|
Revenue
|
0.07B | 0.07B | 0.08B | 0.07B | 0.08B | 0.09B | 0.10B | 0.09B | 0.08B | 0.07B | 0.05B | 0.06B | 0.05B | 0.07B | 0.08B | 0.10B | 0.08B | 0.08B | 0.09B | 0.11B | 0.08B | 0.09B | 0.11B | 0.11B | 0.08B | 0.09B | 0.14B | 0.16B | 0.13B | 0.14B | 0.16B | 0.14B | 0.01B | 0.14B | 0.14B | 0.16B | 0.14B | 0.16B | 0.13B | 0.10B | 0.14B | 0.17B | 0.20B | 0.20B | 0.17B | 0.18B | 0.19B | 0.17B | 0.15B | 0.15B | 0.14B | 0.16B | 0.17B | 0.19B | 0.18B | 0.20B | 0.16B | 0.18B | 0.17B | 0.20B | 0.16B | 0.19B | 0.23B | 0.22B | 0.19B | 0.21B | 0.23B |
|
Cost of Revenue
|
0.06B | 0.05B | 0.07B | 0.06B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B | 0.07B | 0.07B | 0.09B | 0.07B | 0.08B | 0.08B | 0.09B | 0.07B | 0.08B | 0.09B | 0.09B | 0.07B | 0.08B | 0.13B | 0.14B | 0.11B | 0.12B | 0.14B | 0.13B | 0.13B | 0.12B | 0.13B | 0.14B | 0.12B | 0.14B | 0.12B | 0.12B | 0.13B | 0.15B | 0.18B | 0.18B | 0.15B | 0.16B | 0.17B | 0.15B | 0.14B | 0.13B | 0.13B | 0.16B | 0.16B | 0.18B | 0.17B | 0.19B | 0.15B | 0.17B | 0.15B | 0.18B | 0.15B | 0.17B | 0.20B | 0.19B | 0.17B | 0.18B | 0.20B |
|
Gross Profit
|
0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.01B | 0.03B | 0.01B | 0.02B | 0.00B | -0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 | | | | | | | |
|
Selling, General & Administrative
|
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 | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 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 |
|
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 | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Operating Expenses
|
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 | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 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 |
|
Operating Income
|
7.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.10B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
EBIT
|
7.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.10B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
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 | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B |
|
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 | -0.00B | -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 |
|
EBT
|
0.01B | 0.01B | 0.01B | 0.01B | 12.92B | 0.01B | 0.01B | 0.00B | 10.10B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.11B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B |
|
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 | -0.00B | -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 | 0.00B | 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 |
|
Profit After Tax
|
0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.09B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.00B | 0.01B | 0.01B | 0.00B | 12.92B | 0.01B | 0.01B | 0.00B | 10.09B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.09B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Consolidated Net Income
|
0.00B | 0.01B | 0.01B | 0.00B | 12.92B | 0.01B | 0.01B | 0.00B | 10.09B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.09B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Income towards Parent Company
|
0.00B | 0.01B | 0.01B | 0.00B | 12.92B | 0.01B | 0.01B | 0.00B | 10.09B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.09B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Net Income towards Common Stockholders
|
0.00B | 0.01B | 0.01B | 0.00B | 12.92B | 0.01B | 0.01B | 0.00B | 10.09B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.09B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | 0.00B | 0.00B |
|
EPS (Basic)
|
0.02B | 0.01B | 0.01B | 0.17 | 71.78B | 0.26 | 0.26 | 0.11 | 0.06 | -0.12 | -0.23 | -0.19 | -0.23 | -0.20 | -0.06 | 0.05 | -0.04 | 0.01 | -0.03 | 0.08 | -0.01 | -0.04 | 0.11 | 0.19 | -0.01 | -0.07 | -0.27 | 0.05 | -0.04 | -0.03 | 0.17 | -0.23 | -0.07 | -0.08 | -0.18 | 0.35 | 0.15 | 0.08 | -0.22 | -3.30 | -0.27 | -0.06 | 0.14 | 0.01 | 0.09 | 0.07 | 0.39 | 0.12 | 0.03 | 0.12 | -0.33 | -0.28 | -0.16 | -0.10 | 0.01 | -0.15 | -0.39 | -0.01 | -0.02 | -0.13 | -0.19 | -0.20 | 0.12 | 0.20 | -0.04 | 0.02 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
0.02B | 0.01B | 0.01B | 0.17 | 71.78B | 0.26 | 0.26 | 0.11 | 0.06 | -0.12 | -0.23 | -0.19 | -0.23 | -0.20 | -0.06 | 0.05 | -0.04 | 0.01 | -0.03 | 0.08 | -0.01 | -0.04 | 0.11 | 0.19 | -0.01 | -0.07 | -0.27 | 0.05 | -0.04 | -0.03 | 0.17 | -0.23 | -0.07 | -0.08 | -0.18 | 0.34 | 0.14 | 0.08 | -0.22 | -3.30 | -0.27 | -0.06 | 0.14 | 0.01 | 0.09 | 0.07 | 0.39 | 0.12 | 0.03 | 0.11 | -0.33 | -0.28 | -0.16 | -0.10 | 0.01 | -0.15 | -0.39 | -0.01 | -0.02 | -0.13 | -0.19 | -0.20 | 0.12 | 0.20 | -0.04 | 0.02 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
0.20 | 0.49 | 0.71 | 0.02B | 0.18 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.20 | 0.48 | 0.70 | 0.02B | 0.18 | 0.43 | 0.70 | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | | | | | | | | | | | | | |
|
EBITDA
|
7.08B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.00B | -0.00B | 0.00B | 0.01B | -0.01B | -0.00B | -0.00B | -0.01B | 0.01B | 0.01B | 0.00B | -0.01B | -0.10B | -0.01B | -0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.01B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B |
|
Interest 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 | 0.00B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Tax Rate
|
37.72% | 37.14% | 34.89% | 36.45% | 0.02% | 36.33% | 37.75% | 21.79% | 0.01% | 39.78% | 31.73% | 30.06% | 35.97% | 31.54% | 35.69% | 60.76% | 36.85% | -11.58% | 60.61% | 35.83% | 38.95% | 38.76% | 38.78% | 29.09% | 38.42% | 37.67% | 18.41% | 22.84% | 38.30% | 38.32% | 40.49% | 5.81% | 36.05% | 41.46% | 24.85% | -4.91% | 26.64% | 42.47% | 32.58% | 11.95% | -8.09% | 7.90% | 10.36% | 85.64% | 12.16% | 32.58% | 2.50% | 7.94% | 13.91% | -29.78% | -10.89% | -1.96% | -37.49% | 18.23% | | -0.67% | -5.35% | 14.14% | 15.71% | 0.91% | 5.49% | -10.31% | 1.89% | 0.41% | -10.99% | -33.70% | 8.76% |