B |
|
Gross Profit
|
0.06B | 0.06B | | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.11B | 0.12B | 0.13B | 0.13B | 0.12B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B | 0.15B | 0.16B | 0.17B | 0.19B | 0.19B | 0.18B | 0.19B | 0.20B | 0.19B | 0.20B | 0.21B | 0.20B | 0.26B | 0.28B | | 0.28B | 0.22B | 0.23B | 0.26B | 0.21B | 0.21B | 0.21B | 0.38B | 0.23B | 0.23B | 0.23B |
|
Research & Development
|
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 | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.11B | 0.03B | 0.03B | 0.03B |
|
Selling, General & Administrative
|
0.03B | 0.03B | | 0.05B | 0.04B | 0.04B | 0.07B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.08B | 0.08B | 0.08B | 0.09B | 0.10B | 0.09B | | 0.10B | 0.09B | 0.10B | 0.12B | 0.11B | 0.19B | 0.17B | 0.19B | 0.20B | 0.15B | 0.16B | 0.16B | 0.12B | 0.13B | 0.14B | 0.37B | 0.12B | 0.14B | 0.12B |
|
Other Operating Expenses
|
0.00B | 0.00B | | -0.03B | -0.00B | | -0.03B | | | | 0.03B | | | | | | | | 0.01B | -0.01B | | -0.00B | | | | | -0.01B | | | | -0.27B | | | | | | | | 0.00B | | | | | 0.00B | -0.00B | | | | | | -0.00B | | | | | | | 0.01B | 0.02B | | | | -0.00B | -0.00B | | -0.00B |
|
Operating Expenses
|
0.04B | 0.04B | | 0.03B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.08B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.07B | 0.07B | | 0.08B | 0.08B | 0.07B | 0.08B | 0.08B | 0.08B | 0.07B | -0.19B | 0.08B | 0.08B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.12B | | 0.13B | 0.13B | 0.14B | 0.17B | 0.14B | 0.24B | 0.23B | 0.24B | 0.25B | 0.19B | 0.21B | 0.22B | 0.15B | 0.17B | 0.17B | 0.78B | 0.16B | 0.17B | 0.15B |
|
Operating Income
|
0.02B | 0.02B | | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.31B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.02B | 0.05B | | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | -0.40B | 0.08B | 0.06B | 0.08B |
|
EBIT
|
0.02B | 0.02B | | 0.04B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.31B | 0.05B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.02B | 0.05B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | -0.40B | 0.08B | 0.06B | 0.08B |
|
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 | -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 | 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 | -0.00B | 0.00B | -0.00B | -0.02B | -0.01B | -0.00B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
EBT
|
0.02B | 0.02B | | 0.04B | 0.02B | 0.02B | 0.05B | 0.03B | 0.02B | 0.02B | 0.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.32B | 0.05B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.08B | 0.06B | 0.03B | 0.05B | 0.06B | 0.03B | 0.02B | 0.01B | 0.02B | 0.04B | 0.03B | 0.03B | -0.41B | 0.07B | 0.06B | 0.07B |
|
Tax Provisions
|
0.01B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.10B | 0.00B | -0.00B | 0.01B | 0.05B | 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 | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.02B | 0.02B | 0.01B | 0.02B |
|
Profit After Tax
|
0.01B | 0.01B | | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 22.63B | 13.80B | 0.02B | 21.22B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.22B | 0.05B | 0.05B | 0.04B | 0.00B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.07B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | -0.39B | -0.17B | 0.05B | -0.10B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | -0.00B | | | | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
