|
Revenue
|
0.83B | 0.82B | 0.80B | 1.01B | 1.36B | 1.74B | 2.38B | 3.14B | 3.47B | 3.72B | 3.43B | 3.23B | 2.19B | 1.37B | 1.31B | 1.27B | 1.21B | 1.56B | 1.93B | 2.77B | 2.17B | 2.01B | 1.64B | 1.78B |
|
Cost of Revenue
|
0.69B | 0.70B | 0.62B | 0.72B | 0.80B | 0.88B | 0.99B | 1.01B | 1.03B | 1.12B | 1.26B | 1.25B | 1.13B | 0.94B | 0.97B | 1.01B | 0.96B | 1.08B | 1.13B | 1.17B | 1.13B | 1.16B | 1.10B | 1.11B |
|
Gross Profit
|
0.08B | 0.06B | 0.10B | 0.23B | 0.48B | 0.74B | 1.22B | 1.91B | 2.19B | 2.31B | 1.83B | 1.60B | 0.67B | 0.05B | -0.08B | -2.19B | 5,200.00B | 0.22B | 0.52B | 1.31B | 0.73B | 0.53B | 0.22B | 0.34B |
|
Depreciation & Amortization - Total
|
-0.06B | -0.07B | -0.07B | -0.07B | -0.09B | -0.13B | -0.17B | -0.22B | -0.24B | -0.28B | -0.33B | -0.37B | -0.38B | -0.38B | -0.41B | -0.42B | -0.24B | -0.26B | -0.28B | -0.29B | -0.31B | -0.31B | -0.32B | -0.33B |
|
Selling, General & Administrative
|
-0.04B | -0.04B | -0.04B | -0.04B | -0.05B | -0.06B | -0.07B | -0.06B | -0.08B | -0.08B | -0.08B | -0.08B | -0.09B | -0.07B | -0.07B | -0.06B | -0.07B | -0.06B | -0.07B | -0.08B | -0.09B | -0.08B | -0.08B | -0.08B |
|
Operating Expenses
|
-0.10B | -0.10B | -0.11B | -0.11B | -0.14B | -0.18B | -0.24B | -0.28B | -0.33B | -0.36B | -0.42B | -0.46B | -0.47B | -0.45B | -0.49B | -0.48B | -0.31B | -0.32B | -0.35B | -0.37B | -0.39B | -0.39B | -0.40B | -0.41B |
|
Operating Income
|
0.04B | 0.02B | 0.07B | 0.19B | 0.44B | 0.68B | 1.16B | 1.86B | 2.12B | 2.24B | 1.76B | 1.54B | 0.58B | -0.01B | -0.17B | -2.28B | -0.05B | 0.17B | 0.47B | 1.23B | 0.66B | 0.46B | 0.15B | 0.26B |
|
EBIT
|
0.04B | 0.02B | 0.07B | 0.19B | 0.44B | 0.68B | 1.16B | 1.86B | 2.12B | 2.24B | 1.76B | 1.54B | 0.58B | -0.01B | -0.17B | -2.28B | -0.05B | 0.17B | 0.47B | 1.23B | 0.66B | 0.46B | 0.15B | 0.26B |
|
Interest & Investment Income
|
| 0.00B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.02B | 0.03B | 0.03B | 0.05B | 0.04B | 0.04B | 0.04B | 0.02B | 0.04B | 0.02B | 0.02B | 0.07B | 0.04B | 0.03B | 0.03B |
|
Other Non Operating Income
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | | | | | | | | | | | | |
|
Non Operating Income
|
0.04B | | | | 0.07B | | | | 0.03B | | | | 0.03B | | | | | | | | | | | |
|
EBT
|
0.00B | -0.01B | 0.03B | 0.15B | 0.37B | 0.64B | 1.11B | 1.82B | 2.08B | 2.22B | 1.74B | 1.51B | 0.56B | -0.06B | -0.27B | -2.34B | -0.14B | 0.10B | 0.37B | 1.13B | 0.60B | 0.38B | 0.05B | 0.17B |
|
Tax Provisions
|
