|
Revenue
|
0.12B | 1.95B | 2.51B | 4.15B | 0.55B | 5.04B | 7.78B | 10.62B | 9.56B | 8.73B | 9.34B | 17.65B | 18.79B | 28.65B | 34.68B | 41.73B | 25.63B | 31.68B | 42.87B | 44.27B | 25.93B | 30.25B | 27.36B |
|
Cost of Revenue
|
0.11B | 1.69B | 2.01B | 3.42B | 0.46B | 4.09B | 5.96B | 8.24B | 7.40B | 6.85B | 8.16B | 14.08B | 14.96B | 22.42B | 27.03B | 31.95B | 20.35B | 25.50B | 33.65B | 35.30B | 20.61B | 24.18B | 22.90B |
|
Gross Profit
|
0.01B | 0.26B | 0.50B | 0.72B | 0.10B | 0.95B | 1.81B | 2.38B | 2.16B | 1.88B | 1.18B | 3.57B | 3.83B | 6.24B | 7.64B | 9.79B | 5.28B | 6.18B | 9.22B | 8.97B | 5.32B | 6.07B | 4.47B |
|
Research & Development
|
-0.03B | -0.20B | -0.33B | -0.37B | -0.08B | -0.65B | -0.89B | -1.23B | -1.37B | -1.53B | -1.80B | -2.07B | -1.85B | -2.43B | -2.82B | -3.49B | -3.05B | -3.03B | -2.59B | -2.41B | -2.51B | -2.81B | -2.97B |
|
Selling, General & Administrative
|
-0.02B | -0.23B | -0.34B | -0.43B | -0.51B | -0.84B | -1.02B | -1.13B | -1.20B | -1.33B | -1.51B | -1.63B | -1.65B | -2.31B | -2.54B | -3.27B | -2.98B | -2.82B | -3.36B | -3.08B | -2.53B | -2.72B | -2.77B |
|
Other Operating Expenses
|
| | | | | | | | | | | | 0.07B | 0.13B | 0.06B | 0.01B | 0.16B | 0.13B | 0.15B | 0.22B | -0.00B | 0.29B | 0.10B |
|
Operating Expenses
|
-0.04B | -0.44B | -0.68B | -0.80B | -1.02B | -1.49B | -1.91B | -2.36B | -2.58B | -2.86B | -3.31B | -3.70B | -3.42B | -4.61B | -5.31B | -6.75B | -5.87B | -5.71B | -5.79B | -5.27B | -5.05B | -5.24B | -5.65B |
|
Operating Income
|
-0.03B | -0.18B | -0.18B | -0.08B | -0.06B | -0.54B | -0.10B | 0.02B | -0.41B | -0.98B | -2.13B | -0.13B | 0.41B | 1.63B | 2.34B | 3.04B | -0.58B | 0.47B | 3.43B | 3.70B | 0.27B | 0.83B | -1.18B |
|
EBIT
|
-0.03B | -0.02B | -0.18B | -0.08B | -0.06B | -0.08B | -0.10B | 0.02B | -0.41B | -0.98B | -0.31B | -0.13B | 0.41B | 1.63B | 2.34B | 3.04B | -0.58B | 0.47B | 3.43B | 3.70B | 0.27B | 0.83B | -1.18B |
|
Non Operating Investment Income
|
| | | | 0.04B | | | | 0.03B | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00B | 0.03B | 0.07B | 0.17B | 0.18B | 0.23B | 0.15B | 0.18B | 0.16B | 0.25B | 0.31B | 0.26B | 0.42B | 0.43B | 0.44B | 0.79B | 1.07B | 0.37B | -0.02B | 0.40B | 0.52B | 0.50B | 0.48B |
|
Other Non Operating Income
|
0.00B | -0.00B | | | 0.14B | -0.02B | 0.04B | -0.37B | 0.00B | 1.06B | 0.31B | 0.04B | 0.03B | -0.12B | 0.02B | 0.04B | -0.06B | 0.01B | -0.14B | 0.24B | -0.07B | | |
|
Non Operating Income
|
0.00B | 0.01B | 0.00B | 0.01B | -0.09B | 0.12B | 0.07B | 0.09B | 0.28B | 0.10B | 0.16B | 0.08B | 0.18B | 0.32B | 0.18B | 0.36B | 0.22B | 0.38B | 0.04B | 0.02B | 0.03B | 0.02B | -0.00B |
|
EBT
|
-0.01B | -0.08B | -0.11B | 0.08B | -0.05B | -0.20B | 0.10B | 0.28B | 0.02B | -0.71B | -1.70B | 0.17B | 0.97B | 2.35B | 2.95B | 4.18B | 0.68B | 1.18B | 3.40B | 4.06B | 0.77B | 1.29B | -0.74B |
|
Tax Provisions
|
| | | | -0.03B | -0.03B | -0.12B | 0.01B | -0.03B | 0.00B | 0.06B | 0.10B | -0.04B | -0.04B | -0.14B | 1.58B | -0.08B | -0.08B | -0.58B | -0.53B | -0.13B | -0.19B | 0.11B |
