|
Revenue
|
3.32B | 3.63B | 4.19B | 5.92B | 6.41B | 7.75B | 7.57B | 7.65B | 9.47B | 11.17B | 12.11B | 11.20B | 12.98B | 17.07B | 20.88B | 23.67B |
|
Cost of Revenue
|
2.72B | 3.04B | 3.63B | 4.98B | 5.42B | 6.58B | 6.65B | 6.64B | 8.22B | 9.69B | 10.51B | 9.54B | 11.03B | 14.54B | 17.95B | 20.16B |
|
Gross Profit
|
0.59B | 0.59B | 0.56B | 0.94B | 0.99B | 1.17B | 0.92B | 1.01B | 1.24B | 1.48B | 1.60B | 1.66B | 1.95B | 2.53B | 2.94B | 3.51B |
|
Amortization - Intangibles
|
0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.06B | 0.08B | 0.17B | 0.35B | 0.29B | 0.38B |
|
Selling, General & Administrative
|
0.31B | 0.31B | 0.34B | 0.43B | 0.49B | 0.71B | 0.59B | 0.65B | 0.78B | 0.86B | 0.96B | 0.98B | 1.16B | 1.34B | 1.56B | 1.82B |
|
Other Operating Expenses
|
| | | | | | | | 0.01B | 0.01B | -0.01B | | | | | |
|
Operating Expenses
|
0.31B | 0.31B | 0.34B | 0.43B | 0.49B | 0.71B | 0.59B | 0.65B | 0.78B | 0.86B | 0.96B | 0.98B | 1.16B | 1.34B | 1.56B | 1.82B |
|
Operating Income
|
0.24B | 0.24B | 0.19B | 0.47B | 0.48B | 0.43B | 0.24B | 0.32B | 0.38B | 0.54B | 0.55B | 0.61B | 0.66B | 0.87B | 1.13B | 1.35B |
|
EBIT
|
0.24B | 0.24B | 0.19B | 0.47B | 0.48B | 0.43B | 0.24B | 0.32B | 0.38B | 0.54B | 0.55B | 0.61B | 0.66B | 0.87B | 1.13B | 1.35B |
|
Interest & Investment 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 | 0.01B | 0.03B |
|
Other Non Operating Income
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.05B | 0.08B | 0.00B | 0.03B | -0.05B | 0.02B | 0.04B |
|
Non Operating Income
|
0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.05B | 0.08B | 0.00B | 0.03B | -0.05B | 0.02B | 0.04B |
|
EBT
|
0.23B | 0.23B | 0.19B | 0.46B | 0.59B | 0.43B | 0.23B | 0.31B | 0.35B | 0.46B | 0.57B | 0.57B | 0.62B | 0.70B | 0.97B | 1.21B |
|
Tax Provisions
|
0.07B | 0.09B | 0.06B | 0.16B | 0.22B | 0.14B | 0.10B | 0.11B | 0.04B | 0.16B | 0.17B | 0.12B | 0.13B | 0.19B | 0.22B | 0.28B |
|
Profit After Tax
|
0.16B | 0.16B | 0.14B | 0.32B | 0.42B | 0.32B | 0.32B | 0.20B | 0.32B | 0.30B | 0.41B | 0.45B | 0.49B | 0.51B | 0.75B | 0.93B |
|
Equity Income
|
| | | 0.00B | 0.11B | -0.00B | -0.00B | -0.00B | | -0.05B | 0.08B | 0.00B | | | | |
|
Net Income - Minority
|
-0.00B | -0.00B | -0.01B | -0.01B | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B |
|
Income from Continuing Operations
|
0.16B | 0.15B | 0.13B | 0.31B | 0.37B | 0.29B | 0.13B | 0.20B | 0.32B | 0.30B | 0.41B | 0.45B | 0.49B | 0.51B | 0.75B | 0.93B |
|
Consolidated Net Income
|
0.16B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.19B | -0.00B | 0.32B | 0.30B | 0.41B | 0.45B | 0.49B | 0.51B | 0.75B | 0.93B |
|
Income towards Parent Company
|
0.16B | 0.01B | 0.01B | 0.01B | 0.03B | 0.03B | 0.19B | -0.00B | 0.32B | 0.30B | 0.41B | 0.45B | 0.49B | 0.51B | 0.75B | 0.93B |
|
Net Income towards Common Stockholders
|
0.16B | 0.15B | 0.13B | 0.31B | 0.40B | 0.30B | 0.31B | 0.20B | 0.31B | 0.29B | 0.41B | 0.45B | 0.49B | 0.51B | 0.75B | 0.93B |
|
EPS (Basic)
|
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 |
|
EPS (Weighted Average and Diluted)
|
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 |
|
Shares Outstanding (Weighted Average)
|
0.21B | 0.21B | 0.21B | 0.22B | 0.21B | 0.21B | 0.15B | 0.14B | 0.15B | 0.14B | 0.14B | 0.14B | 0.14B | 0.14B | 0.15B | 0.15B |
|
Shares Outstanding (Diluted Average)
|
0.20B | 0.21B | 0.00B | 0.00B | | | 0.20B | 0.16B | 0.16B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B | 0.15B |
|
EBITDA
|
0.24B | 0.24B | 0.19B | 0.47B | 0.48B | 0.43B | 0.24B | 0.32B | 0.38B | 0.54B | 0.55B | 0.61B | 0.66B | 0.87B | 1.13B | 1.35B |
|
Tax Rate
|
30.03% | 37.99% | 32.61% | 34.19% | 37.83% | 32.58% | 42.62% | 34.86% | 10.04% | 35.32% | 28.91% | 20.90% | 21.02% | 27.31% | 22.61% | 23.49% |