|
Revenue
|
1.47B | 0.00B | 0.00B | 0.00B | 0.00B | 2.26B | 3.22B | 3.17B | 3.25B | 2.80B | 3.63B | 3.63B | 4.18B | 4.76B | 5.37B |
|
Cost of Revenue
|
0.52B | | | | | | 1.07B | 1.11B | 1.17B | 1.28B | 1.35B | 1.33B | 1.50B | 1.71B | 2.67B |
|
Gross Profit
|
0.67B | | | | | | 1.26B | 1.39B | 1.38B | 1.51B | 1.48B | 1.56B | 1.78B | 2.02B | 3.20B |
|
Amortization - Intangibles
|
-0.00B | | | | | | 0.06B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | 0.10B | 0.10B | 0.12B |
|
Depreciation & Amortization - Total
|
0.00B | | | | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B |
|
Selling, General & Administrative
|
-0.00B | | | | | | 1.00B | 1.11B | 1.09B | 1.08B | 1.04B | 1.13B | 1.28B | 1.44B | 1.64B |
|
Other Operating Expenses
|
0.00B | | | | | | -0.00B | 0.01B | -0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B |
|
Operating Expenses
|
0.00B | | | | | | 1.04B | 0.87B | 0.72B | 1.12B | 1.08B | 1.17B | 1.33B | 1.49B | 1.68B |
|
Operating Income
|
0.67B | | | | | | 0.22B | 0.51B | 0.65B | 0.39B | 0.40B | 0.39B | 0.46B | 0.53B | 1.51B |
|
EBIT
|
0.67B | | | | | 1.14B | 0.22B | 0.51B | 0.65B | 0.39B | 0.40B | 0.39B | 0.46B | 0.53B | 1.51B |
|
Non Operating Investment Income
|
-0.00B | | | | | | 0.00B | 0.34B | -0.05B | | | | | | |
|
Interest & Investment Income
|
-0.00B | | | | | | 0.00B | 0.00B | 0.00B | 9.80 | | | | | |
|
Other Non Operating Income
|
-0.00B | | | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | |
|
Non Operating Income
|
-0.00B | | | | | | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | | |
|
EBT
|
0.56B | | | | | 1.15B | 0.14B | 0.21B | 0.17B | 0.20B | 0.17B | 0.21B | 0.24B | 0.30B | 0.33B |
|
Tax Provisions
|
| | | | | | 0.04B | 0.13B | 0.04B | 0.05B | 0.04B | 0.05B | 0.06B | 0.07B | 0.07B |
|
Profit After Tax
|
0.09B | | | | | 1.15B | 0.10B | 0.08B | 0.13B | 0.15B | 0.13B | 0.16B | 0.18B | 0.23B | 0.26B |
|
Equity Income
|
-0.00B | | | | | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | |
|
Income from Continuing Operations
|
0.56B | | | | | 1.15B | 0.10B | 0.08B | 0.13B | 0.15B | 0.12B | 0.16B | 0.18B | 0.23B | 0.26B |
|
Consolidated Net Income
|
0.56B | | | | | 1.15B | 0.10B | 0.08B | -0.09B | 0.15B | 0.01B | 0.16B | 0.18B | 0.23B | 0.26B |
|
Income towards Parent Company
|
0.56B | | | | | 1.15B | 0.10B | 0.08B | -0.09B | 0.15B | 0.01B | 0.16B | 0.18B | 0.23B | 0.26B |
|
Net Income towards Common Stockholders
|
0.56B | | | | | 1.15B | 0.10B | 0.08B | -0.09B | 0.15B | 0.01B | 0.16B | 0.18B | 0.23B | 0.26B |
|
EPS (Basic)
|
6.18 | | | | | 12.21 | 0.91 | 0.67 | 0.32 | 1.31 | 1.17 | 1.43 | 1.64 | 2.09 | 2.27 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.91 | 0.67 | 0.00 | 1.31 | 1.17 | 1.43 | 1.64 | 2.09 | 2.27 |
|
Shares Outstanding (Weighted Average)
|
0.09B | | | | | | 0.09B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B | 0.11B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 86.23B | 84.07B | 85.90B | 0.15B | 81.83B | 82.30B | 81.65B |
|
EBITDA
|
0.08B | 0.02B | | | | 0.26B | 0.13B | 0.55B | 0.16B | 0.09B | 0.44B | 0.43B | 0.50B | 0.57B | 1.56B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.02B | 0.02B | 0.02B | -0.01B | | | | | |
|
Tax Rate
|
| | | | | | 27.82% | 63.19% | 24.30% | 26.78% | 26.58% | 23.69% | 24.02% | 22.37% | 22.31% |