|
Revenue
|
-0.12B | -0.13B | -0.15B | -0.18B | -0.18B | -0.17B | -0.17B | 771,731.03B | 0.86B | 0.95B | 880.01 | 956.51 | 0.00 | 0.77B | 843.43 | 0.00 | 0.00 | 728.48 | 0.00 | 592.98 | 611,025.83B | 627.83 | 547.18 | 416,555.86B | 0.25B | 0.30B | 0.21B | 204,569.16B | 0.14B | 0.14B | 0.09B | 99,709.42B | 0.09B | 0.08B | 0.08B | 0.10B | 0.09B | 94,569.41B | 0.09B | 0.06B | 0.08B | 0.08B | 0.07B | 0.08B | 0.06B | 0.04B | 0.06B | 0.07B | 0.01B | 0.09B | 0.09B | -0.11B | 0.06B | 0.12B | 0.04B | -0.15B | 0.01B | -0.00B | 0.03B | -0.12B | 0.01B | 0.04B | 0.05B | -0.10B | 0.08B | 0.04B | 0.05B |
|
Cost of Revenue
|
0.50B | 0.60B | 0.67B | 0.76B | 0.78B | 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 | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.09B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B | 0.05B | 0.01B | 0.01B | 0.01B |
|
Gross Profit
|
| | | | | | | 771,731.03B | 0.85B | 0.94B | -0.01B | -0.01B | -0.01B | 0.76B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 611,025.82B | -0.01B | -0.01B | 416,555.85B | 0.24B | 0.29B | 0.20B | 204,569.15B | 0.13B | 0.13B | 0.08B | 99,709.42B | 0.09B | 0.07B | 0.07B | 0.09B | 0.08B | 94,569.40B | 0.09B | 0.06B | 0.07B | 0.08B | 0.07B | 0.08B | 0.06B | 0.04B | 0.05B | 0.06B | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 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 | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | 0.00B | | 0.00B | 0.01B | 0.00B | | 0.00B | 0.02B | | | | | | 0.01B | | | | | 0.00B | 0.19B | | 0.00B | 0.00B | 0.18B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share-based Compensation (IS)
|
| | | | 0.06B | | | | 0.08B | 0.01B | -0.07B | 0.06B | 0.02B | -0.03B | 0.02B | -0.01B | 0.01B | 0.02B | 0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | 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 | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 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 | -0.00B | 0.01B |
|
Selling, General & Administrative
|
0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 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 | 0.00B | 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 |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | 0.01B | 0.02B | | 0.00B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | 0.00B | 0.00B | 0.00B | 0.09B | 0.01B | 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 | | | -0.06B | | 0.06B | 0.00B | 0.00B | 0.00B |
|
Other Operating Expenses
|