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 | -0.00B | 0.00B | 0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.01B | 0.01B | | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.23B | 0.05B | 0.05B | 0.04B | -0.01B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | 0.03B | 0.02B | 0.02B | -0.39B | 0.05B | 0.04B | 0.05B |
|
Consolidated Net Income
|
0.01B | 0.01B | | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.23B | 0.05B | 0.05B | 0.04B | -0.01B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | -0.01B | -0.01B | -0.01B | -0.39B | -0.22B | 0.01B | -0.15B |
|
Income towards Parent Company
|
0.01B | 0.01B | | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.23B | 0.05B | 0.05B | 0.04B | -0.01B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | -0.01B | -0.01B | -0.01B | -0.39B | -0.22B | 0.01B | -0.15B |
|
Net Income towards Common Stockholders
|
0.01B | 0.01B | | 0.03B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.23B | 0.05B | 0.05B | 0.04B | -0.01B | 0.05B | 0.04B | 0.06B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.02B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.03B | -0.01B | -0.01B | -0.01B | -0.39B | -0.22B | 0.01B | -0.15B |
|
EPS (Basic)
|
0.23 | 0.23 | | 0.46 | 0.24 | 0.28 | 0.53 | 0.30 | 0.28 | 0.25 | 0.12 | 0.27 | 0.31 | 0.24 | 0.21 | 0.29 | 0.30 | 0.28 | 0.16 | 0.40 | 0.25 | 0.28 | 0.56 | 0.39 | 0.38 | 0.38 | 0.56 | 0.56 | 0.61 | 0.56 | 4.56 | 1.02 | 0.87 | 0.69 | -0.15 | 0.88 | 0.84 | 1.09 | 0.90 | 0.93 | 0.84 | 0.92 | 0.99 | 1.20 | 1.02 | 0.90 | 1.19 | 0.97 | 0.91 | 1.05 | 1.09 | 0.84 | 0.34 | 0.72 | | 0.40 | 0.30 | 0.20 | 0.64 | 0.61 | 0.47 | 0.46 | -7.24 | -3.17 | 0.95 | -1.86 |
|
EPS (Weighted Average and Diluted)
|
0.22 | 0.22 | | 0.44 | 0.24 | 0.27 | 0.52 | 0.30 | 0.28 | 0.24 | 0.12 | 0.27 | 0.30 | 0.24 | 0.21 | 0.28 | 0.30 | 0.27 | 0.16 | 0.39 | 0.24 | 0.27 | 0.56 | 0.38 | 0.36 | 0.36 | 0.53 | 0.53 | 0.57 | 0.52 | 4.24 | 0.93 | 0.80 | 0.64 | -0.14 | 0.82 | 0.79 | 1.02 | 0.84 | 0.87 | 0.79 | 0.86 | 0.93 | 1.12 | 0.96 | 0.85 | 1.12 | 0.92 | 0.88 | 1.00 | 1.04 | 0.81 | 0.33 | 0.70 | | 0.39 | 0.29 | 0.20 | 0.63 | 0.59 | 0.46 | 0.45 | -7.24 | -3.12 | 0.94 | -1.84 |
|
Shares Outstanding (Weighted Average)
|
| 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Shares Outstanding (Diluted Average)
|
| 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
EBITDA
|
0.02B | 0.02B | | 0.04B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.04B | 0.03B | 0.03B | 0.03B | 0.31B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.08B | 0.06B | 0.02B | 0.05B | 0.06B | 0.04B | 0.03B | 0.03B | 0.04B | 0.05B | 0.04B | 0.04B | -0.40B | 0.08B | 0.06B | 0.08B |
|
Tax Rate
|
34.78% | 36.97% | | 35.30% | 34.72% | 30.64% | 32.34% | 29.04% | 25.38% | 20.70% | -932.48% | 27.50% | 20.00% | 28.10% | 29.33% | 21.20% | 36.15% | 22.83% | 22.83% | 26.00% | 25.50% | 25.66% | | 28.00% | 30.02% | 33.82% | 36.46% | 27.11% | 18.64% | 22.98% | 30.06% | 2.81% | -2.57% | 17.29% | 117.03% | 17.83% | 17.29% | -15.01% | 15.52% | 17.67% | 19.17% | 9.70% | 17.78% | 10.92% | 12.34% | 19.08% | | 17.78% | 23.01% | 14.50% | 22.49% | 21.15% | 31.95% | 27.12% | 26.57% | 18.70% | 36.69% | 24.29% | -46.75% | 22.65% | 19.48% | 16.78% | 5.11% | 30.99% | 18.95% | 28.30% |