| Period Ending: |
LTM
(Last Twelve Months) |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2018 03-31 |
2017 03-31 |
2016 03-31 |
2015 03-31 |
2014 03-31 |
|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2021-12-31 | 2021-07-28 | 2020-06-19 | 2019-06-10 | 2018-06-15 | 2017-06-19 | 2016-03-31 | 2015-03-31 | 2014-03-31 |
| Revenue | 17,577 | 15,236 | 12,958 | 9,926 | 7,701 | 4,183 | 2,626 | 1,124 | 881.3 |
| Cost of Revenue | 1,471 | 1,261 | 1,146 | 869 | 691.9 | 375.8 | 190.6 | 79.82 | 52.49 |
| Gross Profit | 16,106 | 13,975 | 11,812 | 9,057 | 7,009 | 3,807 | 2,436 | 1,044 | 828.9 |
| Operating Expenses | 4,702 | 6,208 | 5,294 | 3,451 | 3,070 | 1,844 | 1,361 | 748.4 | 487.7 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 1,019 | 2,988 | 2,434 | 1,314 | 1,187 | 797.2 | 672.8 | 426 | 235.3 |
| Other Operating Expenses | 3,683 | 3,220 | 2,860 | 2,137 | 1,882 | 1,047 | 687.8 | 322.4 | 252.4 |
| Operating Income | 11,404 | 7,767 | 6,518 | 5,606 | 3,939 | 1,963 | 1,075 | 295.9 | 341.2 |
| Net Non-Operating Interest | -9,393 | -7,823 | -7,398 | -5,021 | -5,335 | -2,444 | -2,104 | -845.7 | -533.3 |
| Interest Income | 0 | 587 | 564 | 932.2 | 508.7 | 320.1 | 221.6 | 153.9 | 111.8 |
| Interest Expense | 9,393 | 8,410 | 7,962 | 5,954 | 5,844 | 2,764 | 2,326 | 999.6 | 645.1 |
| Equity & Other Income/(Expense) | -3,264 | -3,849 | -968 | -293.6 | 121.5 | 181.2 | -297.8 | -285.7 | -567.5 |
| Income Before Tax | -1,253 | -3,905 | -1,848 | 291.3 | -1,275 | -299.2 | -1,327 | -835.5 | -759.6 |
| Income Tax Expense | 1,751 | 296 | 489 | 152.8 | -252.9 | 892.3 | 327.7 | 253.1 | 15.85 |
| Income Attributable to Non-Controlling Interest | 6 | 0 | 0 | 60.09 | -201.5 | -18.92 | -4.65 | -5.59 | -26.93 |
| Net Income | -3,010 | -4,201 | -2,337 | 78.4 | -820.7 | -1,173 | -1,650 | -1,083 | -748.5 |
| Depreciation and Amortization | 3,543 | 3,202 | 2,968 | 2,137 | 1,882 | 1,047 | 687.8 | 322.4 | 252.4 |
| EBITDA | 14,947 | 10,969 | 9,486 | 7,743 | 5,821 | 3,010 | 1,763 | 618.4 | 593.6 |
| Earnings Per Share (EPS) | -62.44 | -87.56 | -54.29 | 2.37 | -31.6 | -89.92 | -101.3 | -64.15 | -44.34 |
| Diluted Earnings Per Share | -62.57 | -87.56 | -54.29 | 2.31 | -31.6 | -89.92 | -101.3 | -64.15 | -44.34 |
| Weighted Average Shares Outstanding | 48.25 | 47.98 | 43.05 | 33.06 | 25.97 | 13.04 | 16.28 | 16.88 | 16.88 |
| Diluted Weighted Average Shares Outstanding | 48.25 | 47.98 | 43.05 | 33.97 | 25.97 | 13.04 | 16.28 | 16.88 | 16.88 |