| | | | | -0.74B | 0.57B | -0.04B | -0.06B | -0.06B | -0.06B | -0.04B | -0.06B | -0.06B | -0.06B | -0.06B | -0.04B | | | -0.03B | -0.04B | -0.05B | -0.03B | -0.03B | -0.02B | -0.04B | -0.05B | | -0.02B | -0.03B | -0.11B | 0.96B | -0.02B | -0.02B | -0.02B | 0.43B | -0.02B | -0.02B | -0.02B | -0.01B | -0.01B | -0.02B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.83B | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.03B | 0.04B | 0.04B | 0.04B | 0.04B | -0.70B | 0.61B | -15.71 | -0.02B | -0.02B | -0.02B | -17.08 | -0.02B | -0.02B | -0.02B | -17.32 | -16.76 | 0.05B | 0.06B | -20.33 | -18.48 | -13.93 | -19.07 | -18.34 | -15.34 | -0.01B | -0.02B | 0.22B | -0.01B | -0.01B | -0.01B | 1.15B | -0.01B | -0.01B | -0.01B | 0.44B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | -0.01B | 0.84B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.06B | 0.00B | 0.07B | 0.00B | 0.00B | 0.00B |
|
Operating Income
|
| | | | | | | 771,731.03B | 0.86B | 0.96B | 0.01B | -0.01B | 0.01B | 0.78B | 0.01B | -0.01B | -0.01B | -0.06B | -0.07B | -0.01B | 611,025.82B | -0.01B | -0.01B | 416,555.85B | 0.24B | 0.30B | 0.22B | 204,568.94B | 0.14B | 0.14B | 0.09B | 99,708.27B | 0.10B | 0.09B | 0.08B | -0.35B | 0.10B | 94,569.41B | 0.10B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.04B | 0.06B | -0.77B | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.14B | -0.11B | -0.01B | -0.05B | 0.09B | 0.75B | 0.44B | 771,731.03B | 0.86B | 0.96B | 0.01B | -0.01B | 0.01B | 0.78B | 0.01B | -0.01B | -0.01B | -0.06B | -0.07B | -0.01B | 611,025.82B | -0.01B | -0.01B | 416,555.85B | 0.24B | 0.30B | 0.22B | 204,568.94B | 0.14B | 0.14B | 0.09B | 99,708.27B | 0.10B | 0.09B | 0.08B | -0.35B | 0.10B | 94,569.41B | 0.10B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.04B | 0.06B | -0.77B | 0.02B | 0.27B | 0.05B | 0.03B | 0.03B | 0.09B | 0.03B | 0.31B | 0.03B | 0.03B | 0.03B | 0.04B | 0.02B | 0.04B | 0.03B | -0.24B | 0.02B | 0.02B | 0.02B |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.07B | -0.26B | -0.11B | -0.02B | -0.05B | 0.07B | -0.04B | -0.09B | -0.04B | 0.19B | 0.25B | -0.25B | -0.06B | 0.03B | -0.15B | 0.01B | 0.03B | 0.06B | -0.04B | 0.06B | 0.07B | 0.04B | 0.08B | 0.06B | 0.14B | | 0.07B | 0.11B | -0.06B | -0.01B | -0.07B | 0.11B | -0.00B | -0.00B | -0.00B | 0.01B | 0.00B | | -0.00B | -0.00B | -0.00B | | | | | | | | -0.00B | | | | -0.00B | 0.00B | | | | | | | | | | | | | |
|
EBT
|
-0.17B | -0.14B | -0.05B | -0.09B | 0.05B | 0.71B | 0.39B | -0.10B | -0.06B | 0.38B | 0.22B | -0.11B | 0.08B | 0.32B | -0.10B | -0.09B | -0.12B | -0.04B | 0.03B | -0.84B | -0.06B | 0.15B | 0.01B | -1.73B | -0.22B | 0.00B | -0.78B | -1.48B | -0.12B | -0.14B | -0.24B | -0.22B | 0.03B | -0.01B | -0.05B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | -0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | -0.27B | 0.01B | 0.01B | 0.01B |
|
Profit After Tax
|