-0.00B | -0.00B | -0.00B | 0.00B | -0.01B | 0.05B | -0.22B | 0.36B | -0.37B | 0.51B | -0.40B | -0.35B | -0.14B | 0.01B | 0.06B | 0.07B | -0.01B | -0.00B | 0.00B | -0.01B | -0.04B | 0.08B | 0.03B | 0.05B |
|
Profit After Tax
|
0.00B | -0.01B | 0.03B | 0.14B | 0.37B | 0.59B | 0.89B | 1.46B | 1.71B | 1.71B | 1.34B | 1.17B | 0.42B | -0.06B | -0.21B | -2.27B | -0.15B | 0.09B | 0.37B | 1.13B | 0.56B | 0.30B | 0.02B | 0.12B |
|
Equity Income
|
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 | -0.00B | | -0.00B | -0.00B | -0.00B | | -0.00B | -0.00B |
|
Income from Non-Controlling Interests
|
0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
0.00B | -0.01B | 0.03B | 0.14B | 0.38B | 0.59B | 1.34B | 1.46B | 2.46B | 1.71B | 2.14B | 1.86B | 0.70B | -0.07B | -0.33B | -2.41B | -0.13B | 0.10B | 0.37B | 1.14B | 0.64B | 0.30B | 0.02B | 0.12B |
|
Consolidated Net Income
|
0.00B | -0.01B | 0.03B | 0.14B | 0.38B | 0.59B | 1.34B | 1.46B | 2.46B | 1.71B | 2.14B | 1.86B | 0.70B | -0.07B | -0.33B | -2.41B | -0.13B | 0.10B | 0.37B | 1.14B | 0.64B | 0.30B | 0.02B | 0.12B |
|
Income towards Parent Company
|
-0.00B | -0.01B | 0.02B | 0.14B | 0.37B | 0.59B | 0.89B | 1.46B | 1.71B | 1.71B | 1.33B | 1.16B | 0.41B | -0.06B | -0.22B | -2.27B | -0.15B | 0.09B | 0.37B | 1.12B | 0.56B | 0.30B | 0.02B | 0.12B |
|
Net Income towards Common Stockholders
|
-0.00B | -0.01B | 0.02B | 0.14B | 0.37B | 0.59B | 0.89B | 1.46B | 1.71B | 1.71B | 1.33B | 1.16B | 0.41B | -0.06B | -0.22B | -2.27B | -0.15B | 0.09B | 0.37B | 1.12B | 0.56B | 0.30B | 0.02B | 0.12B |
|
EPS (Basic)
|
0.00 | -0.14 | | | 4.15 | 5.35 | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| -0.14 | | | 3.49 | 5.13 | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.09B | | | | 0.09B | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.12B | -0.04B | 0.00B | 0.12B | 0.53B | 0.56B | 0.99B | 1.64B | 2.36B | 1.96B | 1.43B | 1.17B | 0.97B | -0.39B | -0.58B | -2.69B | 0.19B | -0.09B | 0.19B | 0.94B | 0.97B | 0.15B | -0.17B | -0.07B |
|
Interest Expenses
|
-0.04B | 0.03B | -0.04B | -0.04B | -0.07B | -0.05B | 0.04B | 0.04B | -0.04B | 0.02B | 0.03B | 0.03B | -0.08B | -0.10B | -0.14B | 0.07B | -0.11B | 0.07B | -0.12B | 0.10B | -0.12B | -0.12B | -0.13B | -0.12B |
|
Tax Rate
|
-57.55% | 34.95% | -14.85% | 2.50% | -1.45% | 8.45% | -20.13% | 19.66% | -17.96% | 22.88% | -23.07% | -23.03% | -25.35% | -10.20% | -21.83% | -3.04% | 6.93% | -4.36% | 0.56% | -0.60% | -6.34% | 22.18% | 51.93% | 28.38% |