|
Revenue
|
0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.03B | 0.04B | 0.06B | 0.07B | 0.07B | 0.08B | 0.09B | 0.09B | 0.08B | 0.06B | 0.07B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.04B | 0.05B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.06B |
|
Cost of Revenue
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Gross Profit
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.03B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.03B |
|
Research & Development
|
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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Selling, General & Administrative
|
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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Restructuring Costs
|
| | | | | | | 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 | | | 0.02B | 0.00B | | | 0.00B | | -0.00B | 0.00B | -0.00B |
|
Other Operating Expenses
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | | 0.01B | 0.01B | | | | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | -0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B |
|
Operating Expenses
|
0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Operating 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 | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
EBIT
|
-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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Interest & Investment Income
|
0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00B | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating 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 | 0.00B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.01B |
|
EBT
|
-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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.01B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.00B | 0.00B | -0.00B | -0.01B | -0.00B | 0.00B |
|
Tax Provisions
|
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 | 0.01B | 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 | 0.02B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Profit After Tax
|
-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 | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | -0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.02B | 0.02B | 0.04B | -0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B |
|
Net Income - Minority
|
| | | | | | | | | | | -0.11B | | | | -0.15B | | -0.16B | -0.17B | -0.18B | -0.18B | -0.32B | -0.33B | -338.30B | -0.33B | -0.33B | -0.51B | -519.02B | -530.29B | | | -919.55B | | -906.42B | | -868.82B | -853.03B | | -820.70B | -795.67B | -784.57B | -785.36B | -793.50B | -726.90B | | | -707.65B | |
|
Income from Continuing Operations
|
-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 | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.02B | -0.02B | -0.04B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.00B |
|
Consolidated Net 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 | 0.00B | -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 | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | -0.01B | -0.02B | -0.02B | -0.04B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.00B | -0.00B | 0.00B | -0.01B | -0.01B | -0.00B | 0.00B |
|
Income towards Parent Company
|
-0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.11B | -0.00B | 0.00B | -0.00B | -0.15B | 0.00B | -0.16B | -0.16B | -0.18B | -0.18B | -0.32B | -0.33B | -338.30B | -0.34B | -0.34B | -0.50B | -519.01B | -530.29B | 0.01B | 0.00B | -919.55B | -0.01B | -906.44B | -0.02B | -868.86B | -853.05B | -0.01B | -820.71B | -795.69B | -784.58B | -785.36B | -793.51B | -726.90B | -0.01B | -0.01B | -707.65B | 0.00B |
|
Net Income towards Common Stockholders
|
-0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.11B | -0.00B | 0.00B | -0.00B | -0.15B | 0.00B | -0.16B | -0.16B | -0.18B | -0.18B | -0.32B | -0.33B | -338.30B | -0.34B | -0.34B | -0.50B | -519.01B | -530.29B | 0.01B | 0.00B | -919.55B | -0.01B | -906.44B | -0.02B | -868.86B | -853.05B | -0.01B | -820.71B | -795.69B | -784.58B | -785.36B | -793.51B | -726.90B | -0.01B | -0.01B | -707.65B | 0.00B |
|
EPS (Basic)
|
| 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 | -0.01B | -0.01B | -0.00B | -1.25B | -0.00B | -0.00B | -0.00B | -3.99B | 0.05B | 0.00B | 0.00B | -2.79B | -0.00B | -1.81B | -0.00B | -0.55B | -2.24B | -0.00B | -0.98B | -0.61B | -2.80B | -2.07B | -1.98B | -2.08B | -0.00B | -0.00B | -2.14B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
0.01B | 0.00B | 0.00B | 0.00B | -0.02 | 0.00B | 0.00B | 0.00B | -0.01 | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.00B | -1.30B | -0.00B | -0.00B | -0.00B | -4.33B | -4.82B | 0.00B | 0.00B | -2.87B | -0.00B | -1.81B | -0.00B | -0.55B | -2.24B | -0.00B | -0.98B | -0.61B | -2.80B | -2.07B | -1.98B | -2.08B | -0.00B | -0.00B | -2.14B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
| 150.00 | 350.00 | 340.00 | 20.00 | 30.00 | 120.00 | 190.00 | 10.00 | 10.00 | 10.00 | 30.00 | 50.00 | 50.00 | 50.00 | 60.00 | 20.00 | 70.00 | 160.00 | 360.00 | 30.00 | 50.00 | 150.00 | 270.00 | 250.00 | 360.00 | 260.00 | 130.00 | 110.00 | 230.00 | 320.00 | 330.00 | 100.00 | 500.00 | 880.00 | 0.00B | 380.00 | 670.00 | 840.00 | 0.00B | 280.00 | 380.00 | 400.00 | 350.00 | 110.00 | 280.00 | 330.00 | 300.00 |
|
Shares Outstanding (Diluted Average)
|
| 150.00 | 300.00 | 290.00 | 0.01B | 20.00 | 110.00 | 180.00 | 0.03B | 10.00 | 10.00 | 30.00 | 50.00 | 50.00 | 50.00 | 60.00 | 20.00 | 70.00 | 160.00 | 350.00 | 30.00 | 50.00 | 140.00 | 260.00 | 250.00 | 360.00 | 260.00 | 120.00 | 110.00 | 220.00 | 300.00 | 320.00 | 100.00 | 500.00 | 880.00 | 0.00B | 380.00 | 670.00 | 840.00 | 0.00B | 280.00 | 380.00 | 400.00 | 350.00 | 110.00 | 280.00 | 330.00 | 300.00 |
|
EBITDA
|
-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 | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.00B | 0.01B | 0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.02B | -0.02B | -0.02B | -0.01B | -0.03B | -0.02B | -0.01B | -0.01B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B |
|
Interest Expenses
|
| -0.00B | | | | -0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-8.56% | 31.05% | 5.18% | 20.40% | 1,105.00% | 18.59% | 14.18% | -1.47% | -402.22% | 218.69% | 45.05% | -8.32% | -10.22% | 34.25% | 2,166.67% | 4.90% | 9.60% | 7.12% | 6.26% | 503.05% | -15.64% | -4.68% | -0.30% | 13.43% | 7.05% | 3.46% | 8.15% | 26.51% | 1.45% | 12.78% | 6.43% | 378.13% | -1.78% | 5.34% | 0.68% | -203.34% | -1.04% | -3.09% | 2.31% | -2.41% | -2.00% | -15.21% | -125.31% | 16.03% | -7.91% | -1.58% | -3.18% | 15.25% |