|
Revenue
|
0.22B | 0.22B | 0.18B | 0.16B | 0.12B | 0.23B | 0.00 | 382,000.00B | 0.50B | 525.00 | 567.00 | 615.00 | 653,000.00B | 653.00 | 664.00B | 0.72 | 0.00B | 773,000.00B | 819.00B | 873.00B | 906.00B |
|
Cost of Revenue
|
0.24B | 0.24B | 0.27B | 0.27B | 0.30B | 310,000.00B | 337.00 | 321.00 | 388.00 | 372.00 | 376.00 | 375.00 | 377.00 | 0.39B | 388.00B | 0.00B | 0.00B | 449,000.00B | 465.00B | 491.00B | 509.00B |
|
Gross Profit
|
-0.03B | -0.03B | -0.09B | -0.11B | -0.18B | 12.00 | -337.00 | 382,000.00B | 0.50B | -34.00 | 191.00 | 240.00 | 653,000.00B | -0.39B | 276.00B | -0.00B | 0.00B | 324,000.00B | 354.00B | 382.00B | 397.00B |
|
Research & Development
|
-0.05B | -0.07B | -0.09B | -0.09B | -0.10B | -119.00 | -0.24B | -116.00 | -110.00 | -128.00 | -91.00 | -99.00 | -103.00 | -116.00 | -104.00B | -97.00B | -93.00B | -121.00 | -113.00B | -103.00B | -91.00B |
|
Selling, General & Administrative
|
-0.09B | -0.09B | -0.15B | -0.15B | -0.18B | -169.00 | -0.33B | -150.00 | -166.00 | -147.00 | -137.00 | -131.00 | -136.00 | -127.00 | -130.00B | -112.00B | -142.00B | -113.00 | -118.00B | -120.00B | -107.00B |
|
Restructuring Costs
|
0.00B | | | 0.00B | | | 0.00B | -2.00 | -4.00 | -1.00 | 50.00 | -1.00 | -3.00 | -1.00 | -2.00B | -3.00B | -7.00 | -2.00 | -1.00B | -2.00B | |
|
Other Operating Expenses
|
| | | | | | | | | | | 0.01B | | | | 212.03B | | | | | |
|
Operating Expenses
|
-0.14B | -0.16B | -0.24B | -0.24B | -0.27B | -288.00 | -0.57B | -268.00 | -280.00 | -276.00 | -178.00 | 0.01B | -242.00 | -244.00 | -236.00B | 0.03B | -235.00B | -236.00 | -232.00B | -225.00B | -198.00B |
|
Operating Income
|
-0.23B | -0.23B | -0.39B | -0.40B | -0.56B | -445000.00B | -0.38B | -290000.00B | -255.00 | -204.00 | -176.00 | -0.09B | -46.00 | -0.07B | -0.00B | -0.04 | 2.00B | -21000.00B | 7.00B | 27.00B | 52.00B |
|
EBIT
|
-0.23B | -0.23B | -0.39B | -0.40B | -0.56B | -445000.00B | -0.38B | -290000.00B | -255.00 | -204.00 | -176.00 | -0.09B | -46.00 | -0.07B | -0.00B | -0.04 | 2.00B | -21000.00B | 7.00B | 27.00B | 52.00B |
|
Non Operating Investment Income
|
| | | | | | | | -2.00 | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.00B | -0.01B | -0.05B | -0.01B | 0.06B | 10.00 | 0.02B | -38.00 | -37.00 | 49.00 | 53.00 | -54.00 | 42.00 | -44.00 | -45.00 | 53.00B | 45.00B | 72.00 | -41.00 | 48.00B | 79.00B |
|
Other Non Operating Income
|
0.01B | | -0.00B | -0.01B | 0.01B | 0.00B | -0.00B | -0.01B | 0.01B | | | | | | | | | | | | |
|
Non Operating Income
|
-0.40B | | -0.41B | -0.58B | -0.54B | | -0.18B | -0.04B | -9.00 | -34.00 | 25.00 | | 20.00 | -23.00 | 5.00 | 33.00 | 12.00B | | | | 112.00B |
|
EBT
|
-0.64B | -0.67B | -0.80B | -0.98B | -1.10B | -434.00 | -0.09B | -338.00 | -391.00 | -239.00 | -153.00 | -83.00 | 7.00 | -102.00 | -51.00B | 47.00B | 11.00 | 24.00 | 43.00B | 38.00B | 165.00 |
|
Tax Provisions
