|
Revenue
|
0.36B | 0.72B | 1.09B | 0.38B | 0.41B | 0.85B | 1.28B | 0.76B | 1.80B | 3.06B | 1.36B | 1.28B | 2.59B | 3.89B | 4.05B | 1.28B | 2.64B | 0.83B | -0.00B | 0.87B | 2.38B | 0.94B | 0.08B | 1.22B | 0.87B | 0.88B | 0.86B | 1.04B | 0.92B | 0.93B | 0.94B | 1.04B | 1.08B | 1.13B | 1.11B | 1.14B | 1.22B | 1.26B | 1.18B | 1.28B | 3.61B | 4.06B | -1.23B | 1.34B | 2.81B | 1.55B |
|
Cost of Revenue
|
0.13B | 0.26B | 0.39B | 0.13B | 0.15B | 0.31B | 0.47B | 0.29B | 0.65B | 1.05B | 0.38B | 0.40B | 0.81B | 1.21B | -0.84B | 0.42B | 0.86B | -0.24B | | 0.50B | 0.85B | 0.55B | 0.08B | 0.33B | 0.91B | 1.35B | 0.41B | 0.41B | 0.84B | 1.26B | 0.41B | 0.48B | 1.00B | 1.53B | 0.51B | 0.57B | 1.15B | 1.75B | 0.57B | 0.63B | 1.31B | 1.47B | 0.67B | 0.49B | 1.04B | 2.22B |
|
Gross Profit
|
0.16B | 0.33B | 0.49B | 0.18B | 0.19B | 0.39B | 0.58B | 0.34B | 0.76B | 1.23B | 0.41B | 0.47B | 0.94B | 1.40B | 4.88B | 0.46B | 0.36B | 1.07B | | 0.37B | 0.74B | 0.39B | 0.01B | 0.38B | 1.00B | 1.48B | 0.46B | 0.47B | 0.77B | 1.16B | 0.51B | 0.57B | 0.47B | 0.48B | 0.62B | 0.49B | 1.01B | 1.55B | 0.67B | 0.74B | 1.55B | 1.75B | 0.81B | 0.59B | 1.23B | 2.64B |
|
Amortization - Intangibles
|
0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.06B | 0.04B | 0.02B | 0.04B | 0.06B | | 0.02B | 0.03B | 0.04B | 0.05B | 0.01B | 0.02B | 0.04B | 0.05B | 0.01B | 0.02B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.02B | 0.02B | 0.04B | 0.06B | 0.03B | 0.03B | 0.05B | 0.08B | 0.02B | 0.03B | 0.06B | 0.07B | 0.02B | 0.02B | 0.04B | 0.10B |
|
Depreciation & Amortization - Total
|
0.01B | 0.00B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.01B | 0.03B | 0.04B | | 0.01B | 0.03B | 0.03B | | | 0.03B | | | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.01B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | 0.04B | 0.01B | 0.02B | 0.03B | 0.04B | 0.02B | 0.01B | 0.03B | 0.05B |
|
Selling, General & Administrative
|
0.12B | 0.00B | 0.36B | 0.13B | 0.14B | 0.29B | 0.43B | 0.27B | 0.61B | 0.97B | 0.67 | 0.38B | 0.75B | 1.10B | 1.18 | 0.36B | 0.74B | | 1.29 | | 0.73B | | 0.83 | 0.27B | 0.71B | 1.04B | 0.32B | 0.34B | 0.68B | 1.04B | 0.39B | 0.43B | 0.86B | 1.30B | 0.44B | 0.49B | 0.98B | 1.46B | 0.49B | 0.54B | 1.12B | 1.24B | 0.59B | 0.43B | 0.87B | 1.83B |
|
Other Operating Expenses
|
| 254.96 | 0.00B | | -0.00B | -0.00B | -0.00B | 0.00B | | -0.00B | -0.00B | -0.00B | | | | 0.00B | | | | | -0.01B | | | 0.01B | 0.01B | 0.01B | | -0.01B | -0.01B | -0.01B | | | 0.01B | 0.01B | | | | | | | | | | | | |
|
Operating Expenses
|
0.12B | 0.00B | 0.38B | 0.14B | 0.15B | 0.30B | 0.45B | 0.28B | 0.64B | 1.01B | 0.01B | 0.39B | 0.78B | 1.14B | 1.18 | 0.37B | 0.76B | 0.03B | 1.29 | | 0.76B | | 0.83 | 0.28B | 0.74B | 1.08B | 0.33B | 0.35B | 0.71B | 1.08B | 0.40B | 0.44B | 0.89B | 1.35B | 0.45B | 0.50B | 1.01B | 1.51B | 0.50B | 0.56B | 1.15B | 1.28B | 0.61B | 0.44B | 0.90B | 1.88B |
|
Operating Income
