|
Revenue
|
| | 8.14M | 8.49M | 9.14M | 12.53M | 14.04M | 13.21M | 15.91M | 13.22M | 347.63M | 204.77M | 214.51M | 854.58M | 509.90M | 316.33M | 1,835.41M | 1,074.91M | 577.88M | 402.21M |
|
Cost of Revenue
|
| | 0.43M | 0.27M | 0.34M | 0.73M | 0.49M | 0.49M | 0.64M | 0.67M | 331.81M | 189.43M | 196.91M | 831.97M | 491.70M | 312.84M | 1,766.69M | 1,054.63M | 561.07M | 396.81M |
|
Gross Profit
|
| | 7.72M | 8.22M | 8.80M | 11.80M | 13.54M | 12.73M | 15.27M | 12.55M | 15.82M | 15.35M | 17.60M | 22.61M | 18.20M | 3.49M | 68.71M | 20.27M | 16.81M | 5.40M |
|
Depreciation & Amortization - Total
|
| | 1.10M | 1.40M | | 0.50M | 0.70M | 0.90M | 1.50M | 1.00M | 1.30M | 1.40M | 1.40M | 0.10M | 0.10M | 0.10M | | 0.20M | 0.20M | 0.20M |
|
Research & Development
|
| | 2.79M | 3.92M | 3.15M | 4.36M | 4.16M | 4.14M | 4.42M | 5.72M | 4.39M | 5.54M | 5.19M | 5.92M | 3.65M | 2.16M | 10.41M | 3.57M | 2.90M | 2.21M |
|
Restructuring Costs
|
| | 7.82M | 2.49M | 1.77M | 0.52M | 0.18M | 0.45M | 4.53M | 4.25M | 17.02M | -0.74M | -12.45M | 6.14M | 0.93M | 0.42M | 0.70M | 0.23M | | 5.11M |
|
Other Operating Expenses
|
| | 24.85M | 32.01M | 34.09M | 55.64M | 52.54M | 1,602.62M | 337.44M | 47.70M | 376.01M | 251.44M | 298.86M | 874.26M | 527.24M | 338.79M | 1,844.62M | 1,089.43M | 593.27M | 419.96M |
|
Operating Expenses
|
| | 36.55M | 39.81M | 39.00M | 61.02M | 57.59M | 1,608.11M | 347.88M | 58.67M | 398.72M | 257.63M | 293.01M | 886.42M | 531.91M | 341.47M | 1,855.73M | 1,093.43M | 596.37M | 427.47M |
|
Operating Income
|
| | -28.41M | -31.32M | -29.86M | -48.49M | -43.55M | -1594.90M | -331.98M | -45.45M | -51.09M | -52.86M | -78.49M | -31.84M | -22.02M | -25.14M | -20.32M | -18.52M | -18.49M | -25.26M |
|
EBIT
|
| | -28.41M | -31.32M | -29.86M | -48.49M | -43.55M | -1594.90M | -331.98M | -45.45M | -51.09M | -52.86M | -78.49M | -31.84M | -22.02M | -25.14M | -20.32M | -18.52M | -18.49M | -25.26M |
|
Other Non Operating Income
|
| | -0.34M | -0.31M | 1.12M | -0.46M | 0.37M | 0.70M | -1.46M | -0.02M | -0.33M | 0.38M | -0.28M | 0.72M | 0.45M | 0.26M | 1.60M | 1.94M | -2.95M | 40.92M |
|
Non Operating Income
|
| | -0.34M | -0.31M | 1.12M | -0.46M | 0.37M | 0.70M | -1.46M | -0.02M | -0.33M | 0.38M | -0.28M | 0.72M | 0.45M | 0.26M | 1.60M | 1.94M | -2.95M | 40.92M |
|
EBT
|
| | -28.80M | -31.73M | -28.84M | -46.46M | -32.74M | -1593.15M | -328.90M | -44.84M | -50.36M | -51.52M | -78.65M | -21.12M | -35.44M | -3.88M | -48.75M | 16.29M | -30.09M | -21.58M |
|
Tax Provisions
|
| | 0.02M | 0.16M | 0.01M | -3.14M | -5.10M | -0.61M | -2.48M | 0.02M | 0.15M | 0.23M | 0.04M | 0.16M | 0.07M | -0.11M | 0.05M | 0.05M | 0.06M | -0.03M |
|
Profit After Tax
|
| | -28.82M | -31.89M | -28.85M | -43.32M | -27.64M | -1592.55M | -326.43M | -44.86M | -50.51M | -51.75M | -78.69M | -21.27M | -35.51M | -6.29M | -40.37M | 16.24M | -30.15M | -23.16M |
|
Income from Non-Controlling Interests
|
| | | | | -36.19M | -23.74M | -1124.42M | -227.48M | -30.88M | -33.66M | -34.42M | -51.99M | -13.11M | -19.09M | -3.40M | -21.19M | 8.53M | -15.42M | -8.24M |
|
Income from Continuing Operations
|
| | -28.82M | -31.89M | -28.85M | -43.32M | -27.64M | -1592.55M | -326.43M | -44.86M | -50.51M | -51.75M | -78.69M | -21.27M | -35.51M | -3.76M | -48.80M | 16.24M | -30.15M | -21.55M |
|
Consolidated Net Income
|
| | -28.82M | -31.89M | -28.85M | -43.32M | -27.64M | -1592.55M | -326.43M | -44.86M | -50.51M | -51.75M | -78.69M | -21.27M | -35.51M | -2.53M | -48.80M | 16.24M | -30.15M | -1.60M |
|
Income towards Parent Company
|
| | -28.82M | -31.89M | -28.85M | -43.32M | -27.64M | -1592.55M | -326.43M | -44.86M | -50.51M | -51.75M | -78.69M | -21.27M | -35.51M | -2.53M | -48.80M | 16.24M | -30.15M | -1.60M |
|
Net Income towards Common Stockholders
|
| | -28.82M | -31.89M | -28.85M | -43.32M | -27.64M | -1592.55M | -326.43M | -44.86M | -50.51M | -51.75M | -78.69M | -21.27M | -35.51M | -2.53M | -48.80M | 16.24M | -30.15M | -1.60M |
|
EPS (Basic)
|
| | -27.80 | -16.71 | -15.12 | -0.12 | -0.05 | -6.11 | -196.08 | -4.27 | -4.69 | -4.74 | -7.29 | -1.86 | -2.67 | -0.45 | -3.10 | 1.18 | -2.16 | -1.15 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.14 | -0.05 | -6.11 | -196.08 | -4.27 | -4.69 | -4.74 | -7.29 | -1.86 | -2.67 | -0.45 | -3.10 | 1.13 | -2.16 | -1.15 |
|
Shares Outstanding (Weighted Average)
|
1.04M | 1.04M | 1.04M | 1.91M | 1.91M | 10.53M | 10.55M | 10.56M | 10.56M | 10.62M | 10.91M | 10.98M | 10.99M | 12.87M | 13.43M | 13.52M | 13.67M | 13.71M | 13.91M | 21.55M |
|
EBITDA
|
| | -27.31M | -29.93M | -29.86M | -47.99M | -42.85M | -1594.00M | -330.48M | -44.45M | -49.79M | -51.46M | -77.09M | -31.74M | -21.92M | -25.04M | -20.32M | -18.32M | -18.29M | -25.06M |
|
Tax Rate
|
| | | | | 6.75% | 15.58% | 0.04% | 0.75% | | | | | | | 2.92% | | 0.30% | | 0.12% |