|
Revenue
|
0.00M | 748.00 | 937.00 | 957.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | | 0.08M | 0.20M | 0.10M | 0.06M | 0.02M | 0.12M | 0.33M | 0.26M | 0.72M | 1.22M | 0.98M | 3.66M | 3.44M | 1.95M | 2.26M | 8.12M | 9.05M | 21.98M | 37.12M | 37.20M | 31.03M | 26.17M | 27.82M | 42.55M | 45.52M | 52.52M | 79.34M | 111.80M | 108.82M | 73.19M | 162.31M | 181.71M | 198.64M | 223.65M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 700.00 | 0.03M | 0.02M | 0.17M | 0.07M | 0.03M | 0.01M | 0.08M | 0.29M | 0.22M | 0.59M | 1.01M | 0.88M | 2.91M | 2.85M | 1.30M | 1.33M | 1.54M | 1.15M | 3.10M | 5.64M | 8.68M | 10.29M | 16.63M | 20.42M | 22.08M | 20.68M | 30.40M | 28.90M | 34.30M | 45.18M | 57.14M | 70.29M | 85.42M | 90.13M | 97.26M |
|
Gross Profit
|
| | | | | | | | | | | | | | 0.00M | 0.05M | 0.07M | 0.03M | 0.03M | 0.03M | 0.01M | 0.04M | 0.04M | 0.04M | 0.13M | 0.22M | 0.09M | 0.70M | 0.54M | 0.78M | 0.92M | 6.58M | 7.90M | 18.88M | 31.49M | 28.51M | 20.74M | 9.55M | 7.40M | 20.46M | 24.84M | 22.12M | 50.44M | 77.50M | 63.64M | 16.05M | 92.02M | 96.29M | 108.52M | 126.39M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | | 0.22M | 1.58M | 4.90M | 6.47M | 10.44M | 14.32M | 15.90M | 18.83M | 20.83M | 21.27M | 57.69M | 29.33M | 31.67M | 40.20M | 51.27M | 65.12M | 77.93M | 93.86M | 107.22M |
|
Research & Development
|
| | | | | | | | | | | | | | | | 368.00 | 0.33M | 0.13M | 0.27M | 0.34M | 0.36M | 0.33M | 0.35M | 0.34M | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 659.00 | 0.00M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.32M | 0.01M | 0.00M | 0.00M | 0.35M | 0.01M | 0.01M | | 0.07M | 0.08M | 0.11M | 0.11M | 0.08M | 0.06M | 0.06M | 0.10M | 0.16M | 0.22M | 0.23M | 0.31M | 0.28M | 0.27M | 0.95M | 1.24M | 1.19M | 2.78M | 1.82M | 2.77M | 2.12M | 3.71M | 3.72M | 4.33M | 5.06M | 7.71M | 5.00M | 6.82M | 8.23M | 10.13M | 10.05M | 11.74M | 16.57M | 14.27M |
|
Other Operating Expenses
|
| | | | | | | | -0.01M | | 0.00M | | | | 0.00M | 2.51M | -0.01M | 0.69M | 1.21M | 0.03M | 0.62M | 0.63M | 0.69M | 1.32M | 2.21M | 2.12M | 2.84M | 5.60M | -6.41M | 0.67M | -1.00M | 9.90M | -2.09M | -2.50M | 0.33M | -0.92M | -1.29M | -0.50M | -1.60M | -0.68M | 2.00M | -0.00M | -1.20M | -1.65M | 3.34M | 3.26M | 46.03M | -3.81M | 29.33M | 13.07M |
|
Operating Expenses
|
0.00M | 659.00 | 0.00M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.32M | 0.01M | 0.01M | 0.00M | 0.35M | 0.01M | 0.01M | 2.56M | 0.85M | 1.12M | 1.48M | 10.08M | 1.05M | 1.07M | 1.10M | 1.78M | 2.72M | 2.69M | 3.09M | 5.93M | 5.58M | 9.69M | 8.43M | 10.62M | 21.03M | 18.23M | 21.81M | 34.40M | 46.34M | 66.83M | 56.70M | 60.03M | 61.11M | 121.61M | 45.27M | -25.32M | 353.19M | 154.87M | -47.67M | 319.74M | -47.52M | 222.82M |
|
Operating Income
|
-0.00M | -659.00 | -0.00M | -0.01M | -0.03M | -0.01M | -0.00M | -0.00M | -0.33M | -0.01M | -0.00M | -0.00M | -0.36M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.04M | -1.03M | -1.05M | -1.74M | -2.59M | -2.48M | -2.99M | -2.27M | -2.14M | -15.94M | -7.17M | 7.40M | -14.07M | 3.75M | 15.64M | 2.80M | -16.61M | -42.88M | -30.49M | -18.17M | -15.59M | -68.53M | 28.51M | 138.33M | -249.08M | -65.60M | 256.01M | -141.84M | 275.50M | 13.90M |
|
EBIT
|
