|
Revenue
|
0.03B | 0.03B | 0.05B | 0.05B | 0.06B | 0.08B | 0.09B | 0.07B | 0.06B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.01B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.03B | 0.05B | 0.06B | 0.06B | 0.07B | 0.05B | 0.05B | 0.08B | 0.08B | 0.07B | 0.12B | 0.10B | 0.06B | 0.07B | 0.08B | 0.08B | 0.07B | 0.08B | 0.12B | 0.17B | 0.13B | 0.13B | 0.25B | 0.26B | 0.44B | 585.78B | 395.55B | 1,280.32B | 1,244,086.00B | 1,219,689.00B | 864,252.00B | 709,834.00B | 636,724.00B | 484,839.00B | 476,298.00B | 415,311.00B | 219,914.00B | 198,496.00B | 195,359.00B | 123,914.00B | 75,189.00B | 244,601.00B |
|
Cost of Revenue
|
0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.08B | 0.11B | 0.11B | 0.08B | 0.14B | 0.14B | 0.14B | 150.58B | 155.72B | 466.77B | 297,220.00B | 241,073.00B | 195,368.00B | 203,102.00B | 377,816.00B | 417,025.00B | 389,102.00B | 343,226.00B | 379,074.00B | 259,090.00B | 260,622.00B | 205,449.00B | 156,595.00B | 234,949.00B |
|
Gross Profit
|
0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.05B | 0.04B | 0.03B | 0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.01B | 0.04B | 0.02B | 0.03B | 0.07B | 0.04B | 0.03B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.04B | 0.06B | 0.02B | 0.05B | 0.11B | 0.12B | 0.30B | 435.20B | 239.83B | 813.56B | 946.87B | 978.62B | 668,884.00B | 506.73B | 258,908.00B | 67,814.00B | 87,196.00B | 72,085.00B | -159160.00B | -60594.00B | -65263.00B | -81535.00B | -81406.00B | 9,652.00B |
|
Research & Development
|
-0.00B | -0.00B | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -1927.00B | -1.27B | -0.00B | -2711.00B | -2.51B | -2.74B | -1.94B | -2169.00B | -2758.00B | -3.25B | -1538.00B | -1836.00B | -813.00B | -372.00B | -507.00B | -796.00B | -559.00B |
|
Selling, General & Administrative
|
-0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -11353.00B | -10.25B | -0.02B | -14430.00B | -280.18B | -43.98B | -41.28B | -43257.00B | -89697.00B | -39.00B | -38433.00B | -37526.00B | -37727.00B | -29402.00B | -35085.00B | -32121.00B | -32287.00B |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.03B | 0.00B | 0.00B | 0.00B | -0.04B | 0.00B | -0.16B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -203.00B | -0.22B | 0.00B | -2143.00B | -2.88B | 0.90B | 0.29B | 385.00B | 47,112.00B | 38.35B | -1605.00B | 2,903.00B | 1,092.00B | -205902.00B | 3,074.00B | -664.00B | 2,890.00B |
|
Operating Expenses
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.00B | -0.04B | -0.00B | -0.16B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | 0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -13483.00B | -11.73B | -0.02B | -19284.00B | -285.57B | -45.81B | -42.93B | -45041.00B | -45343.00B | -3.90B | -41576.00B | -36459.00B | -37448.00B | -235676.00B | -32518.00B | -33581.00B | -29956.00B |
|
Operating Income
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.02B | -0.05B | -0.01B | -0.01B | -0.02B | -0.08B | -0.02B | 0.15B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.07B | 0.04B | 0.02B | 0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.03B | 0.05B | 0.01B | 0.03B | 0.10B | 0.11B | 0.29B | 421.72B | 228.09B | 796.93B | 927.58B | 693.04B | 623.07B | 463.80B | 213,867.00B | 22,471.00B | 83,291.00B | 30,509.00B | -195619.00B | -98042.00B | -300939.00B | -114053.00B | -47825.00B | 39,608.00B |
|
EBIT
|
