|
Revenue
|
18.54B | 27.99B | 37.47B | 55.69B | 67.20B | 82.86B | 114.30B | 149.33B | 151.69B | 152.77B | 158.76B |
|
Cost of Revenue
|
16.38B | 24.24B | 31.79B | 47.88B | 57.61B | 70.74B | 97.58B | 129.07B | 130.37B | 130.28B | 133.57B |
|
Gross Profit
|
2.15B | 3.75B | 5.68B | 7.81B | 9.59B | 12.13B | 16.72B | 20.25B | 21.32B | 22.49B | 25.19B |
|
Research & Development
|
0.30B | 0.53B | 0.78B | 1.02B | 1.77B | 2.10B | 2.47B | 2.56B | 2.45B | 2.31B | 2.33B |
|
Selling, General & Administrative
|
0.85B | 0.44B | 0.67B | 0.65B | 0.75B | 0.79B | 0.98B | 1.81B | 1.60B | 1.37B | 1.22B |
|
Other Operating Expenses
|
18.33B | 28.01B | 36.33B | 54.15B | 65.06B | | | | | | |
|
Operating Expenses
|
19.47B | 28.98B | 37.77B | 55.82B | 67.58B | 2.89B | 3.46B | 4.38B | 4.05B | 3.68B | 3.55B |
|
Operating Income
|
-0.94B | -1.00B | -0.31B | -0.13B | -0.38B | 1.29B | 1.89B | 0.65B | 2.86B | 3.67B | 5.31B |
|
EBIT
|
-0.94B | -1.00B | -0.31B | -0.13B | -0.38B | 1.29B | 1.89B | 0.65B | 2.86B | 3.67B | 5.31B |
|
Non Operating Investment Income
|
| | | | -0.22B | 0.50B | | | | | |
|
Interest & Investment Income
|
0.10B | 0.06B | 0.07B | 0.39B | 0.31B | 0.26B | 0.42B | | | | |
|
Other Non Operating Income
|
0.03B | -0.02B | 0.21B | 0.20B | -0.03B | 0.77B | 4.99B | -0.09B | -0.23B | 1.06B | 1.83B |
|
Non Operating Income
|
0.03B | -0.02B | 0.21B | 0.20B | 0.01B | 0.77B | 4.99B | -0.09B | -0.23B | 1.06B | 1.83B |
|
EBT
|
-0.80B | -1.45B | -0.47B | 0.02B | -0.35B | 1.97B | 7.79B | -0.41B | 2.01B | 4.46B | 7.06B |
|
Tax Provisions
|
0.00B | -0.00B | 0.03B | 0.02B | 0.06B | 0.26B | 0.23B | 0.30B | 0.60B | 1.18B | 0.94B |
|
Profit After Tax
|
-0.81B | -1.45B | -0.55B | -0.00B | -0.41B | 1.71B | 7.56B | -0.70B | 1.41B | 3.27B | 6.12B |
|
Equity Income
|
| -0.48B | -0.40B | -0.30B | -0.16B | -0.25B | 0.66B | -0.77B | -0.32B | 0.14B | 0.32B |
|
Net Income - Minority
|
| | | | -2.32B | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.00B | 0.06B | -0.02B | -0.05B | -0.04B | -0.01B | -0.14B | -0.10B | -0.13B | 0.45B |
|
Income from Continuing Operations
|
-0.81B | -1.45B | -0.49B | -0.00B | -0.41B | 1.71B | 7.56B | -0.70B | 1.41B | 3.27B | 6.12B |
|
Consolidated Net Income
|
-0.81B | -1.45B | -0.49B | 0.00B | -0.41B | 1.71B | 7.56B | -0.70B | 1.41B | 3.27B | 6.12B |
|
Income towards Parent Company
|
2.09B | -1.45B | -0.49B | 0.00B | -2.73B | 1.71B | 7.56B | -0.70B | 1.41B | 3.27B | 6.12B |
|
Preferred Dividend Payments
|
1.28B | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-2.09B | -1.45B | -0.55B | -0.02B | -0.36B | 1.75B | 7.57B | -0.56B | 1.51B | 3.40B | 5.67B |
|
EPS (Basic)
|
-0.86 | -0.53 | -0.20 | 0.01 | -0.13 | 0.60 | 2.51 | -0.18 | 0.48 | 1.08 | 1.90 |
|
EPS (Weighted Average and Diluted)
|
-0.86 | -0.53 | -0.20 | -0.01 | -0.13 | 0.59 | 2.43 | -0.18 | 0.47 | 1.07 | 1.84 |
|
Shares Outstanding (Weighted Average)
|
2.72B | 2.79B | 2.79B | 2.86B | 2.87B | 2.91B | 3.10B | 3.11B | 3.13B | 3.15B | 2.90B |
|
EBITDA
|
-0.82B | -1.27B | -0.41B | 0.04B | 0.03B | 1.87B | 6.39B | -1.15B | 2.54B | 3.67B | 6.26B |
|
Interest Expenses
|
0.00B | 0.01B | 0.04B | 0.15B | 0.12B | 0.10B | 0.17B | 0.19B | 0.30B | 0.41B | 0.40B |
|
Tax Rate
|
| 0.15% | | | | 13.16% | 2.92% | | 30.07% | 26.52% | 13.36% |