|
0.03B | 0.32B | 0.11B | 0.04B | 0.04B | 0.09B | 0.13B | 0.06B | 0.12B | 0.22B | 0.40B | 0.08B | 0.17B | 0.26B | 4.88B | 0.08B | -0.40B | 1.04B | | 0.37B | -0.01B | 0.39B | 0.01B | 0.09B | 0.26B | 0.40B | 0.12B | 0.11B | 0.06B | 0.08B | 0.11B | 0.13B | -0.41B | -0.87B | 0.17B | -0.02B | 0.00B | 0.04B | 0.17B | 0.18B | 0.40B | 0.47B | 0.21B | 0.15B | 0.33B | 0.76B |
|
EBIT
|
0.03B | 0.32B | 0.11B | 0.04B | 0.04B | 0.09B | 0.13B | 0.06B | 0.12B | 0.22B | 0.40B | 0.08B | 0.17B | 0.26B | 4.88B | 0.08B | -0.40B | 1.04B | 0.99B | 0.37B | -0.01B | 0.39B | 0.01B | 0.09B | 0.26B | 0.40B | 0.12B | 0.11B | 0.06B | 0.08B | 0.11B | 0.13B | -0.41B | -0.87B | 0.17B | -0.02B | 0.00B | 0.04B | 0.17B | 0.18B | 0.40B | 0.47B | 0.21B | 0.15B | 0.33B | 0.76B |
|
Non Operating Investment Income
|
| | | 0.00B | | | | | | | | | 0.34B | 0.34B | | | | -0.04B | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | -0.00B | | -0.00B | -0.00B | -1.27B | | | | 5.62 | | | | 8.19 | | | | 8.18 | | | | 9.85 | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-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 | 0.01B | -0.01B | 0.00B | 0.00B | | | | 0.00B | | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.01B | | 0.67 | 1.12 | 1.94 | | 0.15 | 0.00B | 0.00B | | 0.40 | 0.00B | 0.00B |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | -0.01B | 2.98 | | -5.30 | -0.00B | -0.01B | | 0.00B | -0.01B | |
|
EBT
|
0.14B | 0.28B | 0.42B | 0.41B | 0.17B | 0.34B | 0.51B | 0.83B | 1.47B | 0.23B | 1.55B | 0.44B | 0.87B | 1.36B | 0.22B | 0.45B | 0.91B | 1.35B | 0.98B | 0.48B | 0.54B | 0.81B | 1.13B | 0.51B | 0.55B | 0.81B | 1.88B | 0.36B | 960.04 | 0.73B | 2.39B | 0.55B | 0.44B | 0.45B | 2.74B | 624.67 | 0.50B | 1.11B | 2.90B | 0.54B | 0.83B | 0.57B | 3.38B | -4.10B | 0.90B | 3.67B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | 0.09B | | | 0.03B | 0.08B | 0.14B | | 0.05B | 0.11B | 0.18B | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.02B | 0.00B | 0.07B | 0.02B | 0.02B | 0.05B | 0.08B | 0.03B | 0.05B | 0.10B | -0.02B | -0.06B | 0.10B | 0.09B | 0.01B | 0.04B | 0.08B | 1.35B | 0.98B | 0.03B | 0.09B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.01B | 0.05B | 0.11B | 0.18B | 0.01B | 0.04B | 0.11B | 0.17B | 0.05B | 0.04B | 0.06B | 0.26B | 0.05B | 0.06B | 0.16B | 0.19B | -0.06B | 0.07B | 0.17B | 0.28B |
|
Equity 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 | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
| | | -0.02B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.14B | 0.28B | 0.42B | 0.41B | 0.17B | 0.34B | 0.51B | 0.83B | 1.47B | 0.23B | 1.55B | 0.44B | 0.87B | 1.36B | 0.22B | 0.45B | 0.91B | 1.35B | 0.98B | 0.48B | 0.45B | 0.81B | 1.13B | 0.48B | 0.47B | 0.66B | 1.88B | 0.31B | -0.11B | 0.55B | 2.39B | 0.55B | 0.44B | 0.45B | 2.74B | 624.67 | 0.50B | 1.11B | 2.90B | 0.54B | 0.83B | 0.57B | 3.38B | -4.10B | 0.90B | 3.67B |
|
Consolidated Net Income
