|
Revenue
|
6.49B | 7.18B | 7.87B | 8.61B | 9.72B | 10.23B | 11.04B | 11.94B | 12.87B | 14.13B | 14.98B | 16.04B | 12.53B | 18.92B | 18.70B | 20.38B | 21.13B |
|
Cost of Revenue
|
4.96B | 5.33B | 5.73B | 6.24B | 7.01B | 7.36B | 7.94B | 8.58B | 9.17B | 10.04B | 10.73B | 11.54B | 9.84B | 13.71B | 13.95B | 14.80B | 15.26B |
|
Gross Profit
|
1.53B | 1.86B | 2.14B | 2.37B | 2.71B | 2.87B | 3.10B | 3.36B | 3.69B | 4.09B | 4.26B | 4.50B | 2.69B | 5.21B | 4.75B | 5.58B | 5.87B |
|
Selling, General & Administrative
|
1.03B | 1.13B | 1.23B | 1.30B | 1.44B | 1.53B | 1.62B | 1.74B | 1.89B | 2.04B | 2.22B | 2.36B | 2.50B | 2.87B | 2.76B | 3.27B | 3.28B |
|
Other Operating Expenses
|
4.96B | 5.33B | 5.74B | 6.25B | 7.02B | 7.36B | 7.94B | 8.59B | 9.19B | 10.05B | 10.72B | 11.52B | 9.92B | 13.78B | 13.95B | 14.64B | |
|
Operating Expenses
|
5.99B | 6.47B | 6.97B | 7.56B | 8.46B | 8.89B | 9.56B | 10.33B | 11.08B | 12.09B | 12.93B | 13.87B | 12.43B | 16.66B | 16.71B | 17.91B | 3.28B |
|
Operating Income
|
-4.46B | -4.61B | -4.83B | -5.19B | -5.75B | -6.02B | -6.45B | -6.97B | -7.39B | -8.00B | -8.68B | -9.37B | -9.73B | -11.45B | 1.99B | 2.31B | 2.59B |
|
EBIT
|
-4.46B | -4.61B | -4.83B | -5.19B | -5.75B | -6.02B | -6.45B | -6.97B | -7.39B | -8.00B | -8.68B | -9.37B | -9.73B | -11.45B | 1.99B | 2.31B | 2.59B |
|
Interest & Investment Income
|
| | | | | | | | 0.00B | 0.01B | 0.03B | | | | | | |
|
EBT
|
0.50B | 0.72B | 0.90B | 1.05B | 1.26B | 1.34B | 1.49B | 1.61B | 1.79B | 2.04B | 2.05B | 2.16B | 0.11B | 2.26B | 1.99B | 2.47B | 2.76B |
|
Tax Provisions
|
0.19B | 0.28B | 0.34B | 0.40B | 0.52B | 0.51B | 0.56B | 0.59B | 0.68B | 0.68B | 0.46B | 0.50B | 0.02B | 0.54B | 0.48B | 0.60B | 0.67B |
|
Profit After Tax
|
0.31B | 0.44B | 0.55B | 0.66B | 0.79B | 0.84B | 0.92B | 1.02B | 1.12B | 1.36B | 1.59B | 1.66B | 0.09B | 1.72B | 1.51B | 1.87B | 2.09B |
|
Income from Continuing Operations
|
0.31B | 0.44B | 0.55B | 0.66B | 0.75B | 0.84B | 0.92B | 1.02B | 1.11B | 1.36B | 1.59B | 1.66B | 0.09B | 1.72B | 1.51B | 1.87B | 2.09B |
|
Consolidated Net Income
|
0.31B | 0.44B | 0.55B | 0.66B | 0.75B | 0.84B | 0.92B | 1.02B | 1.11B | 1.36B | 1.59B | 1.66B | 0.09B | 1.72B | 1.51B | 1.87B | 2.09B |
|
Income towards Parent Company
|
0.31B | 0.44B | 0.55B | 0.66B | 0.75B | 0.84B | 0.92B | 1.02B | 1.11B | 1.36B | 1.59B | 1.66B | 0.09B | 1.72B | 1.51B | 1.87B | 2.09B |
|
Net Income towards Common Stockholders
|
0.31B | 0.44B | 0.55B | 0.66B | 0.75B | 0.84B | 0.92B | 1.02B | 1.11B | 1.36B | 1.59B | 1.66B | 0.09B | 1.72B | 1.51B | 1.87B | 2.09B |
|
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 | 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 | 0.00B |
|
Shares Outstanding (Weighted Average)
|
0.52B | 0.50B | 0.48B | 0.46B | 0.44B | 0.43B | 0.42B | 0.41B | 0.39B | 0.38B | 0.37B | 0.36B | 0.36B | 0.35B | 0.34B | 0.34B | 0.33B |
|
Shares Outstanding (Diluted Average)
|
0.13B | 0.25B | 0.24B | 0.23B | 0.22B | 0.43B | 0.42B | 0.41B | 0.39B | 0.38B | 0.37B | 0.36B | 0.35B | 0.35B | 0.35B | 0.34B | 0.33B |
|
EBITDA
|
-4.46B | -4.61B | -4.83B | -5.19B | -5.75B | -6.02B | -6.45B | -6.97B | -7.39B | -8.00B | -8.68B | -9.37B | -9.73B | -11.45B | 1.99B | 2.31B | 2.59B |
|
Interest Expenses
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.02B | 0.02B | 0.02B | | | | | | |
|
Tax Rate
|
38.34% | 38.38% | 38.15% | 37.60% | 40.88% | 37.67% | 37.74% | 36.67% | 37.91% | 33.22% | 22.60% | 23.26% | 19.68% | 23.73% | 23.92% | 24.16% | 24.17% |