|
Revenue
|
30.40M | 60.78M | 193.24M | 327.91M | 479.75M | 428.91M | 288.58M | 255.12M | 225.86M |
|
Cost of Revenue
|
12.96M | 35.06M | 151.05M | 321.07M | 379.00M | 529.05M | 300.34M | 160.42M | 136.31M |
|
Gross Profit
|
29.50M | 25.72M | 21.54M | -23.63M | 52.91M | -149.52M | -48.09M | 60.00M | 57.20M |
|
Research & Development
|
0.62M | 1.13M | 11.62M | | | | | | |
|
Share-based Compensation (IS)
|
5.83M | 16.59M | 107.86M | | | | | | |
|
Selling, General & Administrative
|
12.85M | 80.68M | 299.09M | 517.45M | 454.61M | 331.45M | 259.26M | 170.18M | 122.02M |
|
Restructuring Costs
|
7.37M | 3.41M | 17.84M | | | | | | |
|
Other Operating Expenses
|
19.40M | 33.75M | 179.05M | 703.78M | 580.74M | -294.60M | -1664.62M | -48.95M | -22.47M |
|
Operating Expenses
|
40.23M | 118.97M | 507.60M | 1,221.24M | 1,035.36M | 663.30M | 1,943.05M | 229.65M | 141.46M |
|
Operating Income
|
-10.73M | -93.25M | -486.06M | -1244.87M | -982.45M | -812.83M | -1991.14M | -169.65M | -113.81M |
|
EBIT
|
-10.73M | -93.25M | -486.06M | -1244.87M | -982.45M | -812.83M | -1991.14M | -169.65M | -113.81M |
|
Interest & Investment Income
|
| 1.05M | 37.60M | 49.47M | 16.88M | 5.27M | 18.38M | 12.04M | 6.34M |
|
Other Non Operating Income
|
| 54.28M | -45.53M | 167.33M | -306.46M | 599.20M | -344.89M | -179.98M | -345.19M |
|
Non Operating Income
|
2.94M | 54.28M | -45.53M | 167.33M | -306.46M | 599.20M | -344.89M | -179.98M | -345.19M |
|
EBT
|
-7.83M | -40.12M | -539.79M | -1125.60M | -1330.50M | -213.71M | -2336.03M | -349.63M | -703.72M |
|
Tax Provisions
|
-2.06M | -0.31M | 3.14M | -90.71M | 16.92M | -7.14M | -4.34M | 9.14M | 5.14M |
|
Profit After Tax
|
-5.77M | -52.46M | -561.42M | -1034.88M | -1378.66M | -263.74M | -2505.12M | -501.28M | -434.59M |
|
Equity Income
|
-0.04M | -1.15M | -8.20M | -48.05M | -41.58M | -0.08M | | | |
|
Income from Non-Controlling Interests
|
-0.04M | 15.79M | 18.50M | -49.31M | 58.55M | -15.41M | -22.36M | -13.74M | |
|
Income from Continuing Operations
|
-5.77M | -39.82M | -542.93M | -1034.88M | -1347.41M | -206.57M | -2331.70M | -358.78M | -708.85M |
|
Consolidated Net Income
|
-5.77M | -39.82M | -542.93M | -1034.88M | -1347.41M | -57.17M | -173.43M | -142.50M | 4.33M |
|
Income towards Parent Company
|
-5.73M | -54.86M | -522.65M | -1034.88M | -1347.41M | -57.17M | -173.43M | -142.50M | 4.33M |
|
Net Income towards Common Stockholders
|
-5.73M | -54.86M | -522.65M | -1034.88M | -1347.41M | -57.17M | -173.43M | -142.50M | 4.33M |
|
EPS (Basic)
|
-0.05 | -0.30 | -2.10 | -2.83 | -3.71 | -6.32 | -53.51 | -6.52 | -4.04 |
|
EPS (Weighted Average and Diluted)
|
| -0.27 | -3.42 | | -3.71 | -6.32 | -53.51 | -6.52 | -4.04 |
|
Shares Outstanding (Weighted Average)
|
20.10M | 20.10M | 20.10M | 34.45M | 37.68M | 39.42M | 49.49M | 91.11M | 147.12M |
|
Shares Outstanding (Diluted Average)
|
| 201.29M | 152.62M | | 293.65M | 31.22M | 35.10M | 55.47M | 77.37M |
|
EBITDA
|
-10.73M | -37.41M | -566.36M | -865.71M | -1580.24M | -283.02M | -2461.27M | -169.65M | -113.81M |
|
Interest Expenses
|
| 0.61M | 1.55M | 5.01M | 6.68M | 82.93M | 95.49M | 78.15M | 53.64M |
|
Tax Rate
|
26.31% | 0.76% | | 8.06% | | 3.34% | 0.19% | | |