|
Revenue
|
| 250.48B | 89.80 | 72.90 | 0.09B | 338.35B | 0.00B | 0.00B | 348.00 | 428.73B | 54.40 | 0.00B | 47.82B | 0.21B | 0.04B | 0.05B | 0.00B | 0.19B | 66.71B | 0.08B | 0.08B | 0.33B | 0.12B | 0.00B | 0.17B | 0.28B | 0.15B | 169.50 | 0.47B | 0.63B | 0.13B | 55.65B | 0.10B | 0.39B | 0.15B | 0.17B | 0.49B | 0.20B | 0.25B | 0.31B | 0.00B | 0.23B | 0.18B | 182.30 | 0.56B | 0.20B | 0.17B | 0.00B | 0.52B | 0.14B | 0.14B | 119.79B | 0.00B |
|
Cost of Revenue
|
| 0.00B | 7.90 | 0.00B | 0.00B | 17.25B | 6.30 | 6.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.45B | 0.00B | 448.00 | 0.00B | 0.33B | 0.00B | 0.40 | 0.00B | 0.00B | 0.00B | 3.50 | 5.30 | 2.41B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 3.40 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 2.20 | 3.75B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 3.00 | 7.23B |
|
Gross Profit
|
| 121.24B | 0.00B | 0.00B | 120.70 | 0.00B | 0.00B | 0.00B | 0.18B | 199.10 | -0.00B | 0.00B | 47.82B | 0.21B | 0.03B | 0.05B | -0.45B | 0.19B | 66.71B | 0.08B | -0.25B | 0.33B | 0.12B | 0.00B | 0.17B | 0.28B | 0.15B | 164.20 | -1.94B | 0.63B | 0.13B | 55.65B | 0.09B | 0.39B | 0.14B | 0.16B | 0.48B | 0.20B | 0.25B | 0.31B | 0.00B | 0.23B | 0.18B | 180.10 | -3.19B | 0.19B | 0.16B | 0.00B | 0.52B | 0.14B | 0.14B | 119.79B | -7.23B |
|
Research & Development
|
| -0.00B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | -0.00B | | | -490.00 | -233.00 | | -0.00B | -0.00B | -0.00B | | -0.00B | -780.00 | -0.00B | -0.00B | -0.01B | -0.00B | 138.00 | | -0.00B | | -0.00B | | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.00B | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | -0.00B | -0.01B | -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 | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.04B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Restructuring Costs
|
| -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 823.00 | -154.00 | | | 0.00B | 612.00 | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| -0.00B | -0.00B | -0.02B | -0.02B | -0.00B | -0.01B | -0.01B | -0.01B | -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 | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | 0.04B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.00B | -0.00B |
|
Operating Income
|
| 40.75B | 26.50 | 15.40 | 0.00B | 83.96B | 0.02B | 0.00B | 0.10B | 0.07B | -0.00B | 0.46B | -0.02B | -0.23B | -0.01B | 0.00B | -0.02B | -0.03B | 28.13B | 0.02B | 0.06B | 0.08B | 50.00 | 0.05B | 71.00B | 0.10B | 0.05B | 76.60 | 0.06B | 0.21B | -0.04B | -0.02B | 0.03B | -0.11B | 0.02B | 0.02B | 0.12B | 0.07B | 0.06B | 0.14B | 0.35B | 0.08B | 0.08B | 69.50 | 0.23B | 0.04B | 0.08B | 0.09B | 0.23B | 0.04B | 0.05B | 7.13B | 89.90 |
|
EBIT
|
| 40.75B | 26.50 | 15.40 | 0.00B | 83.96B | 0.02B | 0.00B | 0.10B | 0.07B | -0.00B | 0.46B | -0.02B | -0.23B | -0.01B | 0.00B | -0.02B | -0.03B | 28.13B | 0.02B | 0.06B | 0.08B | 50.00 | 0.05B | 71.00B | 0.10B | 0.05B | 76.60 | 0.06B | 0.21B | -0.04B | -0.02B | 0.03B | -0.11B | 0.02B | 0.02B | 0.12B | 0.07B | 0.06B | 0.14B | 0.35B | 0.08B | 0.08B | 69.50 | 0.23B | 0.04B | 0.08B | 0.09B | 0.23B | 0.04B | 0.05B | 7.13B | 89.90 |
|
Other Non Operating Income
|
| | | | | -761.00 | -0.00B | 0.00B | -0.00B | 0.02B | 0.02B | 0.00B | -0.03B | -0.00B | -0.01B | 0.01B | 0.02B | 0.00B | -521.00 | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 770.00 | -0.00B | 0.01B | 0.00B | -0.00B | 0.00B | -0.00B | 0.00B | 0.01B | -0.00B | -0.01B | 0.01B | 0.01B | -0.02B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B |
|
Non Operating Income
|
| -0.00B | -0.01B | -0.01B | -0.03B | -0.00B | -0.01B | -0.00B | -0.03B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.07B | -0.05B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | 0.00B | -0.03B | -0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.04B | 0.00B | 0.13B | 0.00B | 0.02B | 0.07B | 0.15B | 0.00B | -0.09B | -0.03B | 0.01B | -0.00B | 0.00B | 0.00B | 0.07B | 0.06B | 0.04B | 0.14B | 0.32B | 0.08B | 0.06B | 0.05B | 0.00B | 0.03B | 0.08B | 0.00B | 0.21B | 0.03B | 0.03B | -0.00B | 0.00B |
