|
Revenue
|
0.11B | 0.14B | 0.19B | 0.23B | 0.27B | 0.31B | 0.41B | 0.49B | 0.61B | 0.67B | 0.84B | 1.00B | 1.17B | 1.15B | 1.36B | 1.49B | 1.90B | 1.65B | 1.98B | 2.09B | 2.48B | 2.27B | 2.61B | 3.09B | 3.63B | 3.25B | 3.77B | 4.10B | 4.64B | 4.78B | 4.28B | 4.62B | 2.13B | 0.34B | 0.47B | 0.53B | 0.57B | 0.64B | 0.66B | 0.65B | 0.66B | 0.62B | 0.60B | 0.59B | 0.60B | 0.58B | 0.55B | 0.57B | 0.57B | 0.56B | 0.57B | 0.56B | 0.55B | 0.49B | 0.51B | 0.54B |
|
Cost of Revenue
|
0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.03B | 0.05B | 0.05B | 0.06B | 0.08B | 0.11B | 0.08B | 0.09B | 0.11B | 0.11B | 0.09B | 0.20B | 0.25B | 0.15B | 0.24B | 0.25B | 0.34B | 0.32B | 0.53B | 0.98B | 0.96B | 0.78B | 0.11B | 0.11B | 0.13B | 0.15B | 0.14B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.10B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Gross Profit
|
0.06B | 0.07B | 0.09B | 0.12B | 0.13B | 0.17B | 0.22B | 0.24B | 0.32B | 0.35B | 0.42B | 0.52B | 0.55B | 0.48B | 0.52B | 0.58B | 0.73B | 0.59B | 0.77B | 0.81B | 0.92B | 0.89B | 1.05B | 1.20B | 1.43B | 1.23B | 1.46B | 1.43B | 1.63B | 1.62B | 1.79B | 1.76B | 0.62B | 0.09B | 0.13B | 0.16B | 0.17B | 0.20B | 0.20B | 0.21B | 0.22B | 0.20B | 0.22B | 0.22B | 0.21B | 0.20B | 0.20B | 0.21B | 0.20B | 0.20B | 0.20B | 0.21B | 0.20B | 0.18B | 0.19B | 0.19B |
|
Research & Development
|
-0.03B | -0.04B | -0.04B | -0.04B | -0.05B | -0.05B | 0.07B | 0.07B | -0.08B | -0.08B | -0.11B | -0.13B | -0.12B | -0.12B | -0.12B | -0.15B | -0.15B | -0.18B | -0.17B | -0.16B | -0.16B | -0.17B | -0.17B | -0.17B | -0.28B | -0.25B | -0.30B | -0.31B | -0.33B | -0.40B | -0.55B | -0.54B | -0.47B | -0.07B | -0.09B | -0.08B | -0.07B | -0.09B | -0.10B | -0.06B | -0.03B | -0.06B | -0.06B | -0.06B | -0.07B | -0.08B | -0.08B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | -0.07B | -0.06B | -0.06B | -0.06B |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 19.61B | | | | 14.31B | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.05B | 0.07B | 0.05B | -0.05B | -0.06B | -0.07B | -0.08B | -0.11B | -0.11B | -0.13B | -0.25B | -0.20B | -0.16B | -0.18B | -0.21B | -0.34B | -0.17B | -0.31B | -0.39B | -0.37B | -0.40B | -0.48B | -0.55B | -0.60B | -0.81B | -1.24B | -1.27B | -1.10B | -0.14B | -0.16B | -0.17B | -0.18B | -0.19B | -0.21B | -0.15B | -0.14B | -0.14B | -0.12B | -0.14B | -0.16B | -0.13B | -0.12B | -0.12B | -0.13B | -0.13B | -0.13B | -0.12B | -0.57B | 1.88B | -0.12B | -0.11B |
|
Operating Expenses
|
-0.06B | -0.06B | -0.07B | -0.08B | -0.09B | -0.11B | 0.14B | 0.12B | -0.13B | -0.15B | -0.18B | -0.21B | -0.22B | -0.23B | -0.25B | -0.40B | -0.35B | -0.34B | -0.35B | -0.37B | -0.50B | -0.33B | -0.48B | -0.56B | -0.65B | -0.65B | -0.78B | -0.86B | -0.93B | -1.22B | -1.79B | -1.81B | -1.58B | -0.21B | -0.25B | -0.25B | -0.25B | -0.28B | -0.31B | -0.21B | -0.17B | -0.20B | -0.18B | -0.20B | -0.23B | -0.21B | -0.19B | -0.19B | -0.20B | -0.20B | -0.20B | -0.19B | -0.63B | -0.17B | -0.18B | -0.17B |
|
Operating Income
