|
Revenue
|
| 20.15M | 3.55M | 13.76M | 11.33M | 11.65M | 34.40M | 42.05M | 53.38M | 57.37M | 52.76M | 113.48M | 141.24M | 196.72M | 240.29M |
|
Cost of Revenue
|
| | | | | | | | | | 31.86M | | | | 80.67M |
|
Gross Profit
|
| | | | | | | | | | 20.91M | | | | 159.62M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | -12.29M | -33.91M | -36.07M | -47.31M | 117.30M | |
|
Share-based Compensation (IS)
|
0.99M | -4.93M | | -3.62M | -3.50M | 28.43M | -5.84M | -5.97M | -5.82M | 51.29M | -8.18M | 62.34M | 69.97M | | |
|
Selling, General & Administrative
|
| | | | | | | | | | 25.17M | | | | 138.36M |
|
Other Operating Expenses
|
| 0.23M | | 0.49M | 1.80M | 7.12M | -1.85M | -1.67M | -1.92M | | 6.38M | 33.09M | 44.65M | | |
|
Operating Expenses
|
| 0.23M | | 0.49M | -1.29M | 7.12M | -1.85M | -1.67M | -1.92M | -12.29M | -2.37M | -2.98M | -2.67M | 117.30M | 138.36M |
|
Operating Income
|
| 2.66M | | -10.94M | -5.22M | -13.03M | -7.42M | -2.22M | 6.02M | -23.62M | -47.09M | 31.10M | 35.53M | 4.55M | -76.41M |
|
EBIT
|
| 2.66M | | -10.94M | -5.22M | -13.03M | -7.42M | -2.22M | 6.02M | -23.62M | -47.09M | 31.10M | 35.53M | 4.55M | -76.41M |
|
Non Operating Investment Income
|
| | | | | | | | -1.09M | -3.45M | | 12.90M | 6.20M | 58.42M | 664.99M |
|
Interest & Investment Income
|
| | | -0.04M | 0.24M | 0.47M | 0.71M | 0.67M | 1.50M | 2.95M | 2.29M | 1.59M | 1.93M | 1.70M | 7.13M |
|
Other Non Operating Income
|
| 2.70M | | -0.95M | 4.56M | 2.43M | 2.26M | -4.71M | 4.71M | -7.01M | 1.19M | -4.56M | -0.32M | 12.77M | -5.38M |
|
Non Operating Income
|
| -491.37M | | -3.56M | -2.31M | 4.03M | -0.03M | -0.03M | -0.13M | 1.96M | -3.33M | -6.25M | -7.87M | 90.36M | 651.70M |
|
EBT
|
| -486.01M | | -15.50M | -2.73M | -6.84M | -4.48M | -6.29M | 12.11M | -26.81M | -50.42M | 21.87M | 29.27M | 92.79M | 575.30M |
|
Tax Provisions
|
| -3.08M | | -2.44M | | | -0.82M | | | | 1.28M | | | | 190.69M |
|
Profit After Tax
|
| -489.09M | | -17.94M | -3.05M | -6.88M | -5.30M | -5.23M | 8.64M | -27.03M | -51.70M | 18.88M | 24.23M | 95.55M | 384.61M |
|
Investment Income
|
1.85M | 2.69M | -21.01M | -26.23M | -9.13M | -34.66M | -3.59M | 7.58M | -7.33M | -34.99M | 1.85M | -45.12M | -45.07M | | |
|
Other Income
|
| | | | -0.16M | | | 0.01M | 0.00M | | | | | | |
|
Income from Continuing Operations
|
| -482.94M | | -13.06M | -2.73M | -6.84M | -3.66M | -6.29M | 12.11M | -26.81M | -51.70M | 21.87M | 29.27M | 92.79M | 384.61M |
|
Consolidated Net Income
|
| -482.94M | | -13.06M | -2.73M | -6.84M | -3.66M | -6.29M | 12.11M | -26.81M | -51.70M | 21.87M | 29.27M | 92.79M | 384.61M |
|
Income towards Parent Company
|
| -482.94M | | -13.06M | -2.73M | -6.84M | -3.66M | -6.29M | 12.11M | -26.81M | -51.70M | 21.87M | 29.27M | 92.79M | 384.61M |
|
Net Income towards Common Stockholders
|
| -482.94M | | -13.06M | -2.73M | -6.84M | -3.66M | -6.29M | 12.11M | -26.81M | -51.70M | 21.87M | 29.27M | 92.79M | 384.61M |
|
EPS (Basic)
|
| -8.71 | | -0.25 | -0.05 | -0.10 | -0.05 | -0.09 | 0.15 | -0.19 | -0.27 | 0.10 | 0.14 | 0.34 | 1.42 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.12 | -0.06 | | | -0.27 | -0.27 | | | 0.42 | 1.08 |
|
Shares Outstanding (Weighted Average)
|
55.45M | 55.45M | 55.45M | 53.03M | 53.03M | 66.70M | 66.70M | 66.70M | 82.42M | 138.41M | 187.86M | 213.50M | 213.50M | 271.98M | 271.98M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 54.78M | 65.28M | | | 99.64M | 189.26M | | | 223.25M | 361.68M |
|
EBITDA
|
| 365.60M | | -44.17M | 12.18M | -371.66M | -8.89M | 2.36M | 1.30M | -22.04M | -49.85M | 6.91M | 24.27M | 110.55M | 379.15M |
|
Interest Expenses
|
| 0.55M | | 3.11M | | | | | | | 0.02M | | | | 9.28M |
|
Tax Rate
|
| 0.63% | | 15.75% | | | 18.33% | | | | | | | | 33.15% |