|
Revenue
|
0.04B | 0.09B | 0.24B | 0.42B | 0.68B | 1.01B | 1.39B | 1.92B | 2.61B | 3.46B | 4.52B | 5.90B | 7.25B | 8.97B | 10.98B |
|
Cost of Revenue
|
0.02B | 0.03B | 0.10B | 0.20B | 0.34B | 0.50B | 0.66B | 0.89B | 1.20B | 1.53B | 1.85B | 2.29B | 2.81B | 3.30B | 3.85B |
|
Gross Profit
|
0.03B | 0.06B | 0.14B | 0.27B | 0.34B | 0.68B | 0.99B | 1.42B | 1.99B | 2.66B | 3.53B | 4.54B | 5.67B | 7.05B | 8.70B |
|
Research & Development
|
0.01B | 0.01B | 0.04B | 0.08B | 0.15B | 0.15B | 0.16B | 0.38B | 0.53B | 0.75B | 1.02B | 1.40B | 1.77B | 2.12B | 2.54B |
|
Selling, General & Administrative
|
0.03B | 0.01B | 0.03B | 0.06B | 0.10B | 0.13B | 0.16B | 0.21B | 0.30B | 0.34B | 0.45B | 0.60B | 0.73B | 0.86B | 0.94B |
|
Other Operating Expenses
|
0.02B | 0.03B | 0.10B | 0.20B | | 0.57B | 1.05B | 0.89B | 1.20B | 1.53B | 1.85B | 2.29B | 2.81B | 3.30B | 3.85B |
|
Operating Expenses
|
0.06B | 0.05B | 0.18B | 0.34B | 0.24B | 0.84B | 1.37B | 1.48B | 2.03B | 2.62B | 3.33B | 4.29B | 5.32B | 6.29B | 7.33B |
|
Operating Income
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.17B | -0.38B | -0.06B | -0.04B | 0.04B | 0.20B | 0.26B | 0.35B | 0.76B | 1.36B |
|
EBIT
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.17B | -0.38B | -0.06B | -0.04B | 0.04B | 0.20B | 0.26B | 0.35B | 0.76B | 1.36B |
|
Non Operating Investment Income
|
| | -0.00B | -0.00B | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.02B | 0.08B | 0.30B | 0.42B |
|
Other Non Operating Income
|
| | | | | | | | 0.06B | 0.06B | -0.02B | -0.03B | -0.04B | -0.06B | -0.04B |
|
Non Operating Income
|
-0.00B | 0.00B | 0.00B | -0.00B | | 0.00B | 0.01B | 0.00B | 0.06B | 0.06B | -0.02B | -0.03B | -0.04B | -0.06B | -0.04B |
|
EBT
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.19B | -0.41B | -0.11B | -0.04B | 0.07B | 0.15B | 0.25B | 0.40B | 1.01B | 1.74B |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | 0.00B | | 0.01B | 0.00B | 0.00B | -0.01B | -0.56B | 0.03B | 0.02B | 0.07B | -0.72B | 0.31B |
|
Profit After Tax
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.20B | -0.41B | -0.12B | -0.03B | 0.63B | 0.12B | 0.23B | 0.33B | 1.73B | 1.43B |
|
Income from Continuing Operations
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.20B | -0.41B | -0.12B | -0.03B | 0.63B | 0.12B | 0.23B | 0.33B | 1.73B | 1.43B |
|
Consolidated Net Income
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.20B | -0.41B | -0.12B | -0.03B | 0.63B | 0.12B | 0.23B | 0.33B | 1.73B | 1.43B |
|
Income towards Parent Company
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.20B | -0.41B | -0.12B | -0.03B | 0.63B | 0.12B | 0.23B | 0.33B | 1.73B | 1.43B |
|
Net Income towards Common Stockholders
|
-0.03B | 0.00B | -0.04B | -0.07B | 0.10B | -0.20B | -0.41B | -0.12B | -0.03B | 0.63B | 0.12B | 0.23B | 0.33B | 1.73B | 1.43B |
|
EPS (Basic)
|
-1.31 | 0.09 | -0.51 | -0.54 | 0.13 | -1.27 | -2.52 | -0.68 | -0.15 | 3.36 | 0.61 | 1.16 | 1.61 | 8.48 | 6.92 |
|
EPS (Weighted Average and Diluted)
|
-1.31 | 0.08 | -0.51 | -0.54 | | | | -0.68 | -0.15 | 3.18 | 0.59 | 1.13 | 1.60 | 8.42 | 6.84 |
|
Shares Outstanding (Weighted Average)
|
| | 0.62B | 0.69B | 0.74B | 0.80B | 0.83B | 0.86B | 0.90B | 0.94B | 0.98B | 0.99B | 1.01B | 1.02B | 1.03B |
|
Shares Outstanding (Diluted Average)
|
0.02B | 0.03B | 0.07B | 0.14B | | | | 0.17B | 0.18B | 0.20B | 0.20B | 0.20B | 0.20B | 0.21B | 0.21B |
|
EBITDA
|
-0.03B | 0.01B | -0.04B | -0.07B | 0.10B | -0.17B | -0.38B | -0.09B | -0.03B | 0.66B | 0.19B | 0.17B | 0.19B | 1.80B | 1.39B |
|
Interest Expenses
|
| | | | | | | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.03B | | |
|
Tax Rate
|
| 11.96% | | | | | | | 31.57% | | 20.67% | 7.63% | 18.55% | | 18.01% |