|
-0.01B | 0.00B | 0.02B | 0.04B | 0.04B | 0.06B | 0.08B | 0.13B | 0.19B | 0.21B | 0.24B | 0.31B | 0.33B | 0.24B | 0.31B | 0.20B | 0.41B | 0.26B | 0.42B | 0.47B | 0.62B | 0.62B | 0.60B | 0.66B | 0.82B | 0.60B | 0.73B | 0.61B | 0.72B | 0.47B | 0.00B | 0.10B | -0.86B | -0.11B | -0.12B | -0.09B | -0.08B | -0.07B | -0.10B | 0.01B | 0.06B | 0.01B | 0.04B | 0.02B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.43B | 0.01B | 0.01B | 0.02B |
|
EBIT
|
-0.01B | 0.00B | 0.02B | 0.04B | 0.04B | 0.06B | 0.08B | 0.13B | 0.19B | 0.21B | 0.24B | 0.31B | 0.33B | 0.24B | 0.31B | 0.20B | 0.41B | 0.26B | 0.42B | 0.47B | 0.62B | 0.62B | 0.60B | 0.66B | 0.82B | 0.60B | 0.73B | 0.61B | 0.72B | 0.47B | 0.00B | 0.10B | -0.86B | -0.11B | -0.12B | -0.09B | -0.08B | -0.07B | -0.10B | 0.01B | 0.06B | 0.01B | 0.04B | 0.02B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.43B | 0.01B | 0.01B | 0.02B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 0.04B | 0.05B | | -0.04B | | | | 0.00B | | | | 0.08B | 0.02B | -0.00B | 0.29B | -0.04B | 0.00B | 0.00B | -0.03B | -0.00B | 0.00B | -0.00B | 0.00B | 0.00B | -0.00B | 0.08B | -0.00B | | | 0.00B | | | | | |
|
Interest & Investment Income
|
0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.03B | 0.03B | 0.01B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.07B | 0.09B | 0.13B | 0.14B | 0.12B | 0.15B | 0.08B | 0.12B | 0.14B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B |
|
Other Non Operating Income
|
0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | 0.00B | -0.04B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B | 0.01B | 0.02B | -0.02B | -0.00B | 0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | -0.01B | -0.01B | 0.02B | -0.01B | -0.01B | 0.00B | 0.00B | -0.01B | 0.01B | -0.00B | 0.00B | -0.01B |
|
Non Operating Income
|
| | | | | | | | | | | | | -0.00B | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.00B | 0.01B | 0.03B | 0.04B | 0.04B | 0.08B | 0.11B | 0.16B | 0.22B | 0.22B | 0.26B | 0.34B | 0.40B | 0.27B | 0.32B | 0.17B | 0.40B | 0.25B | 0.41B | 0.47B | 0.65B | 0.63B | 0.67B | 0.70B | 0.89B | 1.11B | -2.25B | 0.78B | 0.87B | 3.27B | 0.10B | 0.09B | -0.86B | 0.47B | 0.82B | 0.19B | -0.10B | -0.07B | -0.09B | -0.02B | 0.09B | 0.00B | 0.07B | 0.54B | 0.02B | 0.03B | 0.15B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B | -0.38B | 0.05B | 0.07B | 0.06B |
|
Tax Provisions
|
0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.01B | 0.02B | 0.03B | -0.03B | -0.03B | -0.04B | -0.05B | -0.03B | -0.04B | -0.04B | -0.05B | -0.05B | -0.05B | -0.08B | -0.07B | -0.09B | -0.09B | -0.10B | -0.07B | -0.15B | -0.15B | -0.15B | -0.07B | -0.11B | -0.12B | -0.12B | -0.06B | 0.03B | -0.05B | -0.02B | -0.00B | -0.01B | -0.02B | -0.00B | -0.00B | -0.00B | 0.00B | -0.02B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B |
|
Profit After Tax
|
