|
Revenue
|
0.04B | 0.04B | 0.06B | 0.08B | 0.10B | 0.13B | 0.16B | 0.19B | 0.22B | 0.25B | 0.28B | 0.31B | 0.39B | 0.45B | 0.54B | 0.64B |
|
Cost of Revenue
|
0.01B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.10B | 0.13B | 0.15B | 0.18B | 0.21B |
|
Gross Profit
|
0.03B | 0.03B | 0.04B | 0.06B | 0.07B | 0.09B | 0.11B | 0.13B | 0.15B | 0.17B | 0.19B | 0.21B | 0.25B | 0.30B | 0.35B | 0.43B |
|
Amortization - Intangibles
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B |
|
Research & Development
|
0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.05B | 0.05B | 0.06B |
|
Selling, General & Administrative
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.10B |
|
Other Operating Expenses
|
0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.08B | 0.08B | 0.08B | 0.08B | 0.10B | 0.11B | 0.14B | 0.17B |
|
Operating Expenses
|
0.02B | 0.03B | 0.04B | 0.05B | 0.07B | 0.08B | 0.10B | 0.12B | 0.14B | 0.14B | 0.15B | 0.16B | 0.20B | 0.23B | 0.28B | 0.34B |
|
Operating Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B |
|
EBIT
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B | 0.08B | 0.09B |
|
Non Operating Investment Income
|
| | | | | | -0.00B | -0.00B | | | | | | | | |
|
Interest & Investment Income
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | 0.00B | 0.00B | 0.00B | | | |
|
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 | | | |
|
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 | 0.01B | 0.01B |
|
EBT
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.04B | 0.05B | 0.05B | 0.07B | 0.09B | 0.10B |
|
Tax Provisions
|
0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B |
|
Profit After Tax
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B |
|
Income from Continuing Operations
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B |
|
Consolidated Net Income
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B |
|
Income towards Parent Company
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B |
|
Net Income towards Common Stockholders
|
0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.03B | 0.05B | 0.04B | 0.06B | 0.07B | 0.08B |
|
EPS (Basic)
|
3.53 | 0.36 | 1.15 | 0.09 | 0.07 | 0.17 | 0.28 | 0.29 | 0.01 | 0.69 | 0.96 | 1.29 | 1.24 | 1.53 | 1.80 | 2.07 |
|
EPS (Weighted Average and Diluted)
|
0.13 | 0.25 | 1.08 | 0.09 | 0.07 | 0.16 | 0.27 | 0.29 | 0.01 | 0.68 | 0.94 | 1.26 | 1.21 | 1.49 | 1.76 | 2.04 |
|
Shares Outstanding (Weighted Average)
|
0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Shares Outstanding (Diluted Average)
|
9.27B | 11.60B | 0.01B | 0.01B | | | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
EBITDA
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.02B | 0.03B | 0.05B | 0.04B | 0.05B | 0.07B | 0.07B |
|
Interest Expenses
|
0.00B | 0.00B | | 0.00B | | | | | | | | | | | | |
|
Tax Rate
|
7.26% | 3.09% | | 9.01% | 39.49% | 34.24% | 34.43% | 47.73% | 96.72% | 15.77% | 19.87% | 13.47% | 16.70% | 22.70% | 23.07% | 22.54% |