|
Revenue
|
0.00M | 0.00M | 0.01M | 0.01M | -0.01M | 0.08M | 0.45M | 10.03M | 39.29M | 131.53M | 168.41M | 378.97M | 766.31M |
|
Cost of Revenue
|
| | | | | 0.03M | 0.30M | 7.91M | 5.26M | 41.23M | 93.58M | 165.52M | 343.10M |
|
Gross Profit
|
0.00M | 0.00M | 0.01M | 0.01M | -0.01M | 0.05M | 0.15M | 2.12M | 34.02M | 90.29M | 74.83M | 213.45M | 423.21M |
|
Depreciation & Amortization - Total
|
| | | | 0.00M | 0.06M | 0.10M | 0.07M | 7.41M | 47.08M | 118.61M | 152.47M | 344.13M |
|
Research & Development
|
| | | | | 0.00M | 1.07M | 0.16M | | | | | |
|
Selling, General & Administrative
|
0.02M | 0.03M | 0.01M | 0.03M | | 0.09M | 0.37M | 1.09M | 5.72M | 10.42M | 20.82M | 30.18M | 52.62M |
|
Other Operating Expenses
|
| -0.00M | -0.01M | | | 0.00M | 0.01M | -8.20M | 3.67M | -2.23M | 2.48M | 6.61M | 84.63M |
|
Operating Expenses
|
0.02M | 0.03M | 0.01M | 0.03M | 0.00M | 2.59M | 13.53M | 25.17M | 51.19M | 169.39M | 299.45M | 528.01M | 447.37M |
|
Operating Income
|
-0.02M | -0.04M | -0.02M | -0.03M | | -2.54M | -13.38M | -23.35M | -11.90M | -40.09M | -131.30M | -149.04M | 403.57M |
|
EBIT
|
-0.02M | -0.04M | -0.02M | -0.03M | | -2.54M | -13.38M | -23.35M | -11.90M | -40.09M | -131.30M | -149.04M | 403.57M |
|
Interest & Investment Income
|
| | | | | | | 0.31M | 0.22M | 0.19M | 0.48M | 8.55M | 4.12M |
|
Other Non Operating Income
|
0.00M | | | | | | -0.12M | 2.12M | 2.79M | -1.95M | -0.26M | -0.96M | -1.55M |
|
Non Operating Income
|
0.00M | -0.00M | -0.01M | -0.01M | 0.01M | 0.00M | 0.12M | 8.20M | | | | | |
|
EBT
|
-0.02M | -0.04M | -0.01M | -0.03M | | -2.54M | -13.38M | -33.80M | -8.23M | -40.09M | -133.72M | -145.78M | 364.46M |
|
Tax Provisions
|
| | | | | | | | -0.06M | | 2.42M | 3.34M | 39.11M |
|
Profit After Tax
|
-0.02M | -0.04M | -0.02M | -0.03M | -3.49M | -2.54M | -13.50M | -23.35M | -21.99M | -57.66M | -138.15M | -149.20M | 364.46M |
|
Equity Income
|
| | | | | | | | 0.18M | -0.00M | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | -8.41M | -40.42M | -133.72M | -149.20M | |
|
Income from Continuing Operations
|
-0.02M | -0.04M | -0.01M | -0.03M | | -2.54M | -13.38M | -33.80M | -8.17M | -40.09M | -136.13M | -149.12M | 325.35M |
|
Consolidated Net Income
|
-0.02M | -0.04M | -0.01M | -0.03M | | -2.54M | -13.38M | -33.80M | -13.58M | -17.24M | -4.43M | -149.12M | 325.35M |
|
Income towards Parent Company
|
-0.02M | -0.04M | -0.01M | -0.03M | | -2.54M | -13.38M | -33.80M | -13.58M | -17.24M | -4.43M | -149.12M | 325.35M |
|
Preferred Dividend Payments
|
| | | | | | | | 0.18M | 0.34M | | 3.42M | 11.14M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.04M | -0.01M | -0.03M | | -2.54M | -13.38M | -33.80M | -13.76M | -17.57M | -133.72M | -149.20M | 353.32M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| | | | | | 3.39M | 17.35M | 35.59M | 47.10M | 184.75M | 292.56M | 281.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 29.44M | 42.61M | 102.71M | 216.86M | 317.76M |
|
EBITDA
|
-0.02M | -0.04M | -0.02M | -0.03M | | -2.48M | -13.28M | -23.28M | -4.49M | 6.99M | -12.69M | 3.43M | 747.71M |
|
Tax Rate
|
| | | | | | | | 0.76% | | | | 10.73% |