|
Revenue
|
0.05B | 0.04B | 4.14B | 3.81B | 4.09B | 4.61B | 4.70B | 4.61B | 4.91B | 5.03B | 4.80B | 6.02B | 7.64B | 9.39B | 7.15B | 7.25B |
|
Cost of Revenue
|
2.30B | 2.85B | 3.45B | 3.26B | 3.42B | 3.71B | 3.67B | 3.66B | 4.02B | 4.27B | 4.11B | 4.69B | 5.05B | 5.15B | 4.65B | 4.89B |
|
Gross Profit
|
0.47B | 1.17B | 0.77B | 0.65B | 0.80B | 1.09B | 1.03B | 0.95B | 0.89B | 0.76B | 0.69B | 1.33B | 2.58B | 4.24B | 2.50B | 2.36B |
|
Research & Development
|
-0.24B | -0.28B | -0.34B | -0.33B | -0.43B | -0.47B | 0.40B | 0.42B | 0.45B | 0.43B | 0.38B | 0.44B | 0.46B | 0.44B | 0.43B | 0.49B |
|
Share-based Compensation (IS)
|
| | | | 0.00B | 0.00B | 0.00B | | | | | | | | | 59.69 |
|
Selling, General & Administrative
|
-0.08B | -0.11B | -0.12B | -0.11B | -0.13B | -0.12B | -0.12B | 0.18B | 0.14B | 0.16B | 0.17B | 0.23B | 0.29B | 0.33B | 0.24B | 0.22B |
|
Other Operating Expenses
|
| | | -0.09B | -0.00B | -0.02B | -0.03B | -0.01B | 0.05B | 0.17B | 0.17B | 0.21B | 0.19B | 0.18B | 0.13B | 0.04B |
|
Operating Expenses
|
-0.33B | -0.39B | -0.46B | -0.44B | -0.55B | -0.59B | 0.27B | 0.60B | 0.59B | 0.60B | 0.56B | 0.67B | 0.75B | 0.76B | 0.67B | 0.71B |
|
Operating Income
|
0.06B | 0.70B | 0.19B | 0.03B | 0.14B | 0.35B | 0.35B | 0.19B | 0.22B | 0.19B | 0.16B | 0.75B | 1.85B | 3.51B | 1.86B | 1.61B |
|
EBIT
|
0.06B | 0.70B | 0.19B | 0.03B | 0.14B | 0.35B | 0.35B | 0.19B | 0.22B | 0.19B | 0.16B | 0.75B | 1.85B | 3.51B | 1.86B | 1.61B |
|
Non Operating Investment Income
|
0.06B | -0.06B | 0.06B | -0.16B | -0.08B | -0.08B | -0.08B | -0.06B | | | | | | | | |
|
Interest & Investment Income
|
| | | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | | 0.03B | 0.03B | 0.03B | 0.02B | 0.07B | 0.16B | 0.11B |
|
Other Non Operating Income
|
-0.00B | -0.00B | -0.00B | 0.13B | 0.06B | 0.09B | 0.06B | 0.03B | 0.03B | -0.04B | 0.04B | 0.00B | 0.03B | -0.04B | 0.01B | -0.01B |
|
Non Operating Income
|
| | | | | | 0.09B | -0.05B | 0.04B | -0.12B | -0.00B | 0.02B | 0.24B | 0.18B | 0.34B | 0.17B |
|
EBT
|
0.06B | 0.70B | 0.20B | 0.21B | 0.49B | 0.47B | 0.44B | 0.15B | 0.25B | 0.07B | 0.16B | 0.77B | 2.10B | 3.69B | 2.20B | 1.78B |
|
Tax Provisions
|
-0.02B | -0.05B | -0.03B | -0.07B | -0.08B | -0.11B | 0.03B | 0.02B | 0.03B | -0.04B | 0.01B | 0.06B | 0.28B | 0.65B | 0.27B | 0.26B |
|
Profit After Tax
|
0.05B | 0.81B | 0.34B | 0.21B | 0.49B | 0.47B | 0.41B | 0.13B | 0.22B | 0.11B | 0.15B | 0.71B | 1.81B | 3.04B | 1.93B | 1.52B |
|
Equity Income
|
| | | 0.02B | -0.02B | -0.00B | 0.00B | -0.01B | 0.01B | -0.02B | 0.00B | 0.04B | 0.19B | 0.05B | 0.14B | 0.04B |
|
Net Income - Minority
|
| | 0.08B | -0.01B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.02B | -0.00B | 0.02B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Income from Non-Controlling Interests
|
0.05B | 0.82B | | | -0.02B | 0.01B | -0.02B | -0.14B | -0.10B | -0.15B | -0.12B | -0.07B | -0.02B | 0.03B | 0.01B | -0.00B |
|
Income from Continuing Operations
|
0.08B | 0.75B | 0.23B | 0.29B | 0.57B | 0.57B | 0.41B | 0.13B | 0.22B | 0.11B | 0.15B | 0.71B | 1.81B | 3.04B | 1.93B | 1.52B |
|
Consolidated Net Income
|
0.08B | 0.75B | 0.23B | 0.29B | 0.57B | 0.57B | 0.41B | 0.13B | 0.22B | 0.11B | 0.15B | 0.71B | 1.81B | 3.04B | 1.93B | 1.52B |
|
Income towards Parent Company
|
0.12B | 0.75B | 0.38B | 0.21B | 0.44B | 0.58B | 0.43B | 0.27B | 0.32B | 0.26B | 0.26B | 0.78B | 1.84B | 3.01B | 1.92B | 1.52B |
|
Net Income towards Common Stockholders
|
0.12B | 0.75B | 0.38B | 0.21B | 0.44B | 0.58B | 0.43B | 0.27B | 0.32B | 0.26B | 0.26B | 0.78B | 1.84B | 3.01B | 1.92B | 1.52B |
|
EPS (Basic)
|
0.01 | 0.06 | 0.03 | 0.02 | 0.03 | 0.05 | 0.03 | 0.02 | 0.03 | 0.02 | 0.02 | 0.07 | 0.15 | 0.25 | 0.16 | 0.13 |
|
EPS (Weighted Average and Diluted)
|
| | 801.23 | 452.89 | | | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.06 | 0.15 | 0.24 | 0.15 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
12.99B | 12.99B | 13.08B | 13.08B | 12.95B | 12.69B | 12.73B | 12.62B | 12.62B | 12.62B | 11.72B | 11.72B | 12.42B | 12.48B | 12.50B | 12.53B |
|
Shares Outstanding (Diluted Average)
|
| | 0.00B | 0.00B | | | 0.00B | 0.00B | | | | | | | | |
|
EBITDA
|
0.06B | 0.70B | 0.19B | -0.08B | 0.42B | 0.57B | 0.38B | -0.14B | -0.13B | 3.59B | 9.54B | 31.87B | 2.12B | 3.05B | 2.18B | 1.73B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.01B | 0.02B | -0.02B | 0.02B | 0.02B | 0.04B | 0.08B | 0.09B | 0.10B | 0.07B | 0.07B | 0.06B | 0.05B | 0.05B |
|
Tax Rate
|
| | | | | | 7.52% | 11.70% | 12.94% | | 4.79% | 7.50% | 13.54% | 17.63% | 12.14% | 14.67% |