-0.08B | -0.04B | 0.01B | 0.01B | 0.09B | 0.72B | 0.32B | -0.04B | 0.30B | 0.28B | 0.14B | 0.06B | 0.06B | 0.23B | -0.08B | -0.08B | 114.20 | 51.82 | 32.73 | -0.64B | 0.08B | 0.13B | 0.01B | 1.56B | -0.20B | -0.02B | -0.58B | 2.76B | 0.07B | 0.10B | -0.18B | -0.17B | 0.02B | -0.01B | -0.04B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | 0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.47B | 0.02B | 0.01B | 0.02B | 0.03B | 0.01B | 0.03B | 0.02B | -0.20B | 0.01B | 0.01B | 0.01B |
|
Income from Continuing Operations
|
-0.17B | -0.14B | -0.05B | -0.09B | 0.05B | 0.71B | 0.39B | -0.10B | -0.06B | 0.38B | 0.22B | -0.11B | 0.08B | 0.32B | -0.10B | -0.09B | -0.12B | -0.04B | 0.03B | -0.84B | -0.06B | 0.15B | 0.01B | -1.73B | -0.22B | 0.00B | -0.78B | -1.48B | -0.12B | -0.14B | -0.24B | -0.22B | 0.03B | -0.01B | -0.05B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | -0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | -0.27B | 0.01B | 0.01B | 0.01B |
|
Consolidated Net Income
|
-0.17B | -0.14B | -0.05B | -0.09B | 0.05B | 0.71B | 0.39B | -0.10B | -0.06B | 0.38B | 0.22B | -0.11B | 0.08B | 0.32B | -0.10B | -0.09B | -0.12B | -0.04B | 0.03B | -0.84B | -0.06B | 0.15B | 0.01B | -1.73B | -0.22B | 0.00B | -0.78B | -1.48B | -0.12B | -0.14B | -0.24B | -0.22B | 0.03B | -0.01B | -0.05B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | -0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | -0.27B | 0.01B | 0.01B | 0.01B |
|
Income towards Parent Company
|
-0.17B | -0.14B | -0.05B | -0.09B | 0.05B | 0.71B | 0.39B | -0.10B | -0.06B | 0.38B | 0.22B | -0.11B | 0.08B | 0.32B | -0.10B | -0.09B | -0.12B | -0.04B | 0.03B | -0.84B | -0.06B | 0.15B | 0.01B | -1.73B | -0.22B | 0.00B | -0.78B | -1.48B | -0.12B | -0.14B | -0.24B | -0.22B | 0.03B | -0.01B | -0.05B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | -0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | -0.27B | 0.01B | 0.01B | 0.01B |
|
Net Income towards Common Stockholders
|
-0.17B | -0.14B | -0.05B | -0.09B | 0.05B | 0.71B | 0.39B | -0.10B | -0.06B | 0.38B | 0.22B | -0.11B | 0.08B | 0.32B | -0.10B | -0.09B | -0.12B | -0.04B | 0.03B | -0.84B | -0.06B | 0.15B | 0.01B | -1.73B | -0.22B | 0.00B | -0.78B | -1.48B | -0.12B | -0.14B | -0.24B | -0.22B | 0.03B | -0.01B | -0.05B | -0.05B | -0.05B | -0.07B | -0.02B | -0.09B | -0.04B | -0.12B | -0.02B | -0.41B | -0.56B | -0.02B | -0.00B | 0.00B | 0.02B | 0.26B | 0.04B | 0.02B | 0.02B | 0.09B | 0.03B | 0.28B | 0.03B | 0.02B | 0.02B | 0.03B | 0.01B | 0.04B | 0.03B | -0.27B | 0.01B | 0.01B | 0.01B |
|
EPS (Basic)
|
