|
Revenue
|
96.67M | 264.75M | 592.05M | 1,219.33M | 2,065.66M | 2,806.49M | 3,626.40M |
|
Cost of Revenue
|
125.64M | 293.58M | 479.32M | 743.97M | 1,106.51M | 1,391.75M | 1,672.09M |
|
Gross Profit
|
44.91M | 148.19M | 349.46M | 760.89M | 1,348.12M | 1,907.93M | 2,411.72M |
|
Research & Development
|
68.68M | 105.16M | 237.95M | 466.93M | 788.06M | 1,287.95M | 1,783.38M |
|
Selling, General & Administrative
|
36.05M | 107.54M | 176.13M | 265.03M | 295.82M | 323.01M | 412.26M |
|
Other Operating Expenses
|
125.64M | 293.58M | 479.32M | 743.97M | 1,106.51M | 1,391.75M | 1,672.09M |
|
Operating Expenses
|
230.38M | 506.28M | 893.40M | 1,475.93M | 2,190.39M | 3,002.70M | 3,867.73M |
|
Operating Income
|
-185.47M | -358.09M | -543.94M | -715.04M | -842.27M | -1094.77M | -1456.01M |
|
EBIT
|
-185.47M | -358.09M | -543.94M | -715.04M | -842.27M | -1094.77M | -1456.01M |
|
Interest & Investment Income
|
8.76M | 11.55M | 7.51M | 9.13M | 73.84M | 200.66M | 209.01M |
|
Other Non Operating Income
|
-0.50M | -1.00M | -0.61M | 28.95M | -47.56M | 44.89M | -35.34M |
|
Non Operating Income
|
-0.50M | -1.00M | -0.61M | 28.95M | -47.56M | 44.89M | -35.34M |
|
EBT
|
-177.21M | -347.54M | -537.04M | -676.96M | -815.99M | -849.22M | -1285.10M |
|
Tax Provisions
|
0.82M | 0.99M | 2.06M | 2.99M | -18.47M | -11.23M | 4.11M |
|
Profit After Tax
|
-178.03M | -348.54M | -539.10M | -679.95M | -797.53M | -837.99M | -1289.21M |
|
Income from Non-Controlling Interests
|
| | | | -0.82M | -1.89M | -3.57M |
|
Income from Continuing Operations
|
-178.03M | -348.54M | -539.10M | -679.95M | -797.53M | -837.99M | -1289.21M |
|
Consolidated Net Income
|
-178.03M | -348.54M | -539.10M | -679.95M | -797.53M | -837.99M | -1289.21M |
|
Income towards Parent Company
|
-178.03M | -348.54M | -539.10M | -679.95M | -797.53M | -837.99M | -1289.21M |
|
Net Income towards Common Stockholders
|
-178.03M | -348.54M | -539.10M | -679.95M | -797.53M | -837.99M | -1289.21M |
|
EPS (Basic)
|
-4.67 | -7.77 | -3.81 | -2.26 | -2.50 | -2.55 | -3.86 |
|
EPS (Weighted Average and Diluted)
|
| -7.77 | -3.81 | -2.26 | -2.50 | -2.55 | -3.86 |
|
Shares Outstanding (Weighted Average)
|
| | 283.10M | 306.30M | 321.60M | 329.30M | 330.00M |
|
Shares Outstanding (Diluted Average)
|
| 44.85M | 141.61M | 300.27M | 318.73M | 328.00M | 332.71M |
|
EBITDA
|
-185.47M | -358.09M | -543.94M | -715.04M | -842.27M | -1094.77M | -1456.01M |
|
Interest Expenses
|
| | | | | | 2.76M |
|
Tax Rate
|
| | | | 2.26% | 1.32% | |