|
Revenue
|
0.18B | 0.29B | 0.29B | 0.27B | 0.27B | 0.27B | 0.27B | 1.28B | 5.64B | 7.99B | 9.73B | 9.36B | 15.86B | 33.43B | 20.39B | 15.70B |
|
Cost of Revenue
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.58B | 3.12B | 4.60B | 5.08B | 4.16B | 13.77B | 25.63B | 1.36B | 6.02B |
|
Gross Profit
|
0.18B | 0.29B | 0.29B | 0.27B | 0.27B | 0.25B | 0.26B | 0.70B | 2.52B | 3.39B | 4.65B | 5.20B | 2.09B | 7.80B | 19.04B | 9.68B |
|
Depreciation & Amortization - Total
|
| | | 0.07B | 0.06B | 0.06B | 0.08B | 0.17B | 0.35B | 0.45B | 0.79B | 0.93B | 1.01B | 1.11B | 1.19B | 1.21B |
|
Research & Development
|
0.00B | 0.01B | 0.04B | 0.07B | 0.06B | 0.05B | 0.04B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | | |
|
Selling, General & Administrative
|
0.07B | 0.07B | 0.09B | 0.15B | 0.38B | 0.32B | 0.36B | 0.26B | 0.26B | 0.29B | 0.31B | 0.30B | 0.33B | 0.42B | 0.47B | 0.44B |
|
Restructuring Costs
|
| | | | | | 0.06B | 0.06B | 0.01B | | | | | | | |
|
Other Operating Expenses
|
0.09B | 0.11B | 0.10B | 0.06B | 0.09B | 0.10B | 0.17B | -0.01B | -0.02B | -0.01B | -0.02B | -0.01B | -0.01B | 27.32B | 3.24B | 7.92B |
|
Operating Expenses
|
0.16B | 0.19B | 0.23B | 0.34B | 0.60B | 0.54B | 0.72B | 1.31B | 4.21B | 5.96B | 7.37B | 6.73B | 16.57B | 28.87B | 4.91B | 9.57B |
|
Operating Income
|
0.02B | 0.10B | 0.06B | -0.08B | -0.33B | -0.27B | -0.45B | -0.03B | 1.39B | 2.02B | 2.36B | 2.63B | -0.70B | 4.56B | 15.49B | 6.13B |
|
EBIT
|
0.02B | 0.10B | 0.06B | -0.08B | -0.33B | -0.27B | -0.45B | -0.03B | 1.39B | 2.02B | 2.36B | 2.63B | -0.70B | 4.56B | 15.49B | 6.13B |
|
Non Operating Investment Income
|
0.01B | 0.00B | -0.00B | 0.00B | 0.08B | -0.12B | -0.20B | -0.01B | 0.01B | 0.06B | -0.13B | -0.23B | -0.00B | 0.00B | | |
|
Interest & Investment Income
|
0.00B | | -0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | | | | | 0.00B | 0.06B | 0.21B | 0.19B |
|
Other Non Operating Income
|
0.05B | -0.05B | 0.00B | -0.06B | -0.13B | -0.11B | -0.12B | | 0.02B | 0.05B | -0.03B | -0.11B | -0.03B | -0.05B | 0.00B | 0.01B |
|
Non Operating Income
|
-0.19B | -0.18B | -0.26B | -0.27B | -0.23B | -0.42B | -0.65B | -0.63B | -0.82B | -0.80B | -1.65B | -2.09B | -1.58B | -1.47B | -0.91B | -0.82B |
|
EBT
|
-0.17B | -0.08B | -0.20B | -0.35B | -0.55B | -0.69B | -1.10B | -0.66B | 0.57B | 1.23B | 0.71B | 0.54B | -2.28B | 3.09B | 14.58B | 5.30B |
|
Tax Provisions
|
| | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | -0.52B | 0.04B | -0.71B | 0.46B | 2.52B | 0.81B |
|
Profit After Tax
|
-0.17B | -0.08B | -0.20B | -0.35B | -0.56B | -0.69B | -1.10B | -0.67B | 0.56B | 1.20B | 1.23B | 0.50B | -2.34B | 2.63B | 12.06B | 4.49B |
|
Equity Income
|
| | | -0.34B | -0.53B | -0.56B | -0.91B | -0.52B | -0.27B | 0.61B | | | | | | |
|
Income from Non-Controlling Interests
|
-0.01B | -0.00B | -0.00B | -0.01B | -0.05B | -0.14B | -0.12B | -0.06B | 0.96B | 0.73B | 0.58B | 0.59B | 0.78B | 1.21B | 2.18B | 1.24B |
|
Income from Continuing Operations
|
-0.17B | -0.08B | -0.20B | -0.35B | -0.56B | -0.69B | -1.10B | -0.67B | 0.56B | 1.20B | 1.23B | 0.50B | -1.56B | 2.63B | 12.06B | 4.49B |
|
Consolidated Net Income
|
-0.17B | -0.08B | -0.20B | -0.35B | -0.56B | -0.69B | -1.10B | -0.67B | 0.56B | 1.20B | 1.23B | 0.50B | -1.56B | 2.63B | 12.06B | 4.49B |
|
Income towards Parent Company
|
-0.17B | -0.08B | -0.20B | -0.35B | -0.56B | -0.69B | -1.10B | -0.67B | 0.56B | 1.20B | 1.23B | 0.50B | -1.56B | 2.63B | 12.06B | 4.49B |
|
Net Income towards Common Stockholders
|
-0.17B | -0.08B | -0.20B | -0.35B | -0.56B | -0.69B | -1.10B | -0.67B | 0.56B | 1.20B | 1.23B | 0.50B | -1.56B | 2.63B | 12.06B | 4.49B |
|
EPS (Basic)
|
-3.13 | -1.37 | -2.60 | -1.83 | -2.32 | -2.44 | -4.30 | -2.67 | -1.68 | 1.92 | 2.53 | -0.34 | -9.25 | 5.69 | 40.99 | 14.24 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -2.67 | -1.68 | 1.90 | 2.51 | -0.34 | -9.25 | 5.64 | 40.72 | 14.20 |
|
Shares Outstanding (Weighted Average)
|
0.06B | 0.06B | 0.08B | 0.22B | 0.24B | 0.24B | 0.24B | 0.23B | 0.24B | 0.26B | 0.25B | 0.25B | 0.25B | 0.25B | 0.24B | 0.22B |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 0.23B | 0.23B | 0.25B | 0.26B | 0.25B | 0.25B | 0.25B | 0.24B | 0.23B |
|
EBITDA
|
0.02B | 0.10B | 0.06B | -0.01B | -0.27B | -0.21B | -0.37B | 0.14B | 1.74B | 2.47B | 3.15B | 3.56B | 0.30B | 5.67B | 16.68B | 7.34B |
|
Interest Expenses
|
0.24B | 0.26B | 0.26B | 0.20B | 0.18B | 0.18B | 0.32B | 0.49B | 0.75B | 0.88B | 1.43B | 1.52B | 1.44B | 1.41B | 1.14B | 1.01B |
|
Tax Rate
|
| | | | | | | | 0.53% | 2.20% | | 7.90% | 31.30% | 14.84% | 17.28% | 15.29% |