|
Revenue
|
0.40B | 0.41B | 0.46B | 0.49B | 0.79B | 1.10B | 3.03B | 3.87B | 7.00B | 9.04B | 7.57B | 10.03B | 11.61B | 11.28B | 11.93B |
|
Cost of Revenue
|
0.18B | 0.16B | 0.17B | 0.14B | 0.23B | 0.25B | 0.45B | 0.65B | 1.10B | 1.49B | 1.33B | 1.58B | 2.06B | 1.60B | 1.56B |
|
Gross Profit
|
0.23B | 0.25B | 0.29B | 0.35B | 0.56B | 0.85B | 2.58B | 3.22B | 5.91B | 7.55B | 6.24B | 8.44B | 9.55B | 9.68B | 10.37B |
|
Depreciation & Amortization - Total
|
0.05B | 0.04B | 0.04B | 0.05B | 0.07B | 0.13B | 0.59B | 0.68B | 0.87B | 1.25B | 1.38B | | | | |
|
Selling, General & Administrative
|
0.03B | 0.04B | 0.05B | 0.05B | 0.08B | 0.12B | 0.23B | 0.24B | 0.32B | 0.39B | 0.38B | 0.35B | 0.34B | 0.38B | 0.43B |
|
Restructuring Costs
|
| | | | | | | | | | 0.04B | | | | |
|
Other Operating Expenses
|
0.22B | 0.20B | 0.23B | 0.24B | 0.39B | 0.47B | 1.53B | 1.75B | 3.09B | 5.02B | 5.57B | 5.68B | 6.37B | 6.00B | 6.22B |
|
Operating Expenses
|
0.30B | 0.28B | 0.32B | 0.34B | 0.55B | 0.72B | 2.35B | 2.68B | 4.28B | 6.66B | 7.36B | 6.04B | 6.70B | 6.38B | 6.64B |
|
Operating Income
|
-0.07B | -0.03B | -0.03B | 0.01B | 0.02B | 0.13B | 0.23B | 0.54B | 1.63B | 0.89B | 0.21B | 3.99B | 4.91B | 4.90B | 5.29B |
|
EBIT
|
-0.07B | -0.03B | -0.03B | 0.01B | 0.02B | 0.13B | 0.23B | 0.54B | 1.63B | 0.89B | 0.21B | 3.99B | 4.91B | 4.90B | 5.29B |
|
Interest & Investment Income
|
| -0.00B | -0.00B | | | | | | | | | -0.09B | -0.08B | -0.03B | |
|
Other Non Operating Income
|
| | | -0.00B | -0.00B | -0.01B | -0.05B | -0.06B | -0.12B | -0.05B | -0.06B | -0.09B | | | |
|
Non Operating Income
|
| | | -0.00B | -0.00B | -0.01B | -0.05B | -0.06B | -0.12B | -0.05B | -0.06B | -0.09B | | | |
|
EBT
|
0.10B | 0.13B | 0.15B | 0.15B | 0.24B | 0.33B | 0.42B | 0.84B | 2.01B | 1.46B | -0.69B | 3.11B | 3.99B | 3.98B | 4.37B |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | -0.01B | 0.00B | 0.01B | | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B |
|
Profit After Tax
|
0.10B | 0.13B | 0.03B | 0.15B | 0.24B | 0.38B | 0.68B | 1.19B | 2.73B | 2.38B | -0.72B | 3.11B | 3.98B | 3.97B | 4.36B |
|
Equity Income
|
| | | | | 0.00B | -0.07B | 0.08B | 0.25B | 0.29B | -0.94B | 0.32B | 0.48B | 0.60B | 0.80B |
|
Income from Non-Controlling Interests
|
| | 0.01B | 0.07B | 0.06B | 0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B |
|
Income from Continuing Operations
|
0.10B | 0.13B | 0.15B | 0.15B | 0.24B | 0.33B | 0.43B | 0.84B | 2.01B | 1.46B | -0.69B | 3.11B | 3.98B | 3.97B | 4.36B |
|
Consolidated Net Income
|
0.10B | 0.13B | 0.15B | 0.15B | 0.24B | 0.33B | 0.43B | 0.84B | 2.01B | 1.46B | -0.69B | 3.11B | 3.98B | 3.97B | 4.36B |
|
Income towards Parent Company
|
0.10B | 0.13B | 0.15B | 0.15B | 0.24B | 0.33B | 0.43B | 0.84B | 2.01B | 1.46B | -0.69B | 3.11B | 3.98B | 3.97B | 4.36B |
|
Preferred Dividend Payments
|
| | -0.00B | 0.00B | 0.01B | 0.06B | 0.19B | 0.32B | 0.07B | 0.08B | 0.08B | 0.10B | 0.09B | 0.09B | 0.03B |
|
Net Income towards Common Stockholders
|
0.10B | 0.13B | 0.01B | 0.08B | 0.12B | 0.10B | 0.00B | 0.41B | 1.74B | 0.94B | -0.84B | 2.94B | 3.81B | 3.83B | 4.29B |
|
EPS (Basic)
|
| | 0.18 | 1.05 | 1.55 | 1.23 | 0.00 | 1.07 | 2.29 | 1.00 | -0.80 | 2.86 | 3.75 | 3.80 | 4.21 |
|
EPS (Weighted Average and Diluted)
|
| | 0.18 | 1.05 | 1.55 | 1.22 | 0.00 | 1.06 | 2.29 | 1.00 | -0.80 | 2.86 | 3.75 | 3.80 | 4.21 |
|
Shares Outstanding (Weighted Average)
|
| | 0.07B | 0.08B | 0.08B | 0.08B | 0.35B | 0.42B | 0.79B | 1.06B | 1.04B | 1.02B | 1.00B | 1.00B | 1.02B |
|
Shares Outstanding (Diluted Average)
|
| | 0.08B | 0.07B | 0.08B | 0.10B | 0.34B | 0.40B | 0.76B | 0.91B | 1.05B | 1.03B | 1.01B | 1.00B | 1.02B |
|
EBITDA
|
-0.02B | 0.01B | 0.01B | 0.06B | 0.09B | 0.26B | 0.82B | 1.22B | 2.50B | 2.14B | 1.59B | 3.99B | 4.91B | 4.90B | 5.29B |
|
Interest Expenses
|
0.00B | 0.00B | 0.00B | | 0.00B | 0.04B | 0.21B | 0.30B | 0.59B | 0.85B | 0.83B | 0.79B | 0.93B | 0.92B | 0.92B |
|
Tax Rate
|
0.29% | 0.07% | 0.21% | | 0.42% | 0.30% | | 0.12% | 0.40% | | | 0.03% | 0.20% | 0.28% | 0.23% |