|
Revenue
|
50.25M | 105.02M | 205.23M | 291.88M | 529.99M | 813.10M | 1,195.46M | 2,247.08M | 3,658.75M | -10.38M | -60.00M | 8,880.00M |
|
Cost of Revenue
|
23.35M | 45.93M | 91.98M | 96.87M | 177.65M | 265.22M | 358.18M | 461.80M | 715.24M | 2,846.00M | 3,545.00M | 4,408.00M |
|
Gross Profit
|
36.74M | 61.80M | 113.25M | 157.06M | 299.31M | 451.74M | 655.72M | 1,182.43M | 1,968.38M | 2,118.37M | 3,515.00M | 4,472.00M |
|
Research & Development
|
13.68M | 25.91M | 39.72M | 55.73M | 107.05M | 174.76M | 268.92M | 423.51M | 677.81M | 1,156.24M | 1,730.00M | 1,367.00M |
|
Selling, General & Administrative
|
3.98M | 11.57M | 20.91M | 32.32M | 53.30M | 81.40M | 116.48M | 188.19M | 297.38M | 544.39M | 491.00M | 410.00M |
|
Other Operating Expenses
|
-0.07M | -0.10M | 70.37M | 96.87M | 177.65M | 265.22M | 377.24M | 474.23M | 752.09M | 1,050.23M | 2,712.00M | 1,620.00M |
|
Operating Expenses
|
41.01M | 83.41M | 131.01M | 184.92M | 338.01M | 521.38M | 762.64M | 1,113.28M | 1,755.26M | 2,750.86M | 4,933.00M | 3,397.00M |
|
Operating Income
|
-4.27M | -21.61M | -17.76M | -27.86M | -38.69M | -69.64M | -106.92M | 69.15M | 213.12M | -632.48M | -1418.00M | 1,075.00M |
|
EBIT
|
-4.27M | -21.61M | -17.76M | -27.86M | -38.69M | -69.64M | -106.92M | 69.15M | 213.12M | -632.48M | -1418.00M | 1,075.00M |
|
Non Operating Investment Income
|
| | | -1.36M | 4.13M | -11.86M | -3.62M | -103.70M | -2268.78M | 124.00M | -5.00M | 3.00M |
|
Interest & Investment Income
|
0.04M | 0.06M | 0.20M | 1.15M | 6.18M | 22.30M | 36.50M | 17.98M | 12.18M | 75.00M | 241.00M | 308.00M |
|
Other Non Operating Income
|
-0.54M | -0.65M | -1.23M | 0.21M | 1.03M | -1.57M | -2.16M | 0.51M | 0.23M | -2.00M | 1.00M | -8.00M |
|
Non Operating Income
|
-0.57M | -0.70M | -1.03M | 1.81M | 9.16M | 27.37M | 34.34M | 115.22M | 2,278.42M | -2801.00M | 1,603.00M | 1,153.00M |
|
EBT
|
-4.23M | -21.56M | -17.56M | -26.71M | -32.51M | -48.91M | -72.58M | 184.37M | 2,491.55M | -2786.57M | 185.00M | 2,228.00M |
|
Tax Provisions
|
| | | | | | -21.99M | 60.71M | -179.24M | -163.00M | 53.00M | 209.00M |
|
Profit After Tax
|
-4.84M | -22.31M | -6.31M | -26.51M | -31.48M | -48.91M | -94.57M | 245.08M | 2,312.30M | -2661.64M | 132.00M | 2,019.00M |
|
Equity Income
|
| | | | | | | | | | -58.00M | -138.00M |
|
Investment Income
|
| | | | | | | | 2,265.54M | -2069.17M | | |
|
Income from Continuing Operations
|
-4.23M | -21.56M | -17.56M | -26.71M | -32.51M | -48.91M | -50.59M | 123.66M | 2,670.79M | -2623.57M | 132.00M | 2,019.00M |
|
Consolidated Net Income
|
-4.23M | -21.56M | -17.56M | -26.71M | -32.51M | -48.91M | -50.59M | 123.66M | 2,670.79M | -2623.57M | 132.00M | 2,019.00M |
|
Income towards Parent Company
|
-4.23M | -21.56M | -17.56M | -26.71M | -32.51M | -48.91M | -50.59M | 123.66M | 2,670.79M | -2623.57M | 132.00M | 2,019.00M |
|
Net Income towards Common Stockholders
|
-4.23M | -21.56M | -17.56M | -26.71M | -32.51M | -48.91M | -50.59M | 123.66M | 2,670.79M | -2623.57M | 132.00M | 2,019.00M |
|
EPS (Basic)
|
-0.13 | -0.57 | -0.30 | -0.42 | -0.42 | -0.61 | -1.10 | 2.67 | 2.34 | -2.73 | 0.10 | 1.57 |
|
EPS (Weighted Average and Diluted)
|
| -0.55 | -0.23 | -0.42 | -0.43 | -0.61 | -1.10 | 2.59 | 2.29 | -2.73 | 0.10 | 1.55 |
|
Shares Outstanding (Weighted Average)
|
| 744.37M | 803.41M | 889.36M | 992.72M | 1,069.69M | 1,153.43M | 1,219.12M | 1,255.75M | 1,275.13M | 1,284.26M | 1,291.73M |
|
Shares Outstanding (Diluted Average)
|
| 39.21M | 78.00M | 62.97M | 75.39M | 80.06M | 85.62M | 94.70M | 1,010.43M | | | 1,301.51M |
|
EBITDA
|
-3.38M | -22.31M | -18.79M | -27.87M | -27.35M | -60.76M | -84.52M | 251.01M | 2,300.61M | -2669.71M | 152.00M | 2,005.00M |
|
Interest Expenses
|
| | | | | | | -6.97M | -2.77M | -2.69M | | |
|
Tax Rate
|
| | | | | | 30.29% | 32.93% | | 5.85% | 28.65% | 9.38% |