|
Revenue
|
0.05B | 0.04B | 4.14B | 3.81B | 4.09B | 4.61B | 4.70B | 4.61B | 5.04B | 4.94B | 4.95B | 6.30B | 7.68B | 9.07B | 7.27B | 7.08B |
|
Cost of Revenue
|
2.38B | 3.07B | 3.15B | 3.31B | 3.36B | 3.42B | 3.45B | 3.63B | 4.12B | 4.20B | 4.24B | 4.91B | 5.08B | 4.98B | 4.73B | 4.78B |
|
Gross Profit
|
0.48B | 1.27B | 0.70B | 0.67B | 0.79B | 1.01B | 0.97B | 0.94B | 0.91B | 0.75B | 0.71B | 1.39B | 2.60B | 4.09B | 2.54B | 2.31B |
|
Research & Development
|
-0.25B | -0.30B | -0.31B | -0.34B | -0.42B | -0.43B | -0.37B | -0.42B | 0.46B | 0.43B | 0.40B | 0.46B | 0.47B | 0.42B | 0.43B | 0.48B |
|
Share-based Compensation (IS)
|
| | | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | |
|
Selling, General & Administrative
|
-0.09B | -0.12B | -0.11B | -0.12B | -0.12B | -0.11B | -0.11B | -0.18B | 0.14B | 0.16B | 0.18B | 0.24B | 0.29B | 0.31B | 0.24B | 0.22B |
|
Other Operating Expenses
|
| | | -0.09B | -0.00B | -0.02B | -0.03B | -0.01B | 0.06B | 0.17B | 0.17B | 0.22B | 0.19B | 0.17B | 0.13B | 0.04B |
|
Operating Expenses
|
-0.34B | -0.42B | -0.42B | -0.45B | -0.54B | -0.55B | -0.49B | -0.60B | 0.60B | 0.59B | 0.57B | 0.70B | 0.75B | 0.74B | 0.68B | 0.69B |
|
Operating Income
|
0.06B | 0.76B | 0.17B | 0.12B | 0.14B | 0.32B | 0.33B | 0.19B | 0.22B | 0.19B | 0.16B | 0.78B | 1.86B | 3.39B | 1.89B | 1.57B |
|
EBIT
|
0.06B | 0.76B | 0.17B | 0.12B | 0.14B | 0.32B | 0.33B | 0.19B | 0.22B | 0.19B | 0.16B | 0.78B | 1.86B | 3.39B | 1.89B | 1.57B |
|
Non Operating Investment Income
|
0.06B | 0.07B | -1.69B | -5.35B | -0.07B | -0.08B | -0.08B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | |
|
Interest & Investment Income
|
| | | -0.01B | -0.01B | -0.02B | | | | 0.03B | 0.03B | 0.03B | 0.02B | 0.07B | 0.16B | 0.11B |
|
Other Non Operating Income
|
-0.00B | -0.00B | -0.00B | -0.00B | 0.06B | 0.08B | 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 | 0.25B | 0.17B | 0.34B | 0.17B |
|
EBT
|
0.06B | 0.76B | 0.18B | 0.00B | 0.48B | 0.43B | 0.42B | 0.15B | 0.26B | 0.07B | 0.16B | 0.80B | 2.11B | 3.57B | 2.24B | 1.74B |
|
Tax Provisions
|
-0.02B | -0.06B | -0.03B | -0.07B | -0.08B | -0.10B | -0.03B | -0.02B | 0.03B | -0.04B | 0.01B | 0.06B | 0.29B | 0.63B | 0.27B | 0.26B |
|
Profit After Tax
|
0.05B | 0.41B | 0.28B | 0.28B | 0.48B | 0.43B | 0.42B | 0.15B | 0.23B | 0.11B | 0.15B | 0.74B | 1.82B | 2.94B | 1.96B | 1.48B |
|
Equity Income
|
| | | 0.02B | 0.02B | 0.00B | 0.00B | -0.01B | 0.01B | -0.02B | 0.00B | 0.05B | 0.19B | 0.05B | 0.14B | 0.04B |
|
Net Income - Minority
|
| | 0.08B | -0.01B | 0.00B | -0.00B | 0.03B | 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 | -0.00B | -0.10B | -0.14B | -0.12B | -0.07B | -0.02B | 0.03B | 0.01B | -0.00B |
|
Income from Continuing Operations
|
0.08B | 0.81B | 0.21B | 0.07B | 0.56B | 0.53B | 0.45B | 0.16B | 0.23B | 0.11B | 0.15B | 0.74B | 1.82B | 2.94B | 1.96B | 1.48B |
|
Consolidated Net Income
|
0.08B | 0.81B | 0.21B | 0.07B | 0.56B | 0.53B | 0.45B | 0.16B | 0.23B | 0.11B | 0.15B | 0.74B | 1.82B | 2.94B | 1.96B | 1.48B |
|
Income towards Parent Company
|
0.08B | 0.81B | 0.35B | 0.21B | 0.44B | 18.74B | 0.43B | 0.27B | 0.32B | 8.13B | 0.27B | 0.81B | 1.85B | 2.91B | 1.95B | 1.49B |
|
Net Income towards Common Stockholders
|
0.08B | 0.81B | 0.35B | 0.21B | 0.44B | 18.74B | 0.43B | 0.27B | 0.32B | 8.13B | 0.27B | 0.81B | 1.85B | 2.91B | 1.95B | 1.49B |
|
EPS (Basic)
|
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 |
|
EPS (Weighted Average and Diluted)
|
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 |
|
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 | | | | | | | | | | | | |
|
EBITDA
|
0.06B | 0.76B | 0.17B | 2.32B | 12.26B | 18.22B | 11.04B | 0.50B | 2.60B | 3.59B | 3.41B | 31.87B | 2.12B | 3.05B | 2.18B | 1.73B |
|
Tax Rate
|
| | | | | | | | 12.94% | | 4.79% | 7.50% | 13.54% | 17.63% | 12.14% | 14.67% |