|
Revenue
|
2.33B | 3.17B | 3.62B | 3.57B | 3.76B | 4.42B | 4.46B | 5.08B | 8.04B | 8.63B | 8.12B | 7.50B | 11.78B | 15.79B | 12.55B | 12.14B |
|
Cost of Revenue
|
2.13B | 2.69B | 3.06B | 2.83B | 2.66B | 3.10B | 3.28B | 4.09B | 6.28B | 6.65B | 6.86B | 6.48B | 8.28B | 11.72B | 10.33B | 10.19B |
|
Gross Profit
|
0.20B | 0.48B | 0.56B | 0.74B | 1.10B | 1.32B | 1.19B | 0.98B | 1.76B | 1.99B | 1.26B | 1.02B | 3.50B | 4.07B | 2.22B | 1.96B |
|
Amortization - Intangibles
|
| | | | | | 0.01B | 0.04B | 0.11B | 0.10B | 0.11B | 0.11B | 0.12B | 0.15B | 0.12B | 0.12B |
|
Selling, General & Administrative
|
0.09B | 0.10B | 0.11B | 0.12B | 0.15B | 0.18B | 0.22B | 0.26B | 0.40B | 0.45B | 0.46B | 0.45B | 0.55B | 0.83B | 0.86B | 0.87B |
|
Restructuring Costs
|
| | | | | 0.01B | | 0.10B | 0.03B | 0.03B | 0.04B | 0.04B | 0.02B | 0.03B | 0.03B | 0.09B |
|
Operating Expenses
|
0.09B | 0.10B | 0.11B | 0.12B | 0.15B | 0.19B | 0.22B | 0.36B | 0.43B | 0.48B | 0.49B | 0.48B | 0.57B | 0.87B | 0.89B | 0.96B |
|
Operating Income
|
0.11B | 0.38B | 0.45B | 0.62B | 0.95B | 1.12B | 0.96B | 0.58B | 1.23B | 1.41B | 0.66B | 0.43B | 2.80B | 3.05B | 0.73B | 0.88B |
|
EBIT
|
0.11B | 0.38B | 0.45B | 0.62B | 0.95B | 1.12B | 0.96B | 0.58B | 1.23B | 1.41B | 0.66B | 0.43B | 2.80B | 3.05B | 0.73B | 0.88B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00B | | | -0.01B | | | | | | | | | | | | |
|
Non Operating Income
|
0.01B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | 0.04B | 0.05B | 0.01B | 0.05B | 0.04B | 0.04B | 0.05B | 0.07B | 0.14B | 0.22B |
|
EBT
|
0.08B | 0.34B | 0.40B | 0.59B | 0.94B | 1.08B | 0.96B | 0.56B | 1.08B | 1.33B | 0.57B | 0.33B | 2.68B | 2.95B | 0.70B | 0.94B |
|
Tax Provisions
|
0.03B | 0.12B | 0.14B | 0.20B | 0.33B | 0.40B | 0.30B | 0.14B | -0.26B | 0.30B | 0.11B | -0.04B | 0.61B | 0.65B | 0.18B | 0.29B |
|
Profit After Tax
|
0.05B | 0.22B | 0.26B | 0.39B | 0.61B | 0.69B | 0.67B | 0.42B | 1.34B | 1.03B | 0.46B | 0.37B | 2.07B | 2.30B | 0.52B | 0.65B |
|
Equity Income
|
0.00B | 0.00B | 0.00B | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.04B | 0.04B | 0.06B | 0.05B | 0.04B | 0.04B |
|
Income from Continuing Operations
|
0.05B | 0.22B | 0.26B | 0.39B | 0.61B | 0.69B | 0.67B | 0.42B | 1.34B | 1.03B | 0.46B | 0.37B | 2.07B | 2.30B | 0.52B | 0.65B |
|
Consolidated Net Income
|
0.05B | 0.22B | 0.26B | 0.39B | 0.61B | 0.69B | 0.67B | 0.42B | 1.34B | 1.03B | 0.46B | 0.37B | 2.07B | 2.30B | 0.52B | 0.65B |
|
Income towards Parent Company
|
0.05B | 0.22B | 0.26B | 0.39B | 0.61B | 0.69B | 0.67B | 0.42B | 1.34B | 1.03B | 0.46B | 0.37B | 2.07B | 2.30B | 0.52B | 0.65B |
|
Net Income towards Common Stockholders
|
0.05B | 0.22B | 0.26B | 0.39B | 0.61B | 0.69B | 0.67B | 0.42B | 1.34B | 1.03B | 0.46B | 0.37B | 2.07B | 2.30B | 0.52B | 0.65B |
|
EPS (Basic)
|
0.80 | 3.35 | 3.89 | 2.89 | 4.57 | 5.09 | 4.88 | 3.07 | 10.05 | 7.66 | 3.26 | 2.57 | 15.66 | 17.46 | 3.73 | 4.66 |
|
EPS (Weighted Average and Diluted)
|
0.80 | 3.34 | 3.87 | 2.88 | 4.55 | 5.07 | 4.86 | 3.06 | 10.00 | 7.62 | 3.25 | 2.56 | 15.58 | 17.34 | 3.70 | 4.64 |
|
Shares Outstanding (Weighted Average)
|
0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
Shares Outstanding (Diluted Average)
|
| 0.07B | 0.07B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B | 0.13B |
|
EBITDA
|
0.11B | 0.38B | 0.45B | 0.62B | 0.95B | 1.12B | 0.96B | 0.58B | 1.23B | 1.41B | 0.66B | 0.43B | 2.80B | 3.05B | 0.73B | 0.88B |
|
Interest Expenses
|
0.03B | 0.04B | 0.05B | 0.04B | 0.02B | 0.04B | 0.04B | 0.08B | 0.16B | 0.13B | 0.12B | 0.14B | 0.18B | 0.18B | 0.17B | 0.16B |
|
Tax Rate
|
32.71% | 35.45% | 35.49% | 34.11% | 35.21% | 36.80% | 30.94% | 24.73% | | 22.49% | 18.95% | | 22.67% | 22.03% | 25.43% | 31.02% |