0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.04B | 0.04B | 0.03B | 0.02B | -0.05B | -0.01B | -0.01B | -0.02B | -0.08B | -0.02B | 0.15B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.07B | 0.04B | 0.02B | 0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.03B | 0.05B | 0.01B | 0.03B | 0.10B | 0.11B | 0.29B | 421.72B | 228.09B | 796.93B | 927.58B | 693.04B | 623.07B | 463.80B | 213,867.00B | 22,471.00B | 83,291.00B | 30,509.00B | -195619.00B | -98042.00B | -300939.00B | -114053.00B | -47825.00B | 39,608.00B |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 34.00B | | -0.13B | 0.01B | 8.00B | -165.00B | 0.25B | | | 8,253.00B | -15401.98B | | | |
|
Other Non Operating Income
|
| | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | | 0.00B | | | | | | | | | | | | | | | 3,143.00B | -0.80B | -269.00B | -1406.00B | -752.00B | 49.00B | 22.00B | 3.00B | 3.00B |
|
EBT
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.03B | 0.02B | -0.05B | -0.01B | -0.01B | -0.02B | -0.06B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.03B | 0.02B | 0.02B | 0.06B | 0.04B | 0.02B | 0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.03B | 0.04B | 0.00B | 0.03B | 0.09B | 0.10B | 0.29B | 417,905.00B | 229.41B | 0.80B | 923,939.00B | 701.02B | 634.97B | 475.76B | 206,912.00B | 39,281.00B | 96.52B | 42,510.00B | -181146.00B | -88937.00B | -290485.00B | -105007.00B | -106817.00B | -11886.00B |
|
Tax Provisions
|
-0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | 0.01B | 0.00B | 0.00B | 0.01B | -0.02B | | -0.00B | -0.00B | -0.00B | | | | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.04B | -62137.00B | -50.39B | -0.13B | -143460.00B | -155.20B | -148.68B | -81.07B | -44730.00B | -21438.00B | -18.35B | -14356.00B | 23,283.00B | 12.01B | 48,973.00B | 12,274.00B | | |
|
Profit After Tax
|
0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.01B | -0.04B | -0.02B | -0.01B | -0.01B | -0.08B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.01B | -0.02B | 0.01B | 0.01B | -0.00B | 0.00B | 0.02B | 0.03B | 0.00B | 0.02B | 0.08B | 0.09B | 0.24B | 355,768.00B | 179.01B | 0.67B | 780,479.00B | 545.82B | 486.29B | 0.39B | 162,182.00B | 17.84B | 78.17B | 28.15B | -28.28B | -76930.00B | -0.24B | -117281.00B | 98,644.81B | -14844.00B |
|
Income from Non-Controlling Interests
|
| 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.15B | -0.00B | -0.00B | | | | | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 63,439.00B | 37.74B | 0.13B | 152,662.00B | 222.41B | 153.56B | 115.89B | 58,459.00B | 24,155.00B | 24.84B | 12,681.00B | -38083.00B | -16206.00B | -61330.00B | -20896.00B | -22167.00B | 74.00B |
|
Income from Continuing Operations
|
0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | 0.02B | -0.06B | -0.02B | -0.01B | -0.02B | -0.04B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | 0.07B | 0.04B | 0.02B | 0.00B | 0.02B | 0.01B | -0.00B | 0.01B | 0.03B | 0.05B | 0.01B | 0.03B | 0.10B | 0.12B | 0.33B | 480,042.00B | 279.80B | 0.93B | 1,067,399.00B | 856.23B | 783.64B | 556.83B | 251,642.00B | 60,719.00B | 114.87B | 56,866.00B | -204429.00B | -88949.01B | -339458.00B | -117281.00B | -106817.00B | -11886.00B |
|
Consolidated Net Income
|
0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | -0.02B | 0.04B | 0.00B | -0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.03B | -0.00B | -0.00B | 0.03B | 0.10B | 0.12B | 0.33B | 480,042.00B | 279.80B | 0.93B | 1,067,399.00B | 856.23B | 783.64B | 556.83B | 251,642.00B | 60,719.00B | 114.87B | 56,866.00B | -204429.00B | -88949.01B | -339458.00B | -117281.00B | -106817.00B | -11886.00B |
|
Income towards Parent Company
|
0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | -0.02B | 0.04B | 0.00B | -0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.03B | -0.00B | -0.00B | 0.03B | 0.10B | 0.12B | 0.33B | 480,042.00B | 279.80B | 0.93B | 1,067,399.00B | 856.23B | 783.64B | 556.83B | 251,642.00B | 60,719.00B | 114.87B | 56,866.00B | -204429.00B | -88949.01B | -339458.00B | -117281.00B | -106817.00B | -11886.00B |
