|
Revenue
|
0.01B | 0.01B | 0.02B | -0.05B | 0.02B | 0.02B | 0.02B | 2.23B | 0.02B | 0.05B | 0.07B | 1,189,400.00B | 0.09B | 0.08B | | 0.00B | | | 31.71B | 11.32B | 10.15B | 7.37B | 10.07B | 10.05B | 9.83B | 11.23B | 12.04B | 0.88B | 13.43B | | 14.71B | 14.64B | | 13.51B | 14.40B | | 12.02B | 11.95B | | 2.21B | | 6.70B | 6.92B |
|
Cost of Revenue
|
1.02B | 1.48B | 1.72B | -3.91B | 1.57B | 1.86B | 1.89B | 2.06B | 1.87B | 4.67B | 7.29B | 8.03B | 7.65B | 8.20B | 9.08B | 9.21B | 8.19B | 9.78B | 10.39B | 9.97B | 8.90B | 6.82B | 9.27B | 9.10B | 8.98B | 10.55B | 11.15B | 12.47B | 12.59B | 13.68B | 13.55B | 13.29B | 12.47B | 12.33B | 13.02B | 12.21B | 10.88B | 10.93B | 7.07B | 2.04B | 5.40B | 5.46B | 5.66B |
|
Gross Profit
|
| | | | | | | 0.17B | | | | 1,189,391.97B | | | | -9.20B | | | 21.32B | 1.35B | 1.25B | 0.55B | 0.80B | 0.94B | 0.85B | 0.69B | 0.89B | -11.59B | 0.84B | | 1.16B | 1.35B | | 1.18B | 1.38B | | 1.14B | 1.02B | | 0.17B | | 1.23B | 1.26B |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.09B | 0.14B | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | 0.23B | | | | 0.26B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-0.04B | -0.05B | -0.07B | 0.38B | -0.06B | -0.06B | -0.07B | -0.07B | -0.06B | -0.08B | -0.10B | 0.11B | -0.12B | -0.14B | -0.17B | -0.21B | -0.18B | -0.21B | -0.21B | -0.23B | -0.24B | -0.23B | -0.24B | -0.26B | -0.25B | -0.25B | -0.25B | -0.26B | -0.30B | -0.31B | -0.36B | -0.40B | -0.40B | -0.40B | -0.40B | -0.34B | -0.32B | -0.31B | -0.32B | 0.11B | -0.31B | -0.27B | -0.28B |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | 0.01B | | | | -0.00B | |
|
Other Operating Expenses
|
-0.00B | -0.01B | 0.07B | 0.02B | -0.01B | -0.02B | 0.01B | 0.01B | 0.01B | -0.01B | -0.04B | -0.07B | -0.01B | -0.01B | -0.04B | -0.07B | -0.09B | -0.18B | -0.08B | -0.05B | -0.22B | 0.15B | -0.01B | 0.19B | 0.04B | -0.10B | -0.02B | 0.04B | -0.10B | -0.22B | -0.21B | -0.13B | 0.13B | 0.14B | -0.10B | -0.34B | 0.12B | -0.10B | -0.23B | 0.47B | -0.08B | -0.10B | -0.46B |
|
Operating Expenses
|
-0.04B | -0.05B | -0.07B | 0.38B | -0.06B | -0.06B | -0.07B | 0.16B | -0.06B | -0.08B | -0.10B | 0.37B | -0.12B | -0.14B | -0.17B | -0.21B | -0.18B | -0.21B | -0.21B | -0.23B | -0.24B | -0.23B | -0.24B | -0.26B | 0.31B | -0.16B | -0.11B | -0.26B | 0.34B | -0.31B | -0.36B | -0.40B | -0.40B | -0.40B | -0.40B | -0.34B | -0.32B | -0.30B | -0.32B | 0.11B | -0.31B | -0.27B | -0.28B |
|
Operating Income
|
| | | | | | | 0.01B | | | | 1,189,391.60B | | | | -9.00B | | | 21.54B | 1.58B | 1.49B | 0.78B | 1.04B | 1.21B | 0.12B | 0.07B | 1.00B | -11.33B | 0.12B | 0.10B | 1.52B | 1.74B | | 1.57B | 1.79B | | 1.45B | 1.32B | | 0.06B | | 1.50B | 1.53B |
|
EBIT
|
