|
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
|
0.06B | 0.07B | 0.10B | 0.11B | 0.14B | 0.15B | 0.19B | 0.25B | 0.30B | 0.32B | 0.42B | 0.48B | 0.62B | 0.67B | 0.83B | 0.91B | 1.17B | 1.06B | 1.21B | 1.28B | 1.56B | 1.38B | 1.56B | 1.89B | 2.20B | 2.02B | 2.31B | 2.67B | 3.01B | 3.16B | 2.50B | 2.85B | 1.51B | 0.25B | 0.35B | 0.38B | 0.40B | 0.44B | 0.46B | 0.44B | 0.44B | 0.42B | 0.38B | 0.37B | 0.39B | 0.38B | 0.35B | 0.36B | 0.37B | 0.37B | 0.37B | 0.35B | 0.35B | 0.32B | 0.32B | 0.35B |
|
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 | 0.95B | 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 |
|
Selling, General & Administrative
|
-0.03B | -0.03B | -0.02B | -0.03B | -0.03B | -0.05B | 0.06B | 0.05B | -0.05B | -0.06B | -0.06B | -0.05B | -0.06B | -0.06B | -0.06B | -0.15B | -0.09B | -0.08B | -0.09B | -0.10B | -0.21B | -0.08B | -0.10B | -0.14B | -0.22B | -0.16B | -0.24B | -0.21B | -0.27B | -0.28B | -0.26B | -0.31B | -0.32B | -0.02B | -0.05B | -0.04B | -0.04B | -0.05B | -0.11B | -0.04B | -0.03B | -0.03B | -0.02B | -0.04B | -0.04B | -0.03B | -0.03B | -0.03B | -0.03B | -0.03B | -0.04B | -0.04B | -0.04B | -0.03B | -0.05B | -0.04B |
|
Other Operating Expenses
|
-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 | -0.10B | -0.11B | -0.08B | -0.09B | -0.11B | -0.13B | -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 | | -0.14B | -0.11B | -0.11B | -0.11B | -0.10B | -0.10B | -0.10B | -0.12B | -0.10B | -0.09B | -0.09B | -0.09B | -0.09B | -0.09B | -0.08B | -0.52B | -0.07B | -0.07B | -0.07B |
|
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 | 0.78B | 0.66B | 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 | -83799.00B | -0.07B | -0.13B | 0.01B | 0.06B | 0.05B | 0.06B | 0.06B | -0.07B | 0.00B | 0.01B | 0.07B | 0.05B | 0.00B | 0.06B | 0.02B | -0.43B | 0.01B | 0.05B | 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 | 0.78B | 0.66B | 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 | -83799.00B | -0.07B | -0.13B | 0.01B | 0.06B | 0.05B | 0.06B | 0.06B | -0.07B | 0.00B | 0.01B | 0.07B | 0.05B | 0.00B | 0.06B | 0.02B | -0.43B | 0.01B | 0.05B | 0.02B |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 0.05B | | -0.04B | | | | | | | | | 0.11B | | | | | 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 | 0.01B | 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 | -2.27B | -0.00B | -0.00B | 0.00B | 0.01B | 0.02B | -0.02B | 0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | 0.01B | 0.02B | -0.01B | -0.01B | 0.02B | 0.00B | -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 | -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 | 0.81B | 0.67B | 0.67B | 0.70B | 0.89B | 1.11B | -2.25B | 0.78B | 0.87B | 3.27B | 0.10B | 0.09B | -0.86B | -0.05B | -0.02B | 0.24B | -0.10B | -0.07B | -0.11B | -0.02B | 0.09B | 0.04B | 0.07B | 0.54B | 0.05B | 0.03B | 0.15B | 0.07B | 0.06B | 0.05B | 0.07B | 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 | -0.10B | -0.09B | -0.10B | -0.07B | -0.15B | -0.15B | -0.15B | -0.07B | -0.11B | -0.12B | -0.12B | -0.06B | 0.03B | -0.01B | -0.01B | -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 | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.00B |
|
Profit After Tax
|
-0.01B | 0.01B | 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 | 0.13B | 0.36B | 0.21B | 0.34B | 0.40B | 0.71B | 0.58B | 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 | -0.14B | 0.00B | 0.07B | -0.08B | 0.07B | 0.51B | -0.43B | 0.02B | 0.15B | 0.07B | 0.05B | 0.04B | 0.06B | 0.06B | -0.39B | 1.92B | 0.06B | 0.06B |
|
Equity Income
|
-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 | 0.00B | 0.00B | 0.01B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.02B | 0.01B | -0.18B | -0.02B | -0.02B | 0.01B | 0.01B | 0.02B | -0.03B | -0.01B | -0.02B | 0.00B | -0.04B | | -0.02B | 0.02B | -0.02B | | -0.03B | -0.03B | -0.40B | | 0.00B | 0.01B | -0.01B | -0.01B | 0.00B | 0.01B | -0.00B | -0.00B | -0.00B | 0.00B |
