|
Revenue
|
1.41B | 1.09B | 1.17B | 1.25B | 1.30B | 1.34B | 1.28B | 1.34B | 1.42B | 1.50B | 1.53B | 1.87B | 2.25B | 2.14B | 1.97B | 1.98B |
|
Cost of Revenue
|
0.48B | 0.37B | 0.42B | 0.43B | 0.49B | 0.48B | 0.45B | 0.49B | 0.49B | 0.50B | 0.52B | 0.64B | 0.80B | 0.76B | 0.73B | 1.01B |
|
Gross Profit
|
0.93B | 0.72B | 0.75B | 0.82B | 0.82B | 0.87B | 0.83B | 0.84B | 0.92B | 1.00B | 1.01B | 1.23B | 1.45B | 1.38B | 1.23B | 0.97B |
|
Amortization - Intangibles
|
0.03B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.07B | 0.06B | 0.07B | 0.06B | 0.06B | 0.06B |
|
Depreciation & Amortization - Total
|
-13.04B | -0.00B | -0.00B | | | 0.20B | | | | 0.09B | 0.09B | 0.08B | 0.09B | 0.09B | 0.09B | 0.09B |
|
Research & Development
|
0.15B | 0.13B | 0.13B | 0.12B | 0.15B | 0.16B | 0.15B | 0.15B | 0.15B | 0.16B | 0.16B | 0.15B | 0.19B | 0.19B | 0.20B | 0.19B |
|
Share-based Compensation (IS)
|
0.00B | 0.00B | 0.00B | 0.04B | 0.06B | 0.05B | 0.03B | 0.03B | | | 0.07B | 0.05B | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | 0.10B | 0.11B | 0.11B | 0.13B | 0.13B | 0.12B | 0.11B |
|
Restructuring Costs
|
0.16B | 0.11B | 0.19B | 0.15B | 0.20B | 0.13B | 0.10B | 0.18B | 0.20B | 0.03B | 0.20B | 0.15B | 0.03B | 0.04B | 0.04B | 0.10B |
|
Other Operating Expenses
|
13.41B | 0.29B | 0.33B | 0.38B | 0.41B | 0.21B | 0.40B | 0.42B | 0.41B | 0.35B | 0.48B | 0.36B | 0.39B | 0.40B | 0.39B | 0.37B |
|
Operating Expenses
|
0.68B | 0.53B | 0.65B | 0.65B | 0.75B | 0.70B | 0.65B | 0.75B | 0.77B | 0.73B | 1.03B | 0.85B | 0.82B | 0.85B | 0.82B | 0.87B |
|
Operating Income
|
0.25B | 0.19B | 0.10B | 0.17B | 0.06B | 0.16B | 0.18B | 0.10B | 0.15B | 0.27B | -0.03B | 0.39B | 0.63B | 0.53B | 0.41B | 0.10B |
|
EBIT
|
0.25B | 0.19B | 0.10B | 0.17B | 0.06B | 0.16B | 0.18B | 0.10B | 0.15B | 0.27B | -0.03B | 0.39B | 0.63B | 0.53B | 0.41B | 0.10B |
|
Non Operating Investment Income
|
-0.00B | | -0.00B | | | | | | -0.00B | -0.02B | | -0.02B | | 0.02B | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.03B | 0.08B | 0.07B |
|
Other Non Operating Income
|
0.02B | 0.01B | 0.02B | -0.00B | 0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | 0.00B | 0.11B | 0.04B | 0.01B | -0.01B | -0.00B |
|
Non Operating Income
|
0.02B | -0.02B | 0.02B | -0.02B | -0.03B | -0.04B | -0.04B | -0.04B | -0.04B | -0.04B | -0.05B | 0.11B | 0.04B | -0.02B | 0.02B | 0.02B |
|
EBT
|
0.17B | 0.17B | 0.10B | 0.15B | 0.04B | 0.12B | 0.14B | 0.06B | 0.11B | 0.23B | -0.08B | 0.44B | 0.63B | 0.51B | 0.43B | 0.12B |
|
Tax Provisions
|
0.05B | 0.03B | 0.00B | 0.02B | -0.03B | 0.00B | 0.01B | -0.02B | 0.07B | 0.04B | -0.04B | 0.08B | 0.11B | 0.09B | 0.09B | 0.04B |
|
Profit After Tax
|
0.19B | 0.14B | 0.10B | 0.13B | 0.07B | 0.12B | 0.13B | 0.08B | 0.04B | 0.19B | -0.08B | 0.08B | 0.51B | 0.42B | 0.34B | 0.08B |
|
Investment Income
|
0.00B | 0.00B | -0.00B | | | | | | | -0.29B | | 0.22B | -0.32B | -0.39B | | |
|
Income from Non-Controlling Interests
|
| | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | | | | | | | | |
|
Income from Continuing Operations
|
0.12B | 0.14B | 0.09B | 0.13B | 0.07B | 0.12B | 0.13B | 0.08B | 0.04B | 0.19B | -0.04B | 0.36B | 0.51B | 0.42B | 0.34B | 0.08B |
|
Consolidated Net Income
|
0.12B | 0.14B | 0.09B | 0.13B | 0.07B | 0.12B | 0.13B | 0.08B | 0.04B | 0.19B | -0.04B | 0.36B | 0.51B | 0.42B | 0.34B | 0.08B |
|
Income towards Parent Company
|
0.12B | 0.14B | 0.09B | 0.13B | 0.07B | 0.12B | 0.13B | 0.08B | 0.04B | 0.19B | -0.04B | 0.36B | 0.51B | 0.42B | 0.34B | 0.08B |
|
Net Income towards Common Stockholders
|
0.12B | 0.14B | 0.09B | 0.13B | 0.07B | 0.12B | 0.13B | 0.08B | 0.04B | 0.19B | -0.04B | 0.36B | 0.51B | 0.42B | 0.34B | 0.08B |
|
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 | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.18B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.23B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B | 0.22B |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | 0.00B | | | | | 0.00B | | | | | | | 0.23B | |
|
EBITDA
|
-12.79B | 0.19B | 0.10B | 0.17B | 0.06B | 0.36B | 0.18B | 0.10B | 0.15B | 0.35B | 0.06B | 0.47B | 0.72B | 0.62B | 0.50B | 0.19B |
|
Tax Rate
|
27.98% | 16.64% | 1.31% | 10.76% | | 2.06% | 4.70% | | 64.68% | 15.66% | 46.70% | 18.27% | 18.09% | 17.44% | 20.59% | 31.00% |