0.27B | 0.02B | 0.01B | -0.35B | -0.06B | -0.12B | 0.03B | 0.01B | 0.18B | -0.08B | -0.01B | 1,189,391.60B | 0.17B | 0.24B | 0.35B | -9.00B | 0.25B | 0.02B | 21.54B | 1.58B | 1.49B | 0.78B | 1.04B | 1.21B | 0.12B | 0.07B | 1.00B | -11.33B | 0.12B | 0.10B | 1.52B | 1.74B | 0.26B | 1.57B | 1.79B | 3.40B | 1.45B | 1.32B | 1.43B | 0.06B | 0.39B | 1.50B | 1.53B |
|
Other Non Operating Income
|
-0.26B | | | 0.01B | -0.01B | -0.02B | 0.01B | 0.02B | 0.01B | -0.01B | -0.04B | -0.07B | -0.01B | -0.01B | | | | | | | | | | | 0.00B | 0.07B | 0.18B | | 0.00B | | | | | | | | | 0.01B | | | | -0.00B | |
|
Non Operating Income
|
| -0.01B | 0.07B | | | -0.02B | 0.01B | | | | | -6.40 | | | | -31.60 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.28B | 0.03B | 0.03B | -0.40B | -0.03B | -0.10B | 0.06B | -0.14B | 0.20B | -0.03B | 0.06B | -0.01B | 0.25B | 0.32B | 0.35B | 0.37B | 0.25B | 0.02B | 0.23B | 0.13B | -0.06B | 0.10B | 0.20B | 0.49B | 1.93B | 0.01B | 0.29B | 0.10B | 0.03B | -0.03B | -0.10B | 0.03B | 0.26B | 0.09B | -0.03B | 3.40B | 0.19B | -0.05B | 1.43B | 1.32B | 0.39B | 0.07B | -0.15B |
|
Tax Provisions
|
-0.01B | -0.01B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | 0.10B | 0.00B | -0.00B | -0.02B | -30.70 | -0.03B | -0.05B | -0.04B | -29.00 | -0.03B | -0.09B | -0.11B | | -0.07B | -0.02B | -0.10B | | -0.02B | -0.12B | -0.12B | | -0.03B | -0.05B | | | | | | | | -0.12B | | | | -0.12B | |
|
Profit After Tax
|
0.29B | 0.04B | 0.04B | -0.38B | -0.03B | -0.09B | -0.07B | -0.13B | 0.20B | -0.03B | 0.08B | -0.01B | 0.28B | 0.31B | 0.40B | 236.60 | 0.28B | -0.04B | 0.35B | 0.09B | -0.03B | 0.15B | 0.09B | 0.38B | 0.06B | -0.03B | 0.30B | 0.14B | -0.01B | 0.27B | -0.07B | 0.04B | 0.26B | 0.04B | 0.05B | 3.40B | 0.20B | 0.07B | 1.43B | 1.28B | 0.39B | 0.14B | -0.12B |
|
Equity Income
|
0.00B | 0.01B | 0.03B | -0.04B | 0.03B | 0.02B | 0.03B | -0.01B | -0.01B | 0.01B | 0.04B | 0.01B | 0.02B | -0.01B | -0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | -0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.01B | 0.03B | -0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.05B | 0.02B | 0.03B | 0.00B | 0.00B | -0.01B | 0.02B | 0.01B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.01B | | | -0.01B | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -0.01B | | -0.12B | -0.06B | 0.03B | | | | | | | | | | | | | | | | | | 0.00B | | | | 0.00B | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.29B | 0.04B | 0.04B | -0.38B | -0.03B | -0.09B | 0.07B | -0.24B | 0.20B | -0.02B | 0.08B | -0.01B | 0.28B | 0.37B | 0.40B | 0.37B | 0.28B | 0.11B | 0.34B | 0.13B | 0.02B | 0.13B | 0.30B | 0.49B | 1.95B | 0.13B | 0.41B | 0.10B | 0.05B | 0.02B | -0.10B | 0.03B | 0.26B | 0.09B | -0.03B | 3.40B | 0.19B | 0.07B | 1.43B | 1.32B | 0.39B | 0.19B | -0.15B |
