|
Revenue
|
76.15M | 110.28M | 159.21M | 244.27M | 403.82M | 584.89M | 865.97M | 1,212.16M | 1,380.37M | 1,384.24M | 1,436.99M |
|
Cost of Revenue
|
63.12M | 80.72M | 119.16M | 182.53M | 313.79M | 436.95M | 632.02M | 936.29M | 1,089.72M | 1,108.14M | 1,127.57M |
|
Gross Profit
|
13.03M | 29.57M | 40.06M | 61.74M | 90.02M | 147.94M | 233.95M | 275.87M | 290.65M | 276.10M | 309.42M |
|
Research & Development
|
0.26M | 0.56M | 1.37M | 1.10M | 2.01M | 3.07M | 6.04M | 6.10M | 4.75M | 5.40M | 5.06M |
|
Selling, General & Administrative
|
18.49M | 20.17M | 34.28M | 34.59M | 47.67M | 58.37M | 106.01M | 158.44M | 155.95M | 136.69M | 127.78M |
|
Other Operating Expenses
|
| | | | | | | | 23.72M | 446.34M | 16.21M |
|
Operating Expenses
|
18.75M | 20.73M | 35.65M | 35.69M | 49.68M | 61.44M | 112.05M | 164.54M | 184.42M | 588.43M | 149.05M |
|
Operating Income
|
-12.31M | -0.19M | -6.39M | 12.43M | 24.35M | 68.07M | 101.54M | 88.30M | 106.23M | -312.33M | 160.38M |
|
EBIT
|
-12.31M | -0.19M | -6.39M | 12.43M | 24.35M | 68.07M | 101.54M | 88.30M | 106.23M | -312.33M | 160.38M |
|
Interest & Investment Income
|
1.13M | 0.21M | 0.31M | 0.85M | 2.78M | 7.52M | 4.38M | 7.82M | 6.29M | 13.30M | 12.50M |
|
Other Non Operating Income
|
-0.14M | 1.74M | 2.76M | -1.86M | 2.94M | -0.85M | -3.17M | -1.19M | -1.65M | 3.58M | 3.04M |
|
Non Operating Income
|
-0.07M | 0.18M | 0.04M | 0.07M | 0.79M | 0.79M | 0.75M | -0.24M | 0.78M | 3.58M | 3.04M |
|
EBT
|
-21.88M | -17.33M | -42.93M | -50.33M | -63.59M | -60.50M | -82.76M | -147.09M | -123.37M | -557.74M | -85.60M |
|
Tax Provisions
|
-0.75M | -1.88M | -1.25M | -0.92M | 3.93M | 9.34M | 31.77M | 45.10M | 55.91M | 39.67M | 47.00M |
|
Profit After Tax
|
-21.14M | -15.45M | -41.68M | -49.41M | -62.23M | -62.72M | -100.98M | -184.68M | -188.57M | -606.39M | 459.95M |
|
Income from Non-Controlling Interests
|
| | | | | | -0.42M | -0.40M | 0.51M | 0.66M | |
|
Income from Continuing Operations
|
-21.14M | -15.45M | -41.68M | -49.41M | -67.52M | -69.84M | -114.52M | -192.19M | -179.28M | -597.42M | -132.60M |
|
Consolidated Net Income
|
-21.14M | -15.45M | -41.68M | -49.41M | -67.52M | -69.84M | -114.52M | -192.19M | -24.06M | -50.85M | 623.07M |
|
Income towards Parent Company
|
-21.14M | -15.45M | -41.68M | -49.41M | -67.52M | -69.84M | -114.52M | -192.19M | -24.06M | -50.85M | 623.07M |
|
Preferred Dividend Payments
|
11.24M | 17.39M | 50.16M | | | 5.72M | 7.95M | 7.61M | 7.63M | 7.59M | |
|
Net Income towards Common Stockholders
|
-50.27M | -33.95M | -60.82M | -49.41M | -62.23M | -70.97M | -111.32M | -203.70M | -224.88M | -614.64M | 623.07M |
|
EPS (Basic)
|
-0.31 | -0.16 | -0.20 | -0.06 | -0.06 | -0.06 | -0.09 | -0.14 | -0.15 | -0.42 | 0.32 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.06 | -0.09 | -0.14 | -0.15 | -0.42 | 0.32 |
|
Shares Outstanding (Weighted Average)
|
| 745.30M | 745.30M | 760.01M | 941.27M | 1,007.07M | 1,383.07M | 1,495.18M | 1,495.18M | 1,524.43M | 1,524.43M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 156.49M | 189.15M | 225.25M | 218.11M | 207.75M | 205.35M |
|
Interest Expenses
|
| | | | | | 211.55M | 279.90M | 304.15M | 305.58M | 284.51M |
|
Tax Rate
|
3.41% | 10.84% | 2.92% | 1.82% | | | | | | | |