|
Revenue
|
0.17B | 0.22B | 0.30B | 0.37B | 0.47B | 0.56B | 0.65B | 0.84B | 1.22B | 1.44B | 2.30B | 3.97B | 7.07B | 10.78B | 15.11B | 20.78B |
|
Cost of Revenue
|
0.04B | 0.05B | 0.07B | 0.10B | 0.13B | 0.16B | 0.21B | 0.31B | 0.50B | 0.74B | 1.19B | 2.27B | 4.06B | 5.58B | 7.52B | 11.20B |
|
Gross Profit
|
0.14B | 0.17B | 0.23B | 0.28B | 0.34B | 0.40B | 0.44B | 0.54B | 0.72B | 0.70B | 1.10B | 1.71B | 3.00B | 5.20B | 7.59B | 9.58B |
|
Research & Development
|
0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.08B | 0.10B | 0.13B | 0.15B | 0.22B | 0.35B | 0.59B | 1.10B | 1.83B | 1.93B |
|
Selling, General & Administrative
|
0.03B | 0.03B | 0.04B | 0.05B | 0.06B | 0.06B | 0.08B | 0.09B | 0.12B | 0.14B | 0.20B | 0.33B | 0.47B | 0.66B | 0.77B | 0.96B |
|
Other Operating Expenses
|
0.04B | 0.05B | 0.06B | 0.07B | 0.09B | 0.16B | 0.14B | 0.17B | 0.41B | 0.48B | 0.83B | 0.90B | 1.51B | 2.37B | 2.79B | 4.05B |
|
Operating Expenses
|
0.08B | 0.10B | 0.13B | 0.15B | 0.19B | 0.28B | 0.30B | 0.36B | 0.66B | 0.77B | 1.26B | 1.58B | 2.56B | 4.13B | 5.38B | 6.95B |
|
Operating Income
|
0.06B | 0.07B | 0.10B | 0.13B | 0.15B | 0.12B | 0.14B | 0.18B | 0.06B | -0.07B | -0.15B | 0.13B | 0.44B | 1.07B | 2.21B | 2.63B |
|
EBIT
|
0.06B | 0.07B | 0.10B | 0.13B | 0.15B | 0.12B | 0.14B | 0.18B | 0.06B | -0.07B | -0.15B | 0.13B | 0.44B | 1.07B | 2.21B | 2.63B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.11B | 0.10B | 0.14B | 0.04B | 0.14B | 0.15B |
|
Other Non Operating Income
|
-0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.01B | -0.01B | -0.02B | 0.02B | -0.00B | -0.04B | -0.11B | -0.20B | -0.61B | -0.18B |
|
Non Operating Income
|
| | 0.00B | -0.00B | -0.00B | -0.02B | | | 0.00B | | | | | | | |
|
EBT
|
0.04B | 0.07B | 0.11B | 0.14B | 0.16B | 0.12B | 0.15B | 0.19B | 0.05B | -0.07B | -0.11B | 0.08B | 0.24B | 0.78B | 1.55B | 2.43B |
|
Tax Provisions
|
0.01B | 0.02B | 0.03B | 0.04B | 0.05B | 0.07B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.08B | 0.15B | 0.30B | 0.57B | 0.52B |
|
Profit After Tax
|
0.03B | 0.06B | 0.08B | 0.10B | 0.12B | 0.07B | 0.11B | 0.14B | 0.01B | -0.04B | -0.17B | -0.00B | 0.08B | 0.48B | 0.99B | 1.91B |
|
Income from Non-Controlling Interests
|
| | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | |
|
Income from Continuing Operations
|
0.03B | 0.06B | 0.08B | 0.10B | 0.12B | 0.06B | 0.10B | 0.13B | -0.01B | -0.13B | -0.17B | -0.00B | 0.09B | 0.48B | 0.98B | 1.91B |
|
Consolidated Net Income
|
0.03B | 0.06B | 0.08B | 0.10B | 0.12B | 0.06B | 0.10B | 0.13B | -0.01B | -0.13B | -0.17B | -0.00B | 0.09B | 0.48B | 0.98B | 1.91B |
|
Income towards Parent Company
|
0.03B | 0.06B | 0.08B | 0.10B | 0.12B | 0.06B | 0.10B | 0.13B | -0.01B | -0.13B | -0.17B | -0.00B | 0.09B | 0.48B | 0.98B | 1.91B |
|
Net Income towards Common Stockholders
|
0.03B | 0.06B | 0.08B | 0.10B | 0.12B | 0.07B | 0.10B | 0.13B | 0.01B | -0.04B | -0.18B | -0.00B | 0.08B | 0.48B | 0.98B | 1.91B |
|
EPS (Basic)
|
0.75 | 1.27 | 1.73 | 2.30 | 2.66 | 1.63 | 2.40 | 3.09 | 0.31 | -0.82 | -3.71 | -0.08 | 1.67 | 9.57 | 19.64 | 37.69 |
|
EPS (Weighted Average and Diluted)
|
0.75 | 1.27 | 1.73 | 2.30 | 2.66 | 1.63 | 2.40 | 3.09 | 0.31 | -0.82 | -3.71 | -0.08 | 1.67 | 9.53 | 19.46 | 37.69 |
|
Shares Outstanding (Weighted Average)
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
Shares Outstanding (Diluted Average)
|
0.04B | 0.04B | 0.04B | 0.04B | 0.04B | | 0.04B | 0.04B | 0.04B | 0.05B | | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B |
|
EBITDA
|
0.06B | 0.07B | 0.10B | 0.13B | 0.15B | 0.12B | 0.14B | 0.18B | 0.06B | -0.07B | -0.15B | 0.13B | 0.44B | 1.07B | 2.21B | 2.63B |
|
Interest Expenses
|
0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.06B | 0.07B | 0.11B | 0.23B | 0.14B | 0.17B | 0.17B |
|
Tax Rate
|
22.25% | 22.04% | 29.19% | 27.72% | 27.95% | 54.84% | 30.53% | 29.76% | | | | | 61.83% | 38.21% | 36.64% | 21.42% |