-0.20 | -0.09 | 0.02 | -0.03 | 0.17 | 1.24 | 0.06 | -0.04B | -0.10B | 0.30B | 0.14B | -0.08B | 0.69B | 0.55B | -0.36B | -0.34B | -0.51B | -0.14B | 0.11B | -0.53B | -0.35B | 0.58B | 0.09B | -0.56B | -0.56B | 0.00B | -0.49B | -0.37B | -0.79B | -0.38B | -0.34B | -0.59 | 0.72B | -0.28B | -0.68B | -0.12 | -0.59B | -0.04B | -0.05B | -0.43B | -0.11B | -0.29B | -0.01B | -7.47 | -0.07B | -0.00B | -0.00B | 0.00 | 0.07B | 0.07B | 0.01B | 0.29 | 0.08B | 0.07B | 0.02B | 4.70 | 0.11B | 0.04B | 0.04B | 0.57 | 0.11B | 0.08B | 0.04B | -4.91 | 0.10B | 0.05B | 0.03B |
|
EPS (Weighted Average and Diluted)
|
-0.20 | 0.09 | 0.02 | -0.03 | 0.17 | 0.43 | 0.69 | -0.04B | -0.10B | 0.30B | 0.14B | -0.08B | 0.69B | 0.55B | -0.20B | -0.30B | -0.51B | -0.14B | 0.11B | -0.53B | -0.35B | 0.58B | 0.09B | -0.56B | -0.56B | 0.00B | -0.49B | -0.37B | -0.79B | -0.38B | -0.34B | -0.59 | 0.72B | -0.28B | -0.68B | -0.12 | -0.50B | -0.07B | -0.05B | -0.07B | -0.07B | -0.07B | -0.01B | -7.47 | -0.07B | -0.00B | -0.00B | 0.00 | 0.07B | 0.07B | 0.01B | 0.28 | 0.09B | 0.07B | 0.02B | 4.57 | 0.11B | 0.04B | 0.04B | 0.55 | 0.11B | 0.08B | 0.04B | -4.91 | 0.10B | 0.05B | 0.03B |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 2.48 | 0.64 | 1.25 | 1.53 | 1.34 | 0.12 | 0.57 | 0.27 | 0.27 | 0.24 | 0.27 | 0.27 | 1.59 | 0.16 | 0.27 | 0.07 | 3.09 | 0.40 | 0.45 | 1.58 | 3.95 | 0.15 | 0.36 | 0.71 | 0.38B | 0.04 | 0.03 | 0.07 | 0.40B | 0.09 | 1.73 | 0.45 | 0.20 | 0.38 | 0.42 | 2.54 | 0.06B | 7.64 | 7.59 | 7.92 | 0.06B | 0.25 | 3.80 | 4.19 | 0.06B | 0.23 | 1.33 | 1.67 | 0.06B | 0.27 | 0.45 | 0.68 | 0.06B | 0.11 | 0.47 | 0.78 | 0.05B | 0.15 | 0.31 | 0.49 |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 2.45 | 0.64 | 1.25 | 1.53 | 1.33 | 0.12 | 0.57 | 0.48 | 0.31 | 0.24 | 0.27 | 0.27 | 1.59 | 0.16 | 0.27 | 0.07 | 3.09 | 0.40 | 0.45 | 1.58 | 3.95 | 0.15 | 0.36 | 0.71 | 0.38B | 0.04 | 0.03 | 0.07 | 0.40B | 0.10 | 1.03 | 0.45 | 1.18 | 0.56 | 1.66 | 2.54 | 0.06B | 7.64 | 7.59 | 7.92 | 0.06B | 0.24 | 3.72 | 4.08 | 0.06B | 0.22 | 1.29 | 1.63 | 0.06B | 0.27 | 0.43 | 0.66 | 0.06B | 0.11 | 0.45 | 0.76 | 0.05B | 0.14 | 0.30 | 0.48 |
|
EBITDA
|
-0.14B | -0.11B | -0.01B | -0.05B | 0.09B | 0.72B | 0.29B | -0.04B | 0.30B | 0.28B | 0.01B | -0.01B | 0.06B | 0.23B | 0.01B | -0.01B | -0.01B | -0.06B | -0.07B | -0.01B | 611,025.82B | -0.01B | -0.01B | 416,555.85B | 0.24B | 0.30B | 0.22B | 204,568.94B | -0.07B | 0.14B | 0.09B | 99,708.27B | 0.02B | 0.09B | 0.08B | -0.35B | 0.10B | 94,569.41B | 0.10B | 0.07B | 0.08B | 0.09B | 0.08B | 0.09B | 0.07B | 0.04B | 0.06B | -0.77B | 0.02B | 0.26B | 0.04B | 0.03B | 0.02B | 0.09B | 0.03B | 0.31B | 0.02B | 0.01B | 0.02B | 0.04B | 0.01B | 0.03B | 0.02B | -0.24B | 0.01B | 0.01B | 0.01B |
|
Interest Expenses
|
0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.04B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.01B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.00B | 0.00B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 0.00B | 0.03B | 0.00B | 0.00B | 0.00B |