|
Revenue
|
17.26B | 17.27B | 21.61B | 20.89B | 1,000.00B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.03B | 0.04B | 0.04B | 0.05B | 0.03B | 0.03B | 0.05B | 0.06B | 0.06B | 0.06B | 0.05B | 0.06B | 0.07B | 0.08B | 0.12B | 0.12B | 0.15B | 0.09B | 0.09B | 0.08B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B |
|
Cost of Revenue
|
| | | | | 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 | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.07B | 0.07B | 0.09B | 0.06B | 0.04B | 0.04B | 0.03B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B |
|
Gross Profit
|
| | | | | 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 | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.02B | 0.02B | 0.03B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.05B | 0.05B | 0.07B | 0.03B | 0.04B | 0.04B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Research & Development
|
| | | | | 0.00B | 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 | 0.00B | 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 | 0.01B | 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 |
|
Selling, General & Administrative
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.00B | 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 | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B |
|
Other Operating Expenses
|
19.12B | 22.58B | 19.83B | 24.29B | | 0.01B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.01B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.01B | | | | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | | 0.01B | 0.01B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | | | | 0.01B | 0.00B | | |
|
Operating Expenses
|
19.12B | 22.58B | 19.83B | 24.29B | | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.01B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.02B | 0.02B | 0.01B | 0.05B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B |
|
Operating Income
|
-1.86B | -5.30B | 1.77B | -3.40B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B |
|
EBIT
|
-1.86B | -5.30B | 1.77B | -3.40B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B |
|
Interest & Investment Income
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.24B | 0.14B | 0.02B | -0.05B | | 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 | 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 | 0.02B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Non Operating Income
|
| | | | | -0.00B | 0.00B | -797.00 | 0.00B | -0.00B | 673.00 | 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 | 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 | 0.02B | 0.00B | 0.00B | 0.00B | | | | |
|
EBT
|
-1.62B | -5.16B | 1.80B | -3.46B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.04B | 0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | 0.02B | 0.03B | -0.00B | 0.01B | 0.02B | -0.00B | 0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B |
|
Tax Provisions
|
| | | -0.62B | | | | | | | -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 | 0.00B | 0.00B | 0.00B | 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 | -0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Profit After Tax
|
1.62B | -5.16B | 1.80B | 2.83B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | 0.00B | 0.00B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | 0.01B | 0.02B | 0.03B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B |
|
Income from Continuing Operations
|
-1.62B | -5.16B | 1.80B | -2.83B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.04B | 0.00B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | 0.01B | 0.02B | 0.03B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B |
|
Consolidated Net Income
|
-1.62B | -5.16B | 1.80B | -2.83B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.04B | 0.00B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | 0.01B | 0.02B | 0.03B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B |
|
Income towards Parent Company
|
-1.62B | -5.16B | 1.80B | -2.83B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.04B | 0.00B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | 0.01B | 0.02B | 0.03B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B |
|
Net Income towards Common Stockholders
|
-1.62B | -5.16B | 1.80B | -2.83B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.01B | -0.00B | 0.00B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | -0.04B | 0.00B | -0.00B | -0.02B | -0.01B | -0.02B | -0.02B | 0.01B | 0.02B | 0.03B | -0.00B | 0.01B | 0.02B | -0.00B | -0.00B | -0.00B | -0.01B | -0.02B | -0.02B | -0.01B |
|
EPS (Basic)
|
-0.04B | -0.05B | 0.04B | -61.77 | | -0.01 | 0.01 | -0.02 | -0.06 | -0.05 | -0.08 | 0.00 | -0.07 | -0.07 | -0.04 | -0.11 | -0.18 | -0.10 | -0.03 | 0.11 | -0.10 | 0.05 | 0.02 | -0.05 | | 0.03 | 0.03 | 0.08 | 0.04 | 0.07 | 0.11 | 0.13 | 0.22 | 0.09 | 0.10 | 0.12 | -0.03 | 0.07 | 0.13 | 0.17 | -0.05 | 0.07 | 0.21 | 0.04 | -0.12 | -0.16 | 0.01 | 0.47 | 0.05 | -0.02 | -0.21 | -0.14 | -0.28 | -0.26 | 0.08 | 0.21 | 0.37 | -0.07 | 0.15 | 0.27 | -0.05 | -0.01 | -0.06 | -0.14 | -0.21 | -0.26 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
-0.04B | -0.05B | 0.04B | -0.05B | | -0.00B | 0.01 | -0.02 | -0.06 | -0.05 | -0.08 | 0.00 | -0.07 | -0.07 | -0.04 | -0.11 | -0.18 | -0.10 | -0.03 | 0.11 | -0.10 | 0.04 | 0.02 | -0.05 | | 0.03 | 0.03 | 0.08 | 0.04 | 0.07 | 0.11 | 0.13 | 0.21 | 0.09 | 0.09 | 0.12 | -0.03 | 0.07 | 0.13 | 0.16 | -0.05 | 0.07 | 0.21 | 0.04 | -0.12 | -0.16 | 0.01 | 0.47 | 0.05 | -0.02 | -0.21 | -0.14 | -0.28 | -0.26 | 0.08 | 0.21 | 0.37 | -0.07 | 0.15 | 0.27 | -0.05 | -0.01 | -0.06 | -0.14 | -0.21 | -0.26 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
40.00 | 110.00 | 40.00 | 0.05B | 50.00 | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | 0.06B | | | | | | | | | | | | | 0.06B | | | | 0.06B | 0.06B | | | 0.06B | 0.06B | | 0.07B | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Shares Outstanding (Diluted Average)
|
40.00 | 110.00 | 40.00 | 60.00 | 50.00 | 60.00 | 0.05B | 0.05B | 60.00 | 0.05B | 0.05B | 0.05B | 0.00B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | | | 0.06B | | | | | | | | | | | | | 0.06B | | | | 0.06B | 0.06B | | | 0.06B | 0.06B | | 0.07B | | | | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
EBITDA
|
-1.86B | -5.30B | 1.77B | -3.40B | | -0.00B | 0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.01B | -0.01B | -0.01B | -0.00B | 0.01B | -0.01B | 0.00B | 0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.01B | -0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | 0.00B | 0.01B | 0.01B | 0.00B | -0.01B | -0.01B | -0.02B | -0.02B | 0.00B | 0.01B | 0.02B | -0.01B | 0.01B | 0.00B | -0.01B | -0.00B | -0.01B | -0.01B | -0.02B | -0.02B | -0.02B |
|
Interest Expenses
|
| | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | 18.00% | | | | | | | 7.44% | 126.20% | 13.81% | 2.49% | 17.79% | 4.21% | 3.85% | 4.50% | 6.29% | 0.22% | -2.38% | -7.39% | 0.87% | -16.52% | 4.24% | 25.06% | 9.09% | -3.24% | 2.43% | 4.32% | 6.02% | -0.43% | 23.85% | 22.27% | 22.46% | 28.83% | -2,363.95% | 34.52% | 28.78% | 27.18% | 0.88% | 24.29% | 8.21% | 46.56% | -10.76% | -14.25% | 77.87% | -16.56% | 63.37% | 160.73% | -16.28% | -16.41% | -24.59% | 5.92% | -25.67% | -1.06% | -0.83% | 4.03% | 17.38% | 2.91% | 0.56% | 122.70% | -21.75% | -7.97% | 3.13% | -11.84% | -0.35% |