|
Tax Provisions
|
187.00 | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 421.00 | 0.00B | 0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.03B | -0.01B | 0.01B | -0.02B | -0.00B | 0.11B | -0.00B | -0.03B | -0.04B | -0.02B | -0.03B | 0.01B | -0.02B | -0.01B | 0.01B | -0.00B | -0.05B | -0.02B | -0.01B | -0.07B | -0.00B | -0.03B | 0.04B | -0.02B | -0.00B | -0.01B | -0.04B | -0.06B | -0.13B | -0.02B | -0.01B | -0.01B | -0.00B |
|
Profit After Tax
|
| 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.03B | 0.05B | -0.03B | -0.04B | -0.00B | -0.04B | -0.28B | -0.01B | -0.00B | -0.03B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.02B | 0.00B | 0.00B | 0.10B | 0.02B | 0.00B | 0.06B | 0.06B | -0.09B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | 0.04B | 0.04B | 0.03B | 0.07B | 0.00B | 0.05B | 0.03B | 0.03B | 0.08B | 0.03B | 0.03B | 0.00B | 0.00B | 0.02B | 0.01B | -0.01B | 0.02B |
|
Income from Non-Controlling Interests
|
| 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 100.20 | 98.30 | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.04B | 0.04B | 0.00B | 0.00B | 0.05B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.07B | -0.06B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.03B | -0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.13B | -0.11B | 0.02B | 0.10B | 0.19B | 0.02B | -0.06B | -0.04B | 0.03B | 0.01B | -0.01B | 0.00B | 0.12B | 0.08B | 0.04B | 0.20B | 0.32B | 0.11B | 0.03B | 0.07B | 0.00B | 0.04B | 0.12B | 0.06B | 0.34B | 0.05B | 0.04B | 0.01B | 0.00B |
|
Consolidated Net Income
|
| 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.01B | 0.00B | 0.07B | -0.06B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | 0.01B | -0.03B | -0.00B | 0.00B | 0.01B | 0.02B | 0.01B | 0.02B | 0.02B | 0.13B | -0.11B | 0.02B | 0.10B | 0.19B | 0.02B | -0.06B | -0.04B | 0.03B | 0.01B | -0.01B | 0.00B | 0.12B | 0.08B | 0.04B | 0.20B | 0.32B | 0.11B | 0.03B | 0.07B | 0.00B | 0.04B | 0.12B | 0.06B | 0.34B | 0.05B | 0.04B | 0.01B | 0.00B |
|
Income towards Parent Company
|
| 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 | -0.06B | -0.04B | 0.03B | -0.00B | -0.01B | 0.00B | 0.12B | 0.08B | 0.04B | 0.20B | 0.32B | 0.11B | 0.03B | 0.07B | 0.00B | 0.04B | 0.12B | 0.06B | 0.34B | 0.05B | 0.04B | 0.01B | 0.00B |
|
Net Income towards Common Stockholders
|
| 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 | -0.06B | -0.04B | 0.03B | -0.00B | -0.01B | 0.00B | 0.12B | 0.08B | 0.04B | 0.20B | 0.32B | 0.11B | 0.03B | 0.07B | 0.00B | 0.04B | 0.12B | 0.06B | 0.34B | 0.05B | 0.04B | 0.01B | 0.00B |
|
EPS (Basic)
|
| 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.04B | 0.04B | | | | 0.04B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
0.04B | 0.04B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.06B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| 40.75B | 0.01B | 15.40 | 0.00B | 83.96B | 0.01B | 0.00B | 0.10B | 0.07B | -0.00B | 0.46B | -0.02B | -0.23B | -0.01B | 28.10 | -0.02B | -0.03B | 0.04B | 0.02B | 0.06B | 0.08B | 50.00 | 0.05B | 0.24B | 0.33B | 0.09B | 0.10B | 0.06B | 0.36B | -0.04B | -0.02B | 0.03B | 0.22B | 0.07B | -0.01B | 0.02B | 0.09B | 0.12B | 0.10B | 0.14B | 0.13B | 0.11B | 0.10B | 0.23B | 0.04B | 0.08B | 0.09B | 0.23B | 0.04B | 0.05B | 7.13B | 89.90 |
|
Interest Expenses
|
| -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.02B | -0.00B | -0.02B | -0.02B | -0.05B | -0.01B | -0.02B | -0.02B | -0.04B | -0.01B | -0.01B | -0.00B | -0.03B | -0.01B | -0.01B | -0.01B | -0.00B | -0.02B | -0.02B | -0.01B | -0.04B |
|
Tax Rate
|
| -43.83% | -31.94% | -36,246.48% | -32.30% | -30.25% | 0.07% | 11.12% | 0.02% | -10.09% | -21,235.14% | -10.78% | -28.44% | -5.65% | 5.39% | -134.04% | 6.46% | 24.17% | -73.36% | -129.73% | 432.00% | -42,279.12% | 37.65% | -81,371.31% | -0.02% | 50,855.17% | -0.09% | -51.61% | -27.54% | -10,559.29% | 33.81% | -37.81% | -136.32% | 7,239.84% | 432.90% | -725.00% | -66.57% | -34.11% | -15.99% | -49.70% | -0.02% | -34.34% | 58.53% | -33.13% | -62.43% | -24.43% | -59.79% | -70,628.57% | -61.28% | -53.33% | -48.78% | 73,536.53% | -20.10% |