|
| -0.00B | 0.00B | -0.00B | 0.01B | -1.00 | 0.00B | -4.00 | 0.01B | -11.00 | 5.00 | -16.00 | 4.00 | -13.00 | -17.00B | -32.00B | | -14.00 | -23.00B | -21.00B | -12.00B |
|
Profit After Tax
|
-0.64B | -0.67B | -0.80B | -0.99B | -1.10B | -435.00 | -0.57B | -342.00 | -391.00 | -250.00 | -148.00 | -99.00 | 11.00 | -115.00 | -68.00B | 15.00B | 11.00B | 10.00 | 20.00B | 17.00B | 153.00B |
|
Equity Income
|
-0.00B | | -0.00B | 0.00B | 0.00B | -1.00 | 0.00B | -4.00 | 1.00 | 1.00 | -2.00 | -4.00 | -1.00 | 4.00 | | 2.00 | -3.00 | | | | |
|
Income from Non-Controlling Interests
|
-0.06B | -0.03B | -0.03B | -0.02B | -0.04B | -0.01B | 15.00 | -0.02B | -0.01B | 45.00 | 0.02B | 42.00 | 19.00 | 49.00 | -15.00B | 73.00 | -48.00 | -11.00 | -0.00B | 43.00 | |
|
Income from Continuing Operations
|
-0.64B | -0.66B | -0.80B | -0.98B | -1.11B | -433.00 | -0.10B | -334.00 | -0.01B | -228.00 | -158.00 | -67.00 | 3.00 | -89.00 | -34.00B | 79.00B | 11.00 | 38.00 | 66.00B | 59.00B | 12.00B |
|
Consolidated Net Income
|
-0.64B | -0.66B | -0.80B | -0.98B | -1.11B | -433.00 | -0.10B | -334.00 | -0.01B | -228.00 | -158.00 | -67.00 | 3.00 | -89.00 | -34.00B | 79.00B | 11.00 | 38.00 | 66.00B | 59.00B | 12.00B |
|
Income towards Parent Company
|
-0.58B | -0.66B | -0.77B | -0.99B | -1.08B | -0.43B | -0.59B | -0.38B | -0.39B | -228.00 | -158.00 | -67.00 | 3.00 | -126.00 | -53.00B | 79.00B | 11.00 | 28.00 | 35.00B | 59.00B | 12.00B |
|
Net Income towards Common Stockholders
|
-0.58B | -0.67B | -0.77B | -0.99B | -1.08B | -0.43B | -0.59B | -0.38B | -0.39B | -228.00 | -158.00 | -67.00 | 3.00 | -126.00 | -53.00B | 79.00B | 11.00 | 28.00 | 35.00B | 59.00B | 12.00B |
|
EPS (Basic)
|
-4.14 | -209.43 | -267.13 | -102.17 | -168.54 | -0.00B | -0.00B | -0.00B | -877.27 | | 0.00 | | | 0.00 | -0.00B | | | 0.00 | 0.00B | | |
|
EPS (Weighted Average and Diluted)
|
| -209.43 | -267.13 | -102.17 | -168.54 | -0.00B | -0.00B | -0.00B | -877.27 | | 0.00 | | | 0.00 | -0.00B | | | 0.00 | 0.00B | | |
|
Shares Outstanding (Weighted Average)
|
0.14B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | |
|
Shares Outstanding (Diluted Average)
|
| 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | | 0.00B | 0.00B | | | 0.00B | 0.00B | | |
|
EBITDA
|
-0.10B | -0.68B | -0.21B | -1.01B | -1.12B | -440.00 | -0.52B | -394.00 | -327.00 | -235.00 | -185.00 | 0.03B | 0.04B | -142.00 | -73.00B | 90.00 | 0.10B | 16.00 | 103.00B | 136.00 | 52.00B |
|
Interest Expenses
|
-0.40B | -0.44B | 0.46B | 0.59B | -0.22B | -37.00 | 0.04B | -40.00 | 54.00 | -46.00 | 18.00 | 18.00 | -17.00 | 52.00 | -31.00B | 28.00B | 51.00 | 5.00 | -11.00B | -27.00B | -28.00B |
|
Tax Rate
|
| 0.15% | -0.25% | 0.41% | -0.82% | 0.23% | -2.13% | 1.18% | -1,534,528.64% | 4.60% | -3.27% | 19.28% | 57.14% | 12.75% | 33.33% | -68.09% | | -58.33% | -53.49% | -55.26% | -7,272,727,272.73% |