|
Profit After Tax
|
-0.01B | -0.08B | -0.11B | 0.11B | -0.06B | -0.24B | -0.02B | 0.30B | -0.01B | -0.71B | -1.65B | 0.27B | 0.93B | 2.31B | 2.81B | 5.75B | 0.59B | 1.10B | 2.82B | 3.53B | 0.65B | 1.10B | -0.62B |
|
Equity Income
|
-0.00B | | | | 0.00B | | | | -0.00B | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.01B | 0.01B | 0.00B | 0.02B | -0.01B | 0.09B | -0.00B | -0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.00B |
|
Income from Continuing Operations
|
-0.01B | -0.01B | -0.11B | 0.08B | -0.05B | -0.03B | 0.22B | 0.27B | 0.05B | -0.71B | -0.26B | 0.07B | 1.01B | 2.39B | 3.09B | 2.60B | 0.76B | 1.26B | 3.98B | 4.59B | 0.90B | 1.48B | -0.85B |
|
Consolidated Net Income
|
-0.01B | -0.01B | -0.11B | 0.08B | -0.05B | -0.03B | 0.22B | 0.27B | 0.05B | -0.71B | -0.26B | 0.07B | 1.01B | 2.39B | 3.09B | 2.60B | 0.76B | 1.26B | 3.98B | 4.59B | 0.90B | 1.48B | -0.85B |
|
Income towards Parent Company
|
-0.01B | -0.01B | -0.11B | 0.08B | -0.05B | -0.03B | 0.22B | 0.27B | 0.05B | -0.71B | -0.26B | 0.07B | 1.01B | 2.39B | 3.09B | 2.60B | 0.76B | 1.26B | 3.98B | 4.59B | 0.90B | 1.48B | -0.85B |
|
Preferred Dividend Payments
|
| -0.26B | -0.12B | 1.30B | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.01B | -0.35B | -0.32B | 0.11B | -0.36B | -0.24B | -0.02B | 0.30B | -0.01B | -0.71B | -0.26B | 0.07B | 1.01B | 2.39B | 3.09B | 2.60B | 0.76B | 1.26B | 3.98B | 4.59B | 0.90B | 1.48B | -0.85B |
|
EPS (Basic)
|
| -1.35 | -0.26 | | -0.20 | -0.13 | -0.08 | 0.15 | -0.01 | -0.37 | -0.90 | 0.04 | 0.52 | 1.22 | 1.57 | 1.31 | 0.38 | 0.63 | 1.99 | 2.29 | 0.45 | 0.74 | -0.42 |
|
EPS (Weighted Average and Diluted)
|
| -1.35 | -0.26 | | -0.20 | -0.13 | -0.01 | 0.14 | -0.01 | -0.37 | -0.90 | 0.03 | 0.48 | 1.14 | 1.46 | 1.22 | 0.36 | 0.59 | 1.87 | 2.15 | 0.42 | 0.69 | -0.42 |
|
Shares Outstanding (Weighted Average)
|
| 0.26B | 1.23B | | 1.81B | 1.81B | 0.28B | 1.93B | 1.93B | 1.93B | 1.95B | 1.95B | 1.96B | 1.96B | 1.97B | 1.98B | 1.99B | 1.99B | 2.00B | 2.00B | 2.01B | 2.01B | 2.02B |
|
Shares Outstanding (Diluted Average)
|
| 0.26B | 1.23B | | 1.81B | 1.81B | 1.87B | 2.05B | 1.93B | 1.93B | 1.95B | 2.09B | 2.10B | 2.11B | 2.12B | 2.13B | 2.13B | 2.12B | 2.13B | 2.13B | 2.14B | 2.14B | 2.02B |
|
EBITDA
|
-0.03B | -0.02B | -0.18B | -0.08B | -0.25B | -0.08B | 0.03B | -0.08B | -0.10B | 0.42B | -1.33B | 0.31B | 0.96B | 2.19B | 2.83B | 5.79B | 0.53B | 1.11B | 2.68B | 3.77B | 0.58B | 0.92B | -0.70B |
|
Interest Expenses
|
-0.00B | -0.02B | -0.01B | -0.01B | 0.01B | -0.02B | -0.02B | -0.01B | 0.01B | -0.02B | -0.04B | -0.04B | -0.03B | -0.03B | -0.01B | -0.01B | -0.03B | -0.04B | -0.05B | -0.06B | -0.05B | -0.05B | -0.03B |
|
Tax Rate
|
| | | | 50.37% | 16.43% | -121.36% | 4.51% | -156.11% | -0.60% | -3.30% | 57.48% | -4.00% | -1.78% | -4.68% | 37.75% | -12.50% | -6.55% | -17.05% | -13.02% | -16.50% | -14.90% | -15.50% |