|
Net Income - Minority
|
| | | | | | | | | | | | -6.86B | -6.19B | | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | -0.03B | -0.04B | -0.05B | -0.02B | | -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 |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | -0.00B | -0.00B | -0.03B | -0.00B | -0.00B | -0.01B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.01B | 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 | 0.91B | 0.76B | 0.77B | 0.78B | 1.04B | 1.26B | -2.10B | 0.85B | 0.98B | 3.39B | 0.22B | 0.15B | -0.89B | -0.05B | -0.01B | 0.25B | -0.10B | -0.05B | -0.11B | -0.01B | 0.09B | 0.04B | 0.10B | 0.55B | 0.05B | 0.04B | 0.15B | 0.08B | 0.06B | 0.06B | 0.08B | 0.06B | -0.38B | 0.06B | 0.07B | 0.06B |
|
Consolidated Net Income
|
-0.01B | 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 | 0.91B | 0.76B | 0.77B | 0.78B | 1.04B | 1.26B | -2.10B | 0.85B | 0.98B | 3.39B | 0.12B | 0.12B | 1.09B | 0.13B | 1.01B | 0.14B | 0.12B | 0.04B | | | | 0.04B | 0.10B | 0.55B | 0.05B | 0.04B | 0.15B | 0.08B | 0.06B | 0.06B | 0.08B | 0.06B | -0.38B | 0.06B | 0.07B | 0.06B |
|
Income towards Parent Company
|
-0.01B | 0.01B | 0.03B | 0.05B | 0.05B | 0.09B | 0.09B | 0.13B | 0.25B | 0.25B | 0.30B | 0.40B | -6.44B | -5.88B | 0.36B | 0.21B | 0.45B | 0.29B | 0.48B | 0.53B | 0.90B | 0.72B | 0.73B | 0.72B | 1.03B | 1.26B | -4.78B | -1.96B | 0.56B | 0.54B | -4.87B | -5.13B | -4.27B | -5.44B | 0.98B | 0.13B | | 0.03B | -0.03B | -0.04B | -0.03B | 0.01B | 0.07B | 0.31B | -0.18B | -0.19B | -0.07B | -0.15B | -0.07B | -0.08B | -0.06B | -0.07B | -0.43B | 0.01B | 0.03B | 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 | -6.44B | -5.88B | 0.36B | 0.21B | 0.45B | 0.29B | 0.48B | 0.53B | 0.90B | 0.72B | 0.73B | 0.72B | 1.03B | 1.26B | -4.78B | -1.96B | 0.56B | 0.54B | -4.87B | -5.13B | -4.27B | -5.44B | 0.98B | 0.13B | | 0.03B | -0.03B | -0.04B | -0.03B | 0.01B | 0.07B | 0.31B | -0.18B | -0.19B | -0.07B | -0.15B | -0.07B | -0.08B | -0.06B | -0.07B | -0.43B | 0.01B | 0.03B | 0.02B |
|
EPS (Basic)
|
-0.25 | | | | 11.85 | | | | 1.04 | | | | -34.26 | | | | 2.58 | | | | 5.48 | | | | 5.73 | | | | 3.04 | | | | -19.46 | | | | | | | | | | | | -0.13 | | | | -0.05 | | | | -0.37 | | | |
|
EPS (Weighted Average and Diluted)
|
-0.25 | | | 0.72 | 0.00 | | 1.58 | 2.17 | 0.01 | | | | -32.96 | | | | 2.52 | | | | 5.08 | | | | 5.59 | | | | 3.01 | | | | -19.21 | | | | | | | | | | | | -0.11 | | | | -0.05 | | | | -0.37 | | | |
|
Shares Outstanding (Weighted Average)
|
0.08B | | | | 0.10B | | | | 0.18B | | | | 0.19B | | | | 0.18B | | | | 0.17B | | | | 0.18B | | | | 0.19B | | | | 0.22B | | | | | | | | | | | | 1.44B | | | | 1.31B | | | | 1.16B | | | |
|
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
|
-0.01B | 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 | 0.78B | 0.66B | 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 | -83799.00B | -0.07B | -0.13B | 0.01B | 0.06B | 0.05B | 0.06B | 0.06B | -0.07B | 0.00B | 0.01B | 0.07B | 0.05B | 0.00B | 0.06B | 0.02B | -0.43B | 0.01B | 0.05B | 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 | | | -0.12B | -0.12B | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-102.48% | -47.53% | -30.74% | -20.18% | -21.58% | -18.06% | 15.83% | 17.76% | -13.87% | -15.45% | -14.46% | -15.88% | -7.32% | -16.72% | -11.26% | -27.18% | -12.76% | -19.84% | -18.28% | -14.88% | -12.27% | -13.35% | -15.03% | -10.59% | -16.99% | -13.38% | 6.56% | -9.66% | -12.33% | -3.79% | -121.18% | -63.75% | -3.82% | 13.54% | 51.46% | -1.22% | 8.23% | 23.20% | 2.79% | 27.81% | -3.37% | 4.95% | -30.73% | -1.45% | -9.46% | -23.50% | -3.62% | -4.91% | -9.30% | -8.71% | -7.95% | -11.32% | 0.01% | -10.13% | -9.29% | -6.44% |