|
Revenue
|
4.80B | 8.48B | 8.79B | 8.23B | 9.07B | 16.36B | 16.19B | 12.40B | 20.32B | 30.39B | 23.41B | 21.43B | 27.70B | 30.76B | 15.54B | 25.11B | 37.38B |
|
Cost of Revenue
|
5.24B | 5.77B | 7.03B | 7.27B | 7.23B | 10.92B | 10.98B | 9.89B | 11.89B | 12.50B | 12.70B | 14.88B | 17.28B | 16.86B | 16.96B | 19.50B | 22.50B |
|
Gross Profit
|
-0.44B | 2.71B | 1.76B | 0.97B | 1.85B | 5.44B | 5.21B | 2.50B | 8.44B | 17.89B | 10.70B | 6.55B | 10.42B | 13.90B | -1.42B | 5.61B | 14.87B |
|
Research & Development
|
0.65B | 0.62B | 0.79B | 0.92B | 0.93B | 1.37B | 1.54B | 1.62B | 1.82B | 2.14B | 2.44B | 2.60B | 2.66B | 3.12B | 3.11B | 3.43B | 3.80B |
|
Selling, General & Administrative
|
0.35B | 0.53B | 0.59B | 0.62B | 0.56B | 0.71B | 0.72B | 0.66B | 0.74B | 0.81B | 0.84B | 0.88B | 0.89B | 1.07B | 0.92B | 1.13B | 1.21B |
|
Restructuring Costs
|
| | -0.07B | 0.01B | 0.13B | 0.04B | 0.00B | 0.07B | 0.02B | | -0.03B | 0.06B | 0.49B | 0.05B | 0.17B | 0.00B | 0.04B |
|
Other Operating Expenses
|
-0.23B | 0.03B | 0.31B | -0.03B | 0.01B | -0.23B | 0.04B | -0.06B | -0.00B | 0.06B | -0.08B | -0.01B | -0.10B | 0.03B | -0.12B | 0.25B | -0.06B |
|
Operating Expenses
|
1.00B | 1.15B | 1.31B | 1.55B | 1.62B | 2.12B | 2.26B | 2.34B | 2.58B | 2.95B | 3.25B | 3.54B | 4.04B | 4.23B | 4.21B | 4.56B | 5.04B |
|
Operating Income
|
-1.68B | 1.59B | 0.76B | -0.61B | 0.24B | 3.09B | 3.00B | 0.17B | 5.87B | 14.99B | 7.38B | 3.00B | 6.28B | 9.70B | -5.75B | 1.30B | 9.77B |
|
EBIT
|
-1.68B | 1.59B | 0.76B | -0.61B | 0.24B | 3.09B | 3.00B | 0.17B | 5.87B | 14.99B | 7.38B | 3.00B | 6.28B | 9.70B | -5.75B | 1.30B | 9.77B |
|
Interest & Investment Income
|
0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.02B | 0.04B | 0.04B | 0.04B | 0.12B | 0.20B | 0.11B | 0.04B | 0.10B | 0.47B | 0.53B | 0.50B |
|
Other Non Operating Income
|
-0.02B | 0.44B | -0.11B | 0.03B | 1.48B | -0.03B | -0.05B | -0.05B | -0.11B | -0.47B | -0.41B | 0.06B | 0.08B | -0.04B | 0.01B | -0.03B | -0.14B |
|
Non Operating Income
|
-0.02B | 0.05B | -0.11B | 0.03B | -0.22B | -0.03B | -0.05B | -0.05B | -0.11B | -0.47B | -0.41B | 0.06B | 0.08B | -0.04B | 0.01B | -0.03B | -0.14B |
|
EBT
|
-1.85B | 1.92B | 0.55B | -0.75B | 1.28B | 2.73B | 2.61B | -0.28B | 5.20B | 14.31B | 7.05B | 2.98B | 6.22B | 9.57B | -5.66B | 1.24B | 9.65B |
|
Tax Provisions
|
0.00B | -0.02B | 0.20B | -0.02B | 0.01B | 0.13B | 0.16B | 0.02B | 0.11B | 0.17B | 0.69B | 0.28B | 0.39B | 0.89B | 0.18B | 0.45B | 1.12B |
|
Profit After Tax
|
-1.99B | 1.90B | 0.19B | -1.03B | 1.19B | 3.08B | 2.90B | -0.28B | 5.09B | 14.14B | 6.36B | 2.71B | 5.86B | 8.69B | -5.83B | 0.78B | 8.54B |
|
Equity Income
|
-0.14B | -0.04B | -0.16B | -0.29B | -0.08B | 0.47B | 0.45B | 0.03B | 0.01B | -0.00B | 0.00B | 0.01B | 0.04B | 0.00B | 0.00B | -0.01B | 0.01B |
|
Net Income - Minority
|
| -1.80B | -1.38B | -0.72B | -0.86B | -0.80B | -0.94B | -0.85B | -0.85B | -0.87B | -0.89B | | | | | | |
|
Income from Non-Controlling Interests
|
-0.11B | 0.05B | 0.02B | 0.00B | 0.00B | 0.03B | | 0.00B | 0.00B | 0.00B | 0.04B | 0.02B | | | | | |
|
Income from Continuing Operations
|
-1.85B | 1.94B | 0.35B | -0.74B | 1.28B | 2.60B | 2.45B | -0.30B | 5.08B | 14.14B | 6.36B | 2.70B | 5.82B | 8.68B | -5.83B | 0.79B | 8.53B |
|
Consolidated Net Income
|
-1.85B | 1.94B | 0.35B | -0.74B | 1.28B | 2.60B | 2.45B | -0.30B | 5.08B | 14.14B | 6.36B | 2.70B | 5.82B | 8.68B | -5.83B | 0.79B | 8.53B |
|
Income towards Parent Company
|
-1.85B | 0.14B | -1.03B | -1.45B | 0.41B | 1.80B | 1.51B | -1.15B | 4.23B | 13.27B | 5.47B | 2.70B | 5.82B | 8.68B | -5.83B | 0.79B | 8.53B |
|
Net Income towards Common Stockholders
|
-1.85B | 0.14B | -1.03B | -1.45B | 0.41B | 1.80B | 1.51B | -1.15B | 4.23B | 13.27B | 5.47B | 2.70B | 5.82B | 8.68B | -5.83B | 0.79B | 8.53B |
|
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 |
|
EPS (Weighted Average and Diluted)
|
-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 |
|
Shares Outstanding (Weighted Average)
|
0.85B | 0.99B | 1.00B | 1.02B | 1.05B | 1.07B | 1.08B | 1.04B | 1.11B | 1.16B | 1.10B | 1.11B | 1.12B | 1.09B | 1.10B | 1.11B | 1.12B |
|
Shares Outstanding (Diluted Average)
|
0.80B | 1.05B | 1.01B | 0.99B | 1.06B | 1.20B | 1.17B | 1.04B | 1.15B | 1.23B | 1.14B | 1.13B | 1.14B | 1.12B | 1.09B | 1.12B | 1.12B |
|
EBITDA
|
-1.68B | 1.59B | 0.76B | -0.61B | 0.24B | 3.09B | 3.00B | 0.17B | 5.87B | 14.99B | 7.38B | 3.00B | 6.28B | 9.70B | -5.75B | 1.30B | 9.77B |
|
Tax Rate
|
| | 36.84% | 2.25% | 0.62% | 4.68% | 6.02% | | 2.19% | 1.17% | 9.83% | 9.39% | 6.34% | 9.28% | | 36.37% | 11.64% |