-0.00M | -659.00 | -0.00M | -0.01M | -0.03M | -0.01M | -0.00M | -0.00M | -0.33M | -0.01M | -0.00M | -0.00M | -0.36M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.04M | -1.03M | -1.05M | -1.74M | -2.59M | -2.48M | -2.99M | -2.27M | -2.14M | -15.94M | -7.17M | 7.40M | -14.07M | 3.75M | 15.64M | 2.80M | -16.61M | -42.88M | -30.49M | -18.17M | -15.59M | -68.53M | 28.51M | 138.33M | -249.08M | -65.60M | 256.01M | -141.84M | 275.50M | 13.90M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | -4.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.07M | 0.03M | 0.05M | 0.05M | 0.05M | 0.07M | 0.05M | 0.05M | 0.31M | 0.59M | 2.68M | 2.64M | 2.65M | 1.48M | 2.01M | 0.35M | 0.28M |
|
Other Non Operating Income
|
| | -937.00 | | | -0.00M | | | 0.00M | | | | 0.00M | | | | | -0.01M | | | | | -0.04M | -0.03M | 0.01M | | | 2.27M | 0.72M | 0.57M | -1.02M | 8.40M | -2.06M | -2.53M | 0.30M | -1.41M | -1.03M | 0.19M | -1.27M | 0.06M | 0.10M | 0.85M | -1.24M | -0.95M | 1.19M | 0.04M | 3.62M | -4.74M | -0.43M | 0.00M |
|
Non Operating Income
|
-0.00M | -748.00 | -0.00M | -957.00 | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -997.00 | | 0.01M | 0.10M | 158.00 | -0.01M | 0.02M | 0.10M | 5.10M | 0.54M | 5.18M | 1.50M | 1.08M | 3.54M | 6.41M | -0.67M | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.00M | -0.00M | -873.00 | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.32M | -0.01M | -0.00M | -0.00M | -0.35M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.06M | -1.06M | -1.42M | -2.26M | -7.77M | -3.97M | -4.55M | -4.16M | -2.14M | -15.94M | -7.12M | 7.43M | -14.07M | 1.25M | 15.64M | 2.03M | -16.61M | -41.15M | -30.49M | -18.17M | -14.12M | -70.95M | 25.91M | 126.73M | -236.24M | -62.18M | 255.93M | -141.09M | 272.40M | 9.13M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | | | 2.42M | 1.40M | 11.60M | -9.49M | -0.15M | 9.22M | 3.04M | 18.11M | 14.83M |
|
Profit After Tax
|
-0.00M | -0.00M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.33M | -0.01M | -0.01M | -0.01M | -0.36M | -0.01M | -0.01M | -2.52M | -0.79M | -1.20M | -1.45M | -10.04M | -47.01M | -1.12M | -6.15M | -2.28M | -7.76M | -2.48M | -1.92M | -5.82M | -8.55M | -7.06M | -7.17M | 7.40M | -16.68M | -5.37M | 14.49M | -0.19M | -29.34M | -42.30M | -29.03M | -18.46M | -14.22M | -76.44M | 25.91M | 126.73M | -236.24M | -62.18M | 246.79M | -138.79M | 257.39M | -0.93M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07M | 0.34M | -0.17M | 0.07M | -0.00M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -1.92M | -8.55M | | | -7.17M | -14.07M | 1.25M | 15.33M | 2.01M | -16.61M | -41.16M | -30.49M | -18.17M | -14.12M | -70.95M | 25.33M | 123.89M | -236.24M | -62.18M | | | | |
|
Income from Continuing Operations
|
-0.00M | -0.00M | -873.00 | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.32M | -0.01M | -0.00M | -0.00M | -0.35M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.06M | -1.06M | -1.42M | -2.26M | -7.77M | -3.97M | -4.55M | -4.16M | -2.14M | -15.94M | -7.12M | 7.43M | -14.07M | 1.31M | 15.64M | 2.03M | -16.61M | -41.15M | -30.49M | -18.17M | -14.12M | -73.36M | 24.51M | 115.14M | -226.75M | -62.02M | 246.71M | -144.13M | 254.29M | -5.70M |
|
Consolidated Net Income
|
-0.00M | -0.00M | -873.00 | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.32M | -0.01M | -0.00M | -0.00M | -0.35M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.06M | -1.06M | -1.42M | -2.26M | -7.77M | -3.97M | -4.55M | -4.16M | -2.14M | -15.94M | -7.12M | 7.43M | -2.60M | -6.62M | -1.16M | -2.20M | -12.73M | -1.15M | 1.46M | -0.29M | -0.10M | -5.49M | 24.51M | 115.14M | -226.75M | -62.02M | 246.71M | -144.13M | 254.29M | -5.70M |
