|
Revenue
|
0.01B | | 0.07B | 0.07B | 0.08B | 0.08B | 0.04B | 0.15B | 0.15B | 0.16B | 0.16B | 0.19B | 0.20B | 0.20B | 0.22B | 0.21B | 0.21B | 0.23B | 0.22B | 0.21B | | 0.28B | 0.30B | 0.31B | 0.30B | 0.32B | 0.34B | 0.34B | 0.30B | 0.33B | 0.30B |
|
Cost of Revenue
|
0.16B | | 0.05B | 0.05B | 0.20B | 0.06B | 0.04B | 0.14B | 0.11B | 0.12B | 0.12B | 0.15B | 0.16B | 0.16B | 0.18B | 0.18B | 0.17B | 0.19B | 0.19B | 0.32B | | 0.25B | 0.25B | 0.26B | 0.25B | 0.27B | 0.28B | 0.28B | 0.27B | 0.28B | 0.26B |
|
Gross Profit
|
| | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | -0.11B | | 0.03B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.06B | 0.04B | 0.04B | 0.04B |
|
Amortization - Intangibles
|
-0.02B | | -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 |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | -0.00B | | | -0.00B | -0.00B | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.03B | | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.03B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Restructuring Costs
|
| | | | | 0.00B | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | -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 | 0.00B | | | | | | | | | | | |
|
Operating Expenses
|
-0.03B | | -0.01B | -0.01B | -0.03B | -0.01B | -0.01B | -0.02B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | 0.03B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Operating Income
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | -12.46B | 0.01B | -0.08B | | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B |
|
EBIT
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.02B | -12.46B | 0.01B | -0.08B | | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.02B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | -0.00B |
|
Other 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 | | 9.52B | 0.68B | | | | | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
Non Operating Income
|
| | | | | | | | | | | | 0.17B | | -58.00 | -6.32B | -0.32B | 320.00 | 826.00 | 0.31B | | | | | | | | | | | |
|
EBT
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.09B | | 0.01B | 0.02B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | 0.02B | 0.01B |
|
Tax Provisions
|
| | | | | -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 | -0.01B | -0.01B | 0.04B | -0.00B | -0.00B | 0.01B |
|
Profit After Tax
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 11.47B | 0.01B | 0.00B | 0.04B | | 0.00B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B |
|
Income from Non-Controlling Interests
|
-0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.09B | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B |
|
Consolidated Net Income
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.09B | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B |
|
Income towards Parent Company
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.09B | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B |
|
Net Income towards Common Stockholders
|
| | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.09B | | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | -0.00B | 0.02B | 0.02B | 0.01B |
|
EPS (Basic)
|
| | 1.02 | 0.00B | 0.03 | 0.63 | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09 | 0.00B | 0.00B | 0.00B | 0.23 | 0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.00B | 0.16 | 0.00B | 0.00B | 0.00B | -0.05 | 0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
| | 0.00B | 0.00B | 0.03 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.09 | 0.00B | 0.00B | 0.00B | 0.22 | 0.00B | 0.00B | 0.00B | -0.97 | | 0.00B | 0.00B | 0.16 | 0.00B | 0.00B | 0.00B | -0.05 | 0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.34B | 0.01B | 0.01B | 70.00 | 0.34B | 0.01B | 50.00 | 190.00 | 150.00 | 280.00 | 400.00 | 0.09B | 140.00 | 250.00 | 380.00 | 0.09B | 130.00 | 210.00 | 230.00 | 710.00 | 0.09B | 50.00 | 160.00 | 0.09B | 110.00 | 300.00 | 520.00 | 0.10B | 110.00 | 270.00 | 440.00 |
|
Shares Outstanding (Diluted Average)
|
0.37B | | 30.00 | 60.00 | 0.37B | 20.00 | 50.00 | 190.00 | 150.00 | 280.00 | 400.00 | 0.09B | 130.00 | 250.00 | 380.00 | 0.09B | 120.00 | 210.00 | 230.00 | 0.09B | 0.09B | 50.00 | 160.00 | 0.09B | 100.00 | 300.00 | 520.00 | 0.10B | 110.00 | 260.00 | 440.00 |
|
EBITDA
|
| | 0.01B | 0.01B | 0.01B | 0.00B | 0.03B | 0.05B | 40.72B | 45.71B | 47.71B | 51.75B | 50.94B | 51.84B | -0.00B | 54.62B | 50.22B | -0.00B | -0.00B | -0.08B | | 0.02B | 0.03B | 79.46B | 0.02B | 0.03B | 80.03B | 87.22B | 0.02B | 0.03B | 0.02B |
|
Interest Expenses
|
-0.01B | | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 3.16B | -0.00B | -0.00B | -0.01B | | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B |
|
Tax Rate
|
| | | | | -15.27% | -20.60% | -19.80% | -18.26% | -28.16% | -24.01% | -36.77% | -17.46% | -21.31% | -23.41% | -9.65% | -12.30% | -23.54% | -38.37% | -1.41% | | -69.31% | -15.72% | -73.36% | -31.51% | -24.09% | -20.42% | 116.27% | -24.24% | -21.92% | 44.95% |