|
Consolidated Net Income
|
0.29B | 0.04B | 0.04B | -0.38B | -0.03B | -0.09B | 0.07B | -0.24B | 0.20B | -0.02B | 0.08B | 7.40 | 0.28B | 0.37B | 0.40B | 169.70 | 0.28B | 0.11B | 0.34B | 0.13B | 0.02B | 0.13B | 0.30B | 0.49B | 0.82B | 0.13B | 0.41B | 0.10B | -0.00B | 0.02B | -0.10B | 0.06B | -0.00B | -0.04B | -0.03B | 3.88B | 0.19B | 0.07B | 1.43B | 1.32B | 0.39B | 0.19B | -0.15B |
|
Income towards Parent Company
|
0.29B | 0.01B | 0.02B | 0.00B | -0.01B | -0.03B | -0.04B | | 0.01B | -0.02B | 0.08B | 7.40 | 0.28B | 0.37B | 0.40B | 169.70 | 0.28B | 0.11B | 0.34B | 0.13B | 0.02B | 0.13B | 0.30B | 0.49B | 0.01B | -0.02B | 0.00B | 0.04B | -0.67B | 0.79B | -0.10B | 0.06B | -0.14B | 0.11B | 0.40B | 3.88B | 0.15B | 0.12B | -0.47B | -0.06B | -0.08B | -0.12B | -0.49B |
|
Preferred Dividend Payments
|
| | | | -0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.29B | 0.01B | 0.02B | 0.00B | | -0.00B | -0.04B | -0.01B | 0.01B | -0.00B | -0.01B | -0.08B | 1.41B | 0.04B | -0.00B | 0.07B | 1.95B | 2.15B | 2.15B | -0.06B | 1.72B | -0.06B | 1.73B | 0.04B | 2.14B | -0.05B | 0.05B | -0.02B | 0.01B | 0.06B | -0.01B | -0.01B | -0.14B | 2.08B | 1.40B | 3.88B | 0.02B | 1.87B | -0.47B | -0.06B | -0.08B | 2.29B | -2.35B |
|
EPS (Basic)
|
| | | | | | | -140.06 | | | | -554.39 | | | | | | 17.13 | | | | -0.49 | | 0.47 | 17.55 | -0.41 | | 0.53 | 0.07 | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | 17.01 | | | | -0.48 | | | 17.42 | -0.41 | | | 0.07 | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 0.00B | | | | 0.00B | | | | | | 0.13B | | | | 0.12B | | | 0.12B | 0.12B | | | 0.12B | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 0.13B | | | | 0.12B | | | 0.12B | 0.12B | | | 0.12B | | | | | | | | | | | | | | |
|
EBITDA
|
0.27B | 0.02B | 0.01B | -0.35B | -0.06B | -0.12B | 0.03B | 0.01B | 0.18B | -0.08B | -0.01B | 71.00 | 0.17B | 0.24B | 0.35B | 250.60 | 0.25B | 0.02B | 21.54B | 1.58B | 1.49B | 0.78B | 1.04B | 1.21B | 0.12B | 0.31B | 0.44B | -11.33B | 0.12B | 0.31B | 1.52B | 1.74B | 0.26B | 1.57B | 1.79B | 3.40B | 1.45B | 1.32B | 1.43B | 0.06B | 0.39B | 1.50B | 1.53B |
|
Interest Expenses
|
-0.01B | -0.01B | -0.02B | 0.05B | -0.02B | -0.02B | -0.02B | 0.02B | -0.02B | -0.05B | -0.07B | 0.07B | -0.09B | -0.08B | | | | | | | | | | | -0.03B | | | | -0.02B | | | | | | | | | | | | | | |
|
Tax Rate
|
-3.93% | -38.46% | -40.74% | 3.31% | 9.09% | 7.07% | -14.04% | -68.88% | 1.97% | 15.38% | -33.33% | 0.00% | -11.02% | -16.20% | -12.18% | 0.00% | -12.00% | -581.25% | -46.55% | | 131.58% | -21.90% | -52.31% | | -1.25% | -1,475.00% | -41.32% | | -89.31% | 156.25% | | | | | | | | 234.62% | | | | -170.00% | |