|
Income towards Parent Company
|
-0.00M | -0.00M | -873.00 | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.32M | -0.01M | -0.00M | -0.00M | -0.35M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.06M | -1.06M | -1.42M | -2.26M | -7.77M | -3.97M | -4.55M | -4.16M | -2.14M | -15.94M | -7.12M | 7.43M | -2.60M | -6.62M | -1.16M | -2.20M | -12.73M | -1.15M | 1.46M | -0.29M | -0.10M | -5.49M | 24.51M | 115.14M | -226.75M | -62.02M | 246.71M | -144.13M | 254.29M | -5.70M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.00 | 0.32M | 0.02M | | 0.00M | | | | | 0.58M | 2.84M | | 0.00M | 5.14M | | 5.60M | 0.40M |
|
Net Income towards Common Stockholders
|
-0.00M | -0.00M | -873.00 | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.32M | -0.01M | -0.00M | -0.00M | -0.35M | -0.01M | -0.01M | -2.52M | -0.78M | -1.10M | -1.45M | -10.05M | -1.06M | -1.06M | -1.42M | -2.26M | -7.77M | -3.97M | -4.55M | -4.16M | -2.14M | -15.94M | -7.12M | 7.43M | -2.60M | -6.62M | -1.47M | -2.22M | -12.73M | -1.15M | 1.46M | -0.29M | -0.10M | -5.49M | 25.33M | 123.89M | -236.24M | -62.18M | 241.65M | -138.79M | 251.79M | -1.32M |
|
EPS (Basic)
|
| -0.01 | -0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | | -0.11 | -0.03 | -0.04 | -0.04 | -0.31 | -0.03 | -0.03 | -0.18 | -0.63 | -1.88 | -0.90 | -0.40 | -1.13 | -0.77 | -0.12 | -0.32 | -0.28 | -0.41 | 0.06 | 0.38 | 0.05 | -0.40 | -0.97 | -0.46 | -0.23 | -0.12 | -0.58 | 0.14 | 0.59 | -1.03 | -0.27 | 0.85 | -0.49 | 0.90 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43 | -0.77 | | -0.32 | -0.22 | -0.41 | 0.06 | 0.38 | 0.05 | -0.40 | -0.97 | -0.46 | -0.23 | -0.12 | -0.58 | 0.14 | 0.58 | -1.03 | -0.27 | 0.83 | -0.49 | 0.78 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | 3.34M | 3.39M | 3.40M | 3.40M | 3.52M | 3.52M | 4.15M | 4.43M | 4.86M | 4.86M | 9.86M | 17.35M | 23.96M | 24.23M | 34.02M | 35.59M | 41.45M | 41.47M | 41.29M | 47.10M | 71.71M | 77.99M | 112.69M | 184.75M | 184.75M | 198.06M | 227.87M | 292.56M | 292.56M | 280.81M | 280.94M | 281.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 5.14M | 11.12M | | 22.15M | 32.70M | 34.01M | 29.44M | 40.49M | 41.40M | 41.28M | 42.61M | 66.40M | 80.47M | 114.84M | 102.71M | 180.78M | 212.10M | 228.64M | 216.86M | 291.89M | 308.34M | 325.59M | 317.76M |
|
EBITDA
|
-0.00M | -659.00 | -0.00M | -0.01M | -0.03M | -0.01M | -0.00M | -0.00M | -0.33M | -0.01M | -0.00M | -0.00M | -0.36M | -0.01M | -0.01M | -2.46M | -0.75M | -1.07M | -1.42M | -10.03M | -1.03M | -1.01M | -1.04M | -1.73M | -2.58M | -2.47M | -2.98M | -2.25M | -2.12M | -15.92M | -7.17M | 7.62M | -12.49M | 8.65M | 22.11M | 13.23M | -2.29M | -26.99M | -11.66M | 2.66M | 5.68M | -10.84M | 57.84M | 170.00M | -208.88M | -14.33M | 321.13M | -63.90M | 369.36M | 121.12M |
|
Interest Expenses
|
-0.00M | -748.00 | -937.00 | -957.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.02M | -0.00M | -997.00 | | | 210.00 | 158.00 | 0.00M | 0.02M | 0.03M | 0.37M | 0.52M | 5.18M | 1.50M | 1.56M | 1.89M | | | 0.00M | 0.03M | 0.02M | 0.10M | 0.05M | 0.01M | 0.31M | 0.70M | 0.89M | 0.80M | 0.69M | 0.60M | 0.55M | 0.53M | 0.48M | 0.90M | 1.56M | 1.27M | 3.45M | 5.05M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.40% | 9.15% | 4.02% | 0.25% | 3.60% | | 6.65% | |