|
Revenue
|
13.04M | 8.82M | 1.07M | 238.39M | 198.22M | | 308.87M | 1176.28M | 1415.92M | 2458.78M | 3810.24M |
|
Cost of Revenue
|
| | | 4.97M | 28.70M | 71.19M | 70.66M | 164.91M | 286.48M | 379.92M | 594.09M |
|
Gross Profit
|
13.04M | 8.82M | 1.07M | 233.41M | 169.51M | | 238.22M | 1011.38M | 1129.45M | 2078.86M | 3216.15M |
|
Amortization - Intangibles
|
| | | 0.25M | 0.89M | 1.33M | 0.85M | 1.72M | 3.98M | 7.24M | |
|
Research & Development
|
21.86M | 58.25M | 98.03M | 269.02M | 679.00M | 927.34M | 1294.88M | 472.46M | 1640.51M | 1778.59M | 1953.30M |
|
Selling, General & Administrative
|
6.93M | 7.31M | 20.10M | 62.60M | 195.38M | 388.25M | 600.18M | 203.97M | 1278.60M | 1508.00M | 1831.06M |
|
Other Operating Expenses
|
| | | 5.22M | 29.60M | 72.52M | 71.50M | | | | |
|
Operating Expenses
|
28.79M | 65.56M | 118.13M | 336.84M | 903.99M | 1388.10M | 1966.56M | 676.44M | 2919.11M | 3286.59M | 3784.35M |
|
Operating Income
|
-15.76M | -56.74M | -117.06M | -98.46M | -705.77M | -959.89M | -1657.68M | -676.44M | -1789.66M | -1207.74M | -568.20M |
|
EBIT
|
-15.76M | -56.74M | -117.06M | -98.46M | -705.77M | -959.89M | -1657.68M | -676.44M | -1789.66M | -1207.74M | -568.20M |
|
Interest & Investment Income
|
| | | | | | | | 52.48M | 74.01M | 47.84M |
|
Other Non Operating Income
|
2.88M | 1.22M | -0.97M | 11.50M | 1.99M | 7.17M | 37.49M | -773.67M | -223.85M | 307.89M | -12.64M |
|
Non Operating Income
|
1.08M | 12.69M | -0.97M | 11.50M | 1.99M | 7.17M | 37.49M | -773.67M | -223.85M | 307.89M | -12.64M |
|
EBT
|
-18.55M | -57.10M | -119.16M | -91.06M | -689.83M | -943.59M | -1618.19M | -1457.82M | -1961.04M | -825.84M | -533.00M |
|
Tax Provisions
|
| | 0.05M | 2.23M | -15.80M | 6.99M | 10.40M | | 42.78M | 55.87M | 111.78M |
|
Profit After Tax
|
-18.55M | -57.10M | -119.22M | -93.30M | -674.03M | -950.58M | -1628.59M | -1457.82M | -2003.82M | -881.71M | -644.79M |
|
Equity Income
|
| | | | | | 11.83M | 7.63M | -22.00M | -16.22M | |
|
Net Income - Minority
|
| | | -14.42M | -14.45M | -16.15M | | | | | |
|
Income from Non-Controlling Interests
|
-0.27M | | | -0.19M | -0.26M | -1.95M | -3.62M | | | | |
|
Income from Continuing Operations
|
-18.55M | -57.10M | -119.22M | -93.30M | -674.03M | -950.58M | -1628.59M | -1457.82M | -2003.82M | -881.71M | -644.79M |
|
Consolidated Net Income
|
-18.55M | -57.10M | -119.22M | -93.30M | -674.03M | -950.58M | -1628.59M | -1457.82M | -2003.82M | -881.71M | -644.79M |
|
Income towards Parent Company
|
-18.55M | -57.10M | -119.22M | -107.72M | -688.48M | -966.73M | -1628.59M | -1457.82M | -2003.82M | -881.71M | -644.79M |
|
Net Income towards Common Stockholders
|
-18.28M | -57.10M | -119.22M | -93.11M | -688.48M | -966.73M | -1628.59M | -1457.82M | -2003.82M | -881.71M | -644.79M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
395.76M | 427.44M | 429.49M | 696.34M | 776.11M | 788.34M | 1182.92M | 1219.73M | 1349.64M | 1359.50M | 1386.03M |
|
EBITDA
|
-15.76M | -56.74M | -117.06M | -98.46M | -705.77M | -959.89M | -1657.68M | -676.44M | -1789.66M | -1207.74M | -568.20M |
|
Tax Rate
|
| | | | 2.29% | | | | | | |