|
Revenue
|
118.75M | 249.82M | 481.41M | 874.44M | 1,451.59M | 2,241.24M | 3,055.55M | 3,953.62M |
|
Cost of Revenue
|
104.28M | 172.68M | 266.60M | 401.32M | 616.55M | 904.41M | 1,140.57M | 1,523.36M |
|
Gross Profit
|
64.27M | 162.59M | 339.79M | 644.89M | 1,068.37M | 1,640.01M | 2,299.83M | 2,962.14M |
|
Research & Development
|
58.89M | 84.55M | 130.19M | 214.67M | 371.28M | 608.36M | 768.50M | 1,076.90M |
|
Selling, General & Administrative
|
32.54M | 42.22M | 89.07M | 121.44M | 223.09M | 317.34M | 392.76M | 482.32M |
|
Other Operating Expenses
|
104.28M | 172.68M | 266.60M | 401.32M | 616.55M | 904.41M | 1,140.57M | 1,523.36M |
|
Operating Expenses
|
195.71M | 299.45M | 485.85M | 737.42M | 1,210.92M | 1,830.12M | 2,301.83M | 3,082.57M |
|
Operating Income
|
-131.44M | -136.86M | -146.06M | -92.53M | -142.55M | -190.11M | -2.00M | -120.43M |
|
EBIT
|
-131.44M | -136.86M | -146.06M | -92.53M | -142.55M | -190.11M | -2.00M | -120.43M |
|
Interest & Investment Income
|
| | | | | 52.49M | 148.93M | 196.17M |
|
Other Non Operating Income
|
-1.47M | -1.42M | 6.72M | 1.25M | 3.97M | 3.05M | 1.64M | 5.10M |
|
Non Operating Income
|
-1.47M | -1.42M | 6.72M | 1.25M | 3.97M | 3.05M | 1.64M | 5.10M |
|
EBT
|
-134.56M | -138.71M | -139.78M | -87.87M | -160.02M | -159.88M | 122.82M | 54.53M |
|
Tax Provisions
|
0.93M | 1.37M | 2.00M | 4.80M | 72.40M | 22.40M | 32.23M | 71.13M |
|
Profit After Tax
|
-135.49M | -140.08M | -141.78M | -92.63M | -234.80M | -183.25M | 90.58M | -19.27M |
|
Income from Non-Controlling Interests
|
| | | | 2.42M | 0.96M | 1.26M | 2.67M |
|
Income from Continuing Operations
|
-135.49M | -140.08M | -141.78M | -92.67M | -232.42M | -182.28M | 90.58M | -16.60M |
|
Consolidated Net Income
|
-135.49M | -140.08M | -141.78M | -92.67M | -232.42M | -182.28M | 90.58M | -16.60M |
|
Income towards Parent Company
|
-135.49M | -140.08M | -141.78M | -92.67M | -232.42M | -182.28M | 90.58M | -16.60M |
|
Preferred Dividend Payments
|
5.85M | | | | | | | |
|
Net Income towards Common Stockholders
|
-141.34M | -140.08M | -141.78M | -92.67M | -232.42M | -182.28M | 90.58M | -16.60M |
|
EPS (Basic)
|
-3.38 | -3.12 | -0.96 | -0.43 | -1.03 | -0.79 | 0.37 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
| | -0.96 | -0.43 | -1.03 | -0.79 | 0.37 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
| 196.69M | 205.54M | 221.26M | 229.34M | 234.39M | 240.14M | 246.31M |
|
Shares Outstanding (Diluted Average)
|
| | 148.06M | 217.76M | 227.14M | 233.14M | 243.63M | 244.75M |
|
EBITDA
|
-131.44M | -136.86M | -146.06M | -92.53M | -142.55M | -190.11M | -2.00M | -120.43M |
|
Interest Expenses
|
1.65M | 0.43M | 0.44M | 1.56M | 25.23M | 25.32M | 25.76M | 26.31M |
|
Tax Rate
|
| | | | | | 26.24% | |