-0.00B | 0.01B | 0.00B | 0.04B | 0.03B | 0.06B | 0.09B | 0.13B | 0.19B | 0.18B | 0.22B | 0.29B | 0.37B | 0.23B | 0.29B | 0.13B | 0.36B | 0.21B | 0.34B | 0.40B | 0.57B | 0.54B | 0.57B | 0.64B | 0.76B | 0.97B | -2.13B | 0.68B | 0.74B | 3.15B | 0.11B | 0.18B | 0.26B | 0.07B | 0.98B | 0.33B | -0.00B | -0.05B | -0.11B | 0.00B | 0.07B | -0.03B | 0.01B | 0.51B | -0.39B | 0.02B | 0.15B | 0.07B | 0.04B | 0.04B | 0.05B | 0.06B | -0.39B | 1.92B | 0.06B | 0.06B |
|
Equity Income
|
| 0.00B | 0.02B | 0.03B | 0.03B | 0.06B | 0.09B | 0.13B | 0.19B | -0.00B | 0.22B | -0.00B | 0.37B | 0.22B | 0.29B | 0.12B | 0.35B | 0.20B | -0.00B | -0.00B | 0.57B | 0.54B | 0.57B | 0.63B | 0.74B | 0.96B | -2.24B | -0.02B | 0.76B | 3.14B | -0.02B | 0.03B | -0.83B | -0.06B | -0.03B | 0.19B | -0.11B | -0.08B | -0.09B | -0.02B | 0.09B | 0.00B | -0.03B | -0.03B | -0.40B | 0.03B | 0.14B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | -0.38B | 0.05B | 0.06B | 0.05B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.03B | -0.04B | -0.05B | -0.02B | -0.06B | -2.68B | -2.81B | -0.41B | -2.85B | -4.99B | -5.25B | -5.35B | -5.57B | -0.03B | -0.01B | -0.01B | -0.00B | -0.03B | -0.04B | -0.03B | -0.03B | -0.03B | -0.24B | -0.23B | -0.23B | -0.23B | -0.23B | -0.13B | -0.14B | -0.13B | -0.13B | -0.05B | -0.04B | -0.04B | -0.04B |
|
Investment Income
|
| | -0.00B | 0.00B | | -0.00B | -0.01B | 0.01B | -0.01B | 0.01B | | -0.00B | -0.01B | | 0.00B | 0.00B | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| 0.00B | 0.02B | 0.04B | 0.03B | 0.06B | 0.09B | 0.13B | 0.19B | 0.18B | 0.22B | 0.29B | 0.37B | 0.23B | 0.29B | 0.16B | 0.36B | 0.21B | 0.34B | 0.40B | 0.57B | 0.54B | 0.57B | 0.64B | 0.74B | 0.44B | | 0.03B | -0.84B | | 0.03B | 0.07B | 0.09B | 0.10B | -0.04B | -0.01B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.08B | 0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
-0.00B | 0.01B | 0.03B | 0.05B | 0.05B | 0.09B | 0.09B | 0.13B | 0.25B | 0.25B | 0.30B | 0.40B | 0.43B | 0.31B | 0.36B | 0.21B | 0.46B | 0.30B | 0.49B | 0.54B | 0.74B | 0.71B | 0.77B | 0.78B | 1.04B | 1.26B | -2.10B | 0.85B | 0.98B | 3.39B | 0.22B | 0.15B | -0.89B | 0.53B | 0.84B | 0.19B | -0.10B | -0.05B | -0.08B | -0.01B | 0.09B | 0.00B | 0.09B | 0.55B | 0.02B | 0.04B | 0.15B | 0.06B | 0.05B | 0.06B | 0.05B | 0.06B | -0.38B | 0.06B | 0.07B | 0.06B |
|
Consolidated Net Income
|
-0.00B | 0.01B | 0.03B | 0.05B | 0.05B | 0.09B | 0.09B | 0.13B | 0.25B | 0.25B | 0.30B | 0.40B | 0.43B | 0.31B | 0.36B | 0.21B | 0.46B | 0.30B | 0.49B | 0.54B | 0.74B | 0.71B | 0.77B | 0.78B | 1.04B | 1.26B | -2.10B | 0.85B | 0.69B | 3.12B | 0.04B | 0.11B | 0.99B | 0.12B | 1.02B | 0.14B | 0.12B | 0.04B | -0.11B | 0.01B | 0.07B | 0.00B | 0.02B | 0.52B | -0.38B | 0.03B | 0.16B | 0.07B | 0.05B | 0.05B | 0.05B | 0.06B | -0.30B | 1.92B | 0.06B | 0.06B |
|
Income towards Parent Company
|
-0.00B | 0.01B | 0.03B | 0.05B | 0.05B | 0.09B | 0.09B | 0.13B | 0.25B | 0.25B | 0.30B | 0.40B | 0.43B | 0.31B | 0.36B | 0.21B | 0.45B | 0.29B | 0.48B | 0.53B | 0.74B | 0.68B | 0.73B | 0.72B | 1.03B | 1.19B | -4.78B | -1.96B | 0.28B | 0.27B | -4.95B | -5.14B | -4.36B | -5.46B | 0.99B | 0.13B | 0.11B | 0.03B | -0.14B | -0.03B | 0.04B | -0.03B | -0.01B | 0.27B | -0.61B | -0.21B | -0.07B | -0.15B | -0.09B | -0.09B | -0.08B | -0.07B | -0.35B | 1.88B | 0.02B | 0.02B |
