|
Revenue
|
348.68M | 636.96M | 660.03M | 56.26M | 392.62M | 769.54M | 131.44M | 130.59M | 991.83M | 1,105.48M | 2,186.95M | 1.05M | 1,956.58M | | 1,966.07M | 135.03M | 1,426.93M | 118.42M |
|
Cost of Revenue
|
325.37M | 589.49M | 616.89M | 54.66M | 381.48M | 688.64M | 830.96M | 134.02M | 920.02M | 1,055.13M | 2,060.91M | | 1,797.82M | | 1,866.26M | | 1,377.97M | |
|
Gross Profit
|
23.30M | 47.47M | 43.13M | 1.60M | 11.14M | 80.91M | 40.11M | -3.43M | 71.81M | 50.35M | 126.05M | | 158.76M | | 99.81M | | 48.97M | |
|
Research & Development
|
-1.66M | -2.15M | -3.18M | -0.37M | -2.58M | -3.03M | -4.75M | -0.73M | -4.47M | -6.33M | -10.94M | | -5.38M | | -5.73M | | 5.75M | |
|
Selling, General & Administrative
|
-71.72M | -33.15M | -34.11M | -3.94M | -27.53M | -103.20M | -43.08M | -6.82M | -84.69M | -56.18M | -111.85M | | -114.07M | | -102.72M | | 77.76M | |
|
Other Operating Expenses
|
1.05M | 0.61M | -8.11M | | -0.14M | 1.31M | 0.64M | | | -7.13M | -5.54M | | 9.24M | | 13.40M | | | |
|
Operating Expenses
|
-72.33M | -34.69M | -45.40M | -4.31M | -30.26M | -104.92M | -47.19M | -7.55M | -89.16M | -62.51M | -122.79M | | -119.45M | | -108.46M | | 83.51M | |
|
Operating Income
|
-49.02M | 12.78M | -2.26M | -2.74M | -19.11M | -24.02M | -7.08M | -10.93M | -14.73M | -19.29M | -54.25M | | 43.67M | | 4.75M | | 33.66M | |
|
EBIT
|
-49.02M | 12.78M | -2.26M | -2.74M | -19.11M | -24.02M | -7.08M | -10.93M | -14.73M | -19.29M | -54.25M | | 43.67M | | 4.75M | | 33.66M | |
|
Interest & Investment Income
|
0.00M | 0.09M | 0.17M | 0.04M | 0.26M | 0.11M | 0.20M | 0.03M | 0.21M | 0.15M | 0.27M | | 0.50M | | 0.30M | | 0.13M | |
|
Other Non Operating Income
|
4.86M | 7.13M | 6.68M | 0.48M | -12.75M | 32.13M | 10.16M | -3.14M | -34.45M | 39.20M | | | -17.79M | | 10.67M | | | |
|
EBT
|
-45.37M | 18.14M | 0.90M | -2.67M | -18.66M | 5.12M | 2.17M | -14.26M | -23.25M | 18.26M | -63.50M | | 24.49M | | 13.17M | | 32.41M | |
|
Tax Provisions
|
| | -1.19M | -0.42M | | -0.02M | 4.83M | 1.13M | -11.20M | 0.81M | -8.17M | | -14.32M | | -1.47M | | 15.72M | |
|
Profit After Tax
|
-45.37M | 18.14M | -0.04M | -3.09M | -18.66M | -1.58M | 1.06M | -13.13M | -119.54M | 103.96M | -14.41M | | 38.81M | | 14.63M | | 16.68M | |
|
Investment Income
|
| -0.05M | | | 0.65M | -7.99M | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
1.09M | -0.11M | 0.53M | 0.28M | 1.98M | 1.10M | 4.98M | 0.71M | 3.50M | 5.86M | 25.24M | | 1.65M | | 1.28M | | 7.11M | |
|
Income from Continuing Operations
|
-45.37M | 18.14M | 2.09M | -2.26M | -18.66M | 5.14M | -2.66M | -15.40M | -12.05M | 17.46M | -55.33M | | 38.81M | | 14.63M | | 16.68M | |
|
Consolidated Net Income
|
-45.37M | 18.14M | 2.09M | -2.26M | -18.66M | 5.14M | -2.66M | -15.40M | -12.05M | 17.46M | -55.33M | | 38.81M | | 14.63M | | 16.68M | |
|
Income towards Parent Company
|
-45.37M | 18.14M | 2.09M | -2.26M | -18.66M | 5.14M | -2.66M | -15.40M | -12.05M | 17.46M | -55.33M | | 38.81M | | 14.63M | | 16.68M | |
|
Net Income towards Common Stockholders
|
-45.27M | 6.64M | 0.24M | -2.81M | -19.60M | -9.61M | 83.94M | 74.37M | -30.95M | 82.29M | 470.94M | -25.42M | 11.82M | | 12.98M | 64.64M | 55.24M | |
|
EPS (Basic)
|
| | 0.00 | -0.05 | -0.38 | -0.19 | 1.64 | 1.45 | -0.59 | 1.57 | 8.94 | -0.48 | 0.22 | | 0.21 | 1.05 | 0.06 | |
|
EPS (Weighted Average and Diluted)
|
| 0.15 | 0.01 | | -0.50 | -0.24 | 1.65 | | -0.71 | 1.66 | 10.69 | -0.32M | 0.20 | | 0.23 | | 0.07 | |
|
Shares Outstanding (Weighted Average)
|
| | 51.31M | 51.31M | 51.31M | 51.31M | 51.31M | 51.31M | 52.39M | 52.39M | 52.68M | 52.68M | 52.68M | 54.94M | 61.68M | 61.68M | 896.95M | 896.95M |
|
Shares Outstanding (Diluted Average)
|
| 44.53M | 44.72M | | 39.10M | 40.13M | 50.84M | | 43.63M | 49.59M | 44.07M | 80.37 | 59.12M | | 55.86M | | 737.27M | |
|
EBITDA
|
-46.37M | 6.70M | -2.26M | -2.74M | -20.93M | -18.69M | -7.08M | -10.93M | -14.73M | -19.29M | -54.25M | | 43.67M | | 4.75M | | 33.66M | |
|
Interest Expenses
|
-1.34M | -1.88M | -2.23M | -0.35M | -2.44M | -0.00M | -1.10M | -0.21M | -1.71M | -0.00M | -3.93M | | -1.90M | | -2.56M | | 1.80M | |
|
Tax Rate
|
| | | 15.64% | | | | | 48.17% | 4.41% | 12.87% | | | | | | 48.51% | |