|
Net Income towards Common Stockholders
|
0.01B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | 0.05B | 0.04B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.18B | -0.01B | -0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.03B | 0.02B | 0.01B | 0.03B | 0.02B | 0.02B | -0.02B | 0.04B | 0.00B | -0.02B | -0.01B | 0.00B | 0.00B | 0.01B | 0.03B | -0.00B | -0.00B | 0.03B | 0.10B | 0.12B | 0.33B | 480,042.00B | 279.80B | 0.93B | 1,067,399.00B | 856.23B | 783.64B | 556.83B | 251,642.00B | 60,719.00B | 114.87B | 56,866.00B | -204429.00B | -88949.01B | -339458.00B | -117281.00B | -106817.00B | -11886.00B |
|
EPS (Basic)
|
| 0.02 | | 0.09 | 0.14 | 0.26 | 0.28 | 0.20 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.12 | -1.04 | -0.05 | -0.05 | 0.02 | 0.03 | 0.03 | 0.02 | 0.01 | -0.01 | 0.02 | 0.05 | 0.04 | 0.10 | 0.06 | 0.03 | 0.12 | 0.07 | 0.09 | -0.09 | 0.15 | 0.01 | -0.08 | -0.02 | 0.00 | 0.00 | 0.02 | 0.10 | 0.00 | 0.00 | 0.10 | 0.29 | 0.33 | 0.90 | 0.00B | 755.76 | 2.48 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 310.31 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
EPS (Weighted Average and Diluted)
|
0.08 | 0.04 | 0.38 | 0.62 | 0.92 | 0.32 | 1.37 | 1.01 | -0.07 | -0.01 | -0.20 | -0.11 | -0.04 | 0.00 | -3.16 | -25.99 | -0.00B | -1.18 | 0.37 | 0.57 | 0.64 | 0.02 | 0.16 | -0.12 | 0.40 | 1.02 | 1.01 | 2.42 | 1.47 | 0.03 | 3.05 | 1.67 | 2.12 | -0.09 | 3.67 | 0.16 | -1.67 | -0.02 | 0.06 | 0.04 | 0.11 | 0.09 | 0.00 | 0.00 | 0.45 | 0.28 | 1.51 | 4.29 | 0.01B | 729.09 | 12.10 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 306.47 | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Shares Outstanding (Weighted Average)
|
| 0.18B | | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.18B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.17B | 0.22B | 0.22B | 0.22B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.26B | 0.27B | 0.27B | 0.27B | 0.27B | 0.33B | 0.33B | 0.33B | 0.33B | 0.35B | 0.35B | 0.35B | 0.36B | 0.36B | 0.37B | 0.37B | 0.37B | 0.37B | 0.37B | 0.38B | 0.38B | 0.39B | 0.39B | 0.38B | 0.37B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.33B | 0.34B |
|
Shares Outstanding (Diluted Average)
|
0.10B | 0.10B | 0.03B | 0.03B | 0.03B | 0.14B | 0.04B | 0.04B | 0.04B | 0.18B | 0.01B | 0.01B | 0.01B | 0.18B | 0.01B | 0.01B | 360.00 | 0.01B | 0.01B | 0.01B | 0.01B | 0.21B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.26B | 0.01B | 0.01B | 0.01B | 0.27B | 0.01B | 0.01B | 0.01B | 0.33B | 0.01B | 0.01B | 0.08B | 0.35B | 0.08B | 0.08B | 0.08B | 0.38B | 0.08B | 0.08B | 0.08B | 0.38B | 0.08B | 0.08B | 0.08B | 0.39B | 0.08B | 0.08B | 0.08B | 0.37B | 0.07B | 0.07B | 0.07B | 0.33B | 0.07B | 0.07B | 0.07B |
|
EBITDA
|
0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.04B | 0.03B | 0.02B | -0.04B | 0.02B | 0.02B | 0.00B | 0.00B | 0.02B | -0.18B | -0.01B | -0.01B | -0.00B | 0.02B | 0.02B | 0.02B | 0.02B | -0.00B | -0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.01B | 0.03B | 0.02B | 0.00B | 0.01B | 0.05B | -0.01B | -0.04B | 0.01B | 0.02B | -0.01B | -0.02B | -0.02B | -0.03B | -0.03B | -0.00B | 0.11B | 0.02B | 0.03B | 0.04B | 228.09B | 796.93B | 927.58B | 693.04B | 623.07B | 463.80B | 213,867.00B | 22,471.00B | 83,291.00B | 30,509.00B | -195619.00B | -98042.00B | -300939.00B | -114053.00B | -47825.00B | 39,608.00B |
|
Interest Expenses
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 45.64% | | | | | | | | | | | | 33.58% | | 0.08% | 10.84% | 0.73% | | | | | | | | | | | | | | | | | | | 2.14% | | | 32.59% | | | | | | | | | | | | | | | | | | | | | | | | | |