|
0.14B | 0.28B | 0.42B | 0.41B | 0.17B | 0.34B | 0.51B | 0.83B | 1.47B | 0.23B | 1.55B | 0.44B | 0.87B | 1.36B | 0.22B | 0.45B | 0.91B | 1.35B | 0.98B | 0.48B | 0.45B | 0.81B | 1.13B | 0.48B | 0.47B | 0.66B | 1.88B | 0.31B | -0.11B | 0.55B | 2.39B | 0.55B | 0.44B | 0.45B | 2.74B | 624.67 | 0.50B | 1.11B | 2.90B | 0.54B | 0.83B | 0.57B | 3.38B | -4.10B | 0.90B | 3.67B |
|
Income towards Parent Company
|
0.14B | 0.28B | 0.42B | 0.41B | 0.17B | 0.34B | 0.51B | 0.83B | 1.47B | 0.23B | 1.55B | 0.44B | 0.87B | 1.36B | 0.22B | 0.45B | 0.91B | 1.35B | 0.98B | 0.48B | 0.45B | 0.81B | 1.13B | 0.48B | 0.47B | 0.66B | 1.88B | 0.31B | -0.11B | 0.55B | 2.39B | 0.55B | 0.44B | 0.45B | 2.74B | 624.67 | 0.50B | 1.11B | 2.90B | 0.54B | 0.83B | 0.57B | 3.38B | -4.10B | 0.90B | 3.67B |
|
Net Income towards Common Stockholders
|
0.14B | 0.28B | 0.42B | 0.41B | 0.17B | 0.34B | 0.51B | 0.83B | 1.47B | 0.23B | 1.55B | 0.44B | 0.87B | 1.36B | 0.22B | 0.45B | 0.91B | 1.35B | 0.98B | 0.48B | 0.45B | 0.81B | 1.13B | 0.48B | 0.47B | 0.66B | 1.88B | 0.31B | -0.11B | 0.55B | 2.39B | 0.55B | 0.44B | 0.45B | 2.74B | 624.67 | 0.50B | 1.11B | 2.90B | 0.54B | 0.83B | 0.57B | 3.38B | -4.10B | 0.90B | 3.67B |
|
EPS (Basic)
|
1.52 | 3.02 | 4.56 | 4.53 | 1.85 | 3.76 | 5.60 | 8.76 | 15.55 | 2.40 | 16.38 | 3.88 | 7.62 | 11.91 | 1.90 | 3.95 | 7.99 | 11.83 | 8.62 | 4.28 | 3.98 | 7.27 | 10.06 | 4.36 | 4.24 | 5.96 | 16.89 | 2.78 | -1.03 | 4.94 | 21.56 | 4.98 | 3.99 | 4.10 | 24.72 | 0.00 | 4.47 | 10.04 | 26.15 | 4.77 | 7.28 | 4.99 | 29.64 | -35.97 | 7.85 | 32.18 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.01 | | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | | | | | | | | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | | | | 15.96 | | | | 0.03 | 0.00 | 0.01 | 0.01 | 0.04 | 0.01 | 0.01 | 0.01 | 0.04 | -0.05 | 0.01 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Shares Outstanding (Diluted Average)
|
44.29B | 44.78B | | | 46.60B | 47.44B | 46.82B | 94.36B | 106.62B | 114.25B | | | | | | | | 87.28B | 86.23B | 84.07B | 83.51B | 84.61B | 84.50B | 83.43B | 80.67B | 84.35B | 85.90B | | | | 0.15B | | | | 81.83B | 82.05B | 82.65B | 82.77B | 82.30B | 84.65B | 83.40B | 83.62B | 81.65B | 79.50B | 82.32B | 82.86B |
|
EBITDA
|
-0.01B | 0.32B | 0.13B | 0.04B | 0.01B | 0.04B | 0.10B | 0.07B | 0.14B | 0.26B | 0.00B | 0.09B | 0.19B | 0.30B | 4.88B | 0.10B | -0.37B | 1.07B | 0.99B | 0.01B | 0.02B | 0.08B | 0.01B | 0.15B | 0.18B | 0.20B | 0.14B | -0.03B | 0.04B | 0.15B | 0.12B | 0.03B | 0.10B | 0.30B | 0.18B | 0.06B | 0.10B | 0.24B | 0.18B | 0.09B | 0.19B | 0.26B | 0.22B | 0.08B | 0.11B | 0.36B |
|
Interest Expenses
|
| | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.03B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.01B | 0.01B | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 17.46% | | | 5.74% | 14.83% | 17.87% | | 14.17% | | 25.15% | | | | | | | | | | | | | | | | |