|
Revenue
|
3.23B | 0.32B | 0.96B | 1.53B | 2.34B | 0.00B | 0.80B | 0.83B | 0.86B | 0.86B | 0.90B | 2.06B | 3.00B | 1.11B | 1.09B | 2.32B | 3.60B | -2.20B | 1.23B | 2.38B | 3.39B | -2.04B | 1.09B | 2.30B | 3.62B | -2.31B |
|
Cost of Revenue
|
948.13 | 26.98B | 0.27B | 0.41B | 0.62B | 0.01B | 0.21B | 0.43B | 0.10B | 0.01B | 230.54 | 542.10 | 0.00 | 2.03B | 0.29B | 0.58B | 0.88B | 0.01B | 0.30B | 0.57B | 0.81B | 0.01B | 0.25B | 0.53B | 0.82B | -0.55B |
|
Gross Profit
|
1.85B | | 0.51B | 0.82B | 1.25B | -0.75B | 0.41B | 0.44B | 0.46B | 0.47B | 0.46B | 1.04B | 1.51B | 0.56B | 0.54B | 1.16B | 1.84B | -1.06B | 0.64B | 1.26B | 1.80B | -1.05B | 0.56B | 1.21B | 1.93B | -1.16B |
|
Selling, General & Administrative
|
-0.32B | | -0.10B | -0.15B | -0.23B | 0.16B | -0.08B | -0.08B | -0.08B | -0.08B | -0.09B | -0.18B | -0.26B | -0.09B | -0.09B | -0.18B | -0.27B | 0.18B | -0.09B | -0.17B | -0.24B | 0.15B | -0.07B | -0.15B | -0.24B | 0.16B |
|
Other Operating Expenses
|
| | -0.02B | | -0.05B | | -0.01B | | -0.01B | 0.13B | -0.01B | -0.02B | -0.04B | -0.01B | -0.02B | -0.04B | -0.06B | 0.11B | -0.02B | -0.03B | -0.04B | 0.03B | -0.01B | -0.01B | -0.03B | 0.02B |
|
Operating Expenses
|
-0.32B | | -0.10B | -0.15B | -0.23B | 0.16B | -0.08B | -0.08B | -0.08B | -0.08B | -0.09B | -0.18B | -0.26B | -0.09B | -0.09B | -0.18B | -0.27B | 0.18B | -0.09B | -0.17B | -0.24B | 0.15B | -0.07B | -0.15B | -0.24B | 0.16B |
|
Operating Income
|
0.92B | | 0.12B | 0.22B | 0.34B | -0.13B | 0.11B | 0.24B | 0.39B | -0.02B | 0.55B | 0.29B | 1.77B | 0.65B | 0.63B | 0.37B | 2.11B | -1.23B | 0.73B | 0.48B | 2.04B | -1.20B | 0.64B | 0.50B | 2.17B | -1.32B |
|
EBIT
|
0.92B | | 0.12B | 0.22B | 0.34B | -0.13B | 0.11B | 0.24B | 0.39B | -0.02B | 0.55B | 0.29B | 1.77B | 0.65B | 0.63B | 0.37B | 2.11B | -1.23B | 0.73B | 0.48B | 2.04B | -1.20B | 0.64B | 0.50B | 2.17B | -1.32B |
|
Interest & Investment Income
|
0.37B | | 0.08B | 0.10B | 0.13B | -0.22B | 0.05B | 0.07B | 0.11B | -0.02B | 0.08B | 0.15B | 0.19B | 0.02B | 0.07B | 0.14B | 0.20B | -0.16B | 0.04B | 0.08B | 0.11B | -0.07B | 0.05B | 0.14B | 0.21B | -0.11B |
|
Other Non Operating Income
|
0.35B | | | -0.03B | -0.05B | | | -0.03B | | | -0.00B | 0.00B | 0.00B | -0.02B | -0.00B | -0.00B | 0.00B | -0.01B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.01B | 0.02B |
|
Non Operating Income
|
0.10B | | | | -0.14B | | | -0.02B | | | | -0.01B | | | | | | | | | | | | | | |
|
EBT
|
1.02B | | 0.06B | 0.12B | 0.20B | 0.00B | 0.07B | 0.12B | 0.10B | 0.28B | 0.09B | 0.15B | 0.23B | -0.54B | 0.11B | 0.24B | 0.41B | -1.39B | 0.12B | 0.29B | 0.45B | -0.17B | 0.12B | 0.33B | 0.57B | -0.20B |
|
Tax Provisions
|
0.03B | 0.05B | 0.01B | | 0.03B | -0.08B | 0.01B | | | 0.08B | 0.01B | | | -0.04B | 0.01B | | | -0.07B | 0.16B | | | 0.13B | 0.13B | 0.15B | 0.16B | |
|
Profit After Tax
|