|
Net Income towards Common Stockholders
|
-0.02B | -0.06B | -0.05B | 0.03B | 1.15B | 0.06B | 0.09B | 0.13B | 0.19B | 0.25B | 0.30B | 0.40B | 0.43B | 0.31B | 0.36B | 0.21B | 0.45B | 0.29B | 0.48B | 0.53B | 0.74B | 0.68B | 0.73B | 0.72B | 1.03B | 0.44B | -4.78B | 0.65B | -1.54B | 3.10B | 0.05B | 0.09B | 0.99B | 0.12B | 1.02B | 0.19B | -0.12B | -0.09B | -0.11B | 0.01B | 0.07B | -0.03B | 0.02B | 0.51B | -0.38B | 0.03B | 0.15B | 0.12B | 0.05B | 0.04B | 0.05B | 0.06B | -0.30B | 1.92B | 0.06B | 0.06B |
|
EPS (Basic)
|
-0.02 | -0.05 | -0.04 | 0.03 | 1.06 | 0.06 | 0.09 | 0.12 | 0.17 | 0.23 | 0.27 | 0.36 | 0.38 | 0.27 | 0.32 | 0.18 | 0.41 | 0.26 | 0.43 | 0.48 | 0.66 | 0.61 | 0.65 | 0.65 | 0.93 | 0.35 | -3.78 | 0.52 | -1.22 | 2.44 | 0.04 | 0.07 | 0.78 | 0.07 | 0.63 | 0.12 | -0.08 | -0.06 | -0.07 | 0.00 | 0.04 | -0.02 | 0.01 | 0.36 | -0.27 | 0.02 | 0.11 | 0.10 | 0.04 | 0.04 | 0.04 | 0.05 | -0.28 | 1.85 | 0.06 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
-0.25 | | | | 7.22 | | | | 0.99 | | | | 2.18 | | | | 2.52 | | | | 4.14 | | | | 5.59 | | | | -8.23 | | | | 4.46 | | | | | | | | | | | | -0.23 | | | | 0.03 | | | | -0.26 | | | |
|
Shares Outstanding (Weighted Average)
|
1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.09B | 1.11B | 1.11B | 1.11B | 1.11B | 1.13B | 1.13B | 1.13B | 1.13B | 1.10B | 1.10B | 1.10B | 1.10B | 1.11B | 1.11B | 1.11B | 1.11B | 1.11B | 1.26B | 1.26B | 1.26B | 1.26B | 1.27B | 1.27B | 1.27B | 1.27B | 1.62B | 1.62B | 1.62B | 1.60B | 1.60B | 1.60B | 1.60B | 1.60B | 1.43B | 1.43B | 1.43B | 1.39B | 1.39B | 1.38B | 1.24B | 1.22B | 1.22B | 1.19B | 1.14B | 1.08B | 1.04B | 1.03B | 1.03B |
|
Shares Outstanding (Diluted Average)
|
0.08B | | | | 0.16B | | | | 0.19B | | | | 0.20B | | | | 0.18B | | | | 0.18B | | | | 0.18B | | | | 0.19B | | | | 0.22B | | | | | | | | | | | | 1.65B | | | | 1.46B | | | | 1.16B | | | |
|
EBITDA
|
0.00B | 0.00B | 0.00B | 0.04B | 0.03B | 0.06B | 0.08B | 0.12B | 0.18B | 0.19B | 0.24B | 0.29B | 0.37B | 0.24B | 0.29B | 0.16B | 0.36B | 0.26B | 0.42B | 0.47B | 0.62B | 0.62B | 0.54B | 0.64B | -1.39B | 0.44B | -0.14B | 0.65B | -0.66B | 0.47B | 0.00B | 0.10B | -0.86B | -0.11B | -0.12B | -0.09B | -0.08B | -0.07B | -0.10B | 0.01B | 0.06B | 0.01B | 0.04B | 0.02B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.02B | -0.43B | 0.01B | 0.01B | 0.02B |
|
Interest Expenses
|
| | | | | | | | | -0.00B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.03B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.12B | -0.12B | -0.02B | -0.02B | -0.02B | -0.02B | -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 |
|
Tax Rate
|
| | | | | | 15.83% | 17.76% | | | | | | | | | | | | | | | | | | | 6.56% | | | | | | | | | | 8.23% | 23.20% | 3.14% | 27.81% | | 39.77% | | | | | | | | | | | 0.01% | | | |