|
Revenue
|
0.03B | 0.23B | 0.69B | 1.70B | 3.76B | 6.41B | 8.53B | 10.79B | 12.80B | 13.47B | 14.77B | 18.15B | 15.36B | 15.97B | 14.85B |
|
Cost of Revenue
|
0.03B | 0.18B | 0.54B | 1.29B | 2.83B | 4.83B | 6.48B | 8.38B | 10.21B | 10.47B | 11.68B | 14.57B | 12.14B | 12.33B | 11.54B |
|
Gross Profit
|
0.00B | 0.04B | 0.15B | 0.41B | 0.94B | 1.58B | 2.05B | 2.41B | 2.58B | 3.00B | 3.09B | 3.58B | 3.22B | 3.64B | 3.54B |
|
Research & Development
|
0.00B | 0.01B | 0.01B | 0.04B | 0.11B | 0.17B | 0.24B | 0.27B | 0.30B | 0.23B | 0.18B | 0.24B | 0.24B | 0.25B | 0.26B |
|
Selling, General & Administrative
|
0.00B | 0.08B | 0.03B | 0.05B | 0.16B | 0.21B | 0.29B | 0.36B | 0.40B | 0.59B | 0.54B | 0.65B | 0.66B | 0.59B | 0.56B |
|
Other Operating Expenses
|
-0.02B | -0.24B | -0.21B | 0.27B | 0.56B | 0.92B | 1.17B | 1.46B | 1.62B | 1.58B | 1.62B | 1.98B | 1.50B | 1.63B | 1.54B |
|
Operating Expenses
|
-0.01B | -0.15B | -0.17B | 0.36B | 0.82B | 1.30B | 1.70B | 2.09B | 2.33B | 2.40B | 2.34B | 2.86B | 2.40B | 2.46B | 2.36B |
|
Operating Income
|
-0.01B | -0.11B | -0.01B | 0.05B | 0.14B | 0.33B | 0.41B | 0.40B | 0.37B | 0.69B | 0.85B | 0.87B | 0.92B | 1.29B | 1.28B |
|
EBIT
|
-0.01B | -0.11B | -0.01B | 0.05B | 0.14B | 0.33B | 0.41B | 0.40B | 0.37B | 0.69B | 0.85B | 0.87B | 0.92B | 1.29B | 1.28B |
|
Interest & Investment Income
|
564.00 | 0.00B | 0.00B | 0.02B | 0.05B | 0.04B | 0.02B | 0.01B | 0.04B | 0.03B | 0.07B | 0.10B | 0.11B | 0.11B | 0.11B |
|
Other Non Operating Income
|
0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.02B | 0.01B | -0.01B | 0.01B | -0.00B | -0.02B | -0.01B | 0.10B | 0.02B | -0.00B |
|
Non Operating Income
|
| | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | |
|
EBT
|
-0.01B | -0.11B | -0.01B | 0.07B | 0.17B | 0.33B | 0.40B | 0.38B | 0.42B | 0.72B | 1.02B | 0.97B | 1.03B | 1.40B | 1.38B |
|
Tax Provisions
|
| | 0.00B | 0.03B | 0.04B | 0.07B | 0.09B | 0.09B | 0.09B | 0.14B | 0.16B | 0.19B | 0.26B | 0.26B | 0.32B |
|
Profit After Tax
|
-0.01B | -0.11B | -0.01B | 0.05B | 0.12B | 0.24B | 0.30B | 0.28B | 0.32B | 0.58B | 0.86B | 0.73B | 0.94B | 1.16B | 1.09B |
|
Equity Income
|
-0.01B | -0.03B | | | -0.01B | -0.01B | -0.01B | 0.01B | 0.03B | 0.02B | 0.14B | 0.01B | 0.08B | 0.01B | 0.02B |
|
Net Income - Minority
|
| | | | | | | 0.01B | 0.01B | -0.06B | -0.14B | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.01B | -0.01B | -0.01B | -0.01B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
-0.01B | -0.11B | -0.01B | 0.04B | 0.13B | 0.25B | 0.31B | 0.28B | 0.33B | 0.57B | 0.85B | 0.78B | 0.77B | 1.13B | 1.06B |
|
Consolidated Net Income
|
-0.01B | -0.11B | -0.01B | 0.04B | 0.13B | 0.25B | 0.31B | 0.28B | 0.33B | 0.57B | 0.85B | 0.78B | 0.77B | 1.13B | 1.06B |
|
Income towards Parent Company
|
-0.01B | -0.11B | -0.01B | 0.04B | 0.13B | 0.25B | 0.31B | 0.29B | 0.34B | 0.51B | 0.72B | 0.78B | 0.77B | 1.13B | 1.06B |
|
Preferred Dividend Payments
|
| 0.05B | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.01B | -0.16B | -0.01B | 0.05B | 0.14B | 0.25B | 0.31B | 0.29B | 0.32B | 0.58B | 0.86B | 0.73B | 0.94B | 1.15B | 1.08B |
|
EPS (Basic)
|
-0.18 | -3.38 | -0.11 | 0.48 | 1.21 | 2.19 | 2.65 | 2.46 | 2.44 | 4.36 | 6.34 | 5.33 | 7.37 | 10.37 | 10.16 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -3.38 | -0.11 | 0.45 | 1.14 | 2.11 | 2.54 | 2.36 | 2.36 | 4.28 | 6.20 | 5.23 | 7.32 | 10.20 | 9.99 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 0.12B | 0.12B | 0.12B | 0.13B | 0.13B | 0.13B | 0.14B | 0.12B | 0.11B | 0.10B |
|
Shares Outstanding (Diluted Average)
|
0.05B | 0.05B | | 0.02B | 0.02B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
EBITDA
|
-0.01B | -0.11B | -0.01B | 0.06B | 0.14B | 0.33B | 0.41B | 0.34B | 0.32B | 0.58B | 0.86B | 0.72B | 0.85B | 1.16B | 1.08B |
|
Interest Expenses
|
| 0.00B | 0.00B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B |
|
Tax Rate
|
| | | 41.89% | 23.11% | 22.32% | 22.57% | 24.64% | 20.63% | 19.90% | 16.10% | 19.60% | 25.35% | 18.92% | 22.97% |