0.79B | | 0.04B | 0.08B | 0.15B | 0.07B | 0.05B | 0.13B | 0.19B | 0.18B | 0.08B | 0.14B | 0.22B | 0.10B | 0.08B | 0.21B | 0.36B | -0.07B | 0.11B | 0.25B | 0.38B | -0.13B | 0.10B | 0.31B | 0.55B | -0.23B |
|
Equity Income
|
| | | | | | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | |
|
Investment Income
|
| | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.05B | -0.04B | 0.03B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | 0.01B |
|
Income from Continuing Operations
|
0.99B | | 0.05B | 0.12B | 0.17B | 0.08B | 0.06B | 0.12B | 0.10B | 0.20B | 0.08B | 0.15B | 0.23B | -0.50B | 0.10B | 0.24B | 0.41B | -1.32B | -0.04B | 0.29B | 0.45B | -0.30B | -0.01B | 0.18B | 0.41B | -0.20B |
|
Consolidated Net Income
|
0.99B | | 0.05B | 0.12B | 0.17B | 0.08B | 0.06B | 0.12B | 0.10B | 0.20B | 0.08B | 0.15B | 0.23B | -0.50B | 0.10B | 0.24B | 0.41B | -1.32B | -0.04B | 0.29B | 0.45B | -0.30B | -0.01B | 0.18B | 0.41B | -0.20B |
|
Income towards Parent Company
|
0.99B | | 0.05B | 0.12B | 0.17B | 0.08B | 0.06B | 0.12B | 0.10B | 0.20B | 0.08B | 0.15B | 0.23B | -0.50B | 0.10B | 0.24B | 0.41B | -1.32B | -0.04B | 0.29B | 0.45B | -0.30B | -0.01B | 0.18B | 0.41B | -0.20B |
|
Net Income towards Common Stockholders
|
0.99B | | 0.05B | 0.12B | 0.17B | 0.08B | 0.06B | 0.12B | 0.10B | 0.20B | 0.08B | 0.15B | 0.23B | -0.50B | 0.10B | 0.24B | 0.41B | -1.32B | -0.04B | 0.29B | 0.45B | -0.30B | -0.01B | 0.18B | 0.41B | -0.20B |
|
EPS (Basic)
|
0.56B | | 3.20B | 3.55B | 2.73B | 0.57B | 2.90B | 1.61B | 0.68B | 0.93B | 2.33B | 2.64B | 2.59B | -3.82B | 2.94B | 2.72B | 2.75B | -5.59B | -0.86B | 2.80B | 2.86B | -1.32B | -0.18B | 1.41B | 1.79B | -0.61B |
|
EPS (Weighted Average and Diluted)
|
| | 3.20B | 3.55B | 2.73B | 0.57B | 0.03B | 1.61B | 0.68B | 0.93B | 2.33B | 2.64B | 2.59B | -3.82B | 2.94B | 2.72B | 2.75B | -5.59B | -0.86B | 2.80B | 2.86B | -1.32B | -0.18B | 1.41B | 1.79B | -0.61B |
|
Shares Outstanding (Weighted Average)
|
1.77 | 0.02 | 0.02 | 0.03 | 0.06 | 0.14 | 0.02 | 0.07 | 0.15 | 0.22 | 0.03 | 0.06 | 0.09 | 0.13 | 0.03 | 0.09 | 0.15 | 0.24 | 0.04 | 0.10 | 0.16 | 0.22 | 0.06 | 0.13 | 0.23 | 0.33 |
|
Shares Outstanding (Diluted Average)
|
| 0.02 | 0.02 | 0.03 | 0.06 | 0.14 | 2.02 | 0.07 | 0.15 | 0.22 | 0.03 | 0.06 | 0.09 | 0.13 | 0.03 | 0.09 | 0.15 | 0.24 | 0.04 | 0.10 | 0.16 | 0.22 | 0.06 | 0.13 | 0.23 | 0.33 |
|
EBITDA
|
0.92B | | 0.12B | 0.22B | 0.34B | -0.13B | 0.11B | 0.24B | 0.39B | -0.02B | 0.55B | 0.29B | 1.77B | 0.65B | 0.63B | 0.37B | 2.11B | -1.23B | 0.73B | 0.48B | 2.04B | -1.20B | 0.64B | 0.50B | 2.17B | -1.32B |
|
Interest Expenses
|
-0.27B | | -0.14B | -0.20B | -0.28B | 0.82B | -0.09B | -0.08B | -0.15B | 0.62B | -0.12B | -0.29B | -0.40B | 0.96B | -0.13B | -0.27B | -0.41B | 1.37B | -0.15B | -0.27B | -0.37B | 0.25B | -0.15B | -0.29B | -0.46B | 0.31B |
|
Tax Rate
|
3.21% | | 17.57% | | 13.71% | -8,536.70% | 13.22% | | | 27.48% | 11.36% | | | 6.58% | 10.12% | | | 5.03% | 130.61% | | | -78.98% | 108.80% | 44.76% | 28.56% | |