|
Revenue
|
2.47B | 5.06B | 1.12B | 1.26B | 7.15B | 1.00B | 0.96B | 1.09B | 9.50B | 9.71B | 10.78B | 10.62B | 1.69B | 1.65B | 1.09B | 1.51B | 1.66B | 1.68B | 1.34B | 1.26B | | 5.88B | 6.69B | 5.78B | 4.90B | 4.15B | 4.63B | 5.73B | 5.95B | 0.69B | 0.63B | 0.61B | 0.75B | 7.13B | 8.25B | 8.55B | 0.58B | 7.03B | 7.91B | 7.68B | 7.42B | 5.55B | 3.07B | 4.87B | 5.15B | 7.02B | 7.81B | 8.55B | 9.44B | 11.42B | 13.97B | 12.17B | 10.87B | 9.08B | 9.26B | 10.38B | 9.98B | 9.87B | 10.25B | 10.19B | 9.78B | 9.29B | 9.20B | 9.85B | 9.13B |
|
Cost of Revenue
|
0.93B | 1.29B | 2.28B | 2.89B | 3.43B | 3.73B | 3.48B | 3.99B | 3.49B | 4.82B | 5.02B | 4.40B | 0.13B | 0.12B | 29,000.00B | 0.18B | 4.06B | 4.44B | 4.60B | 4.19B | | 2.24B | 2.49B | 2.36B | 2.00B | 1.51B | 2.07B | 2.10B | 1.80B | 0.02B | 0.02B | 0.02B | 0.02B | 2.25B | 3.14B | 2.98B | 2.52B | 1.97B | 2.46B | 2.58B | 2.46B | 2.37B | 1.02B | 1.77B | 1.65B | 2.04B | 2.64B | 3.09B | 3.23B | 3.44B | 4.46B | 4.67B | -8.51B | 3.01B | 3.26B | 3.51B | 3.72B | 3.23B | 3.77B | 3.52B | 3.43B | 3.00B | 3.68B | 3.25B | 3.00B |
|
Gross Profit
|
1.55B | 3.77B | -1.17B | -1.63B | 3.72B | -2.73B | -2.52B | -2.90B | 6.01B | 4.89B | 5.76B | 6.23B | 1.56B | 1.53B | -28998.91B | 1.33B | -2.40B | -2.76B | 6.16B | -2.94B | | 3.64B | 4.20B | 3.42B | 2.90B | 2.64B | 2.56B | 3.64B | 4.15B | 0.68B | 0.62B | 0.59B | 0.73B | 4.88B | 5.10B | 5.56B | -1.94B | 5.06B | 5.45B | 5.10B | 4.96B | 3.18B | 2.04B | 3.10B | 3.50B | 4.98B | 5.17B | 5.46B | 6.21B | 7.99B | 9.51B | 7.50B | 19.38B | 6.07B | 6.00B | 6.87B | 6.26B | 6.64B | 6.47B | 6.68B | 6.34B | 6.29B | 5.52B | 6.61B | 6.13B |
|
Amortization - Intangibles
|
0.03B | 0.03B | 0.04B | 0.04B | 0.05B | 0.04B | 0.04B | 0.09B | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.05B | 0.04B | 0.04B | 0.05B | 0.05B | 0.05B | | | 0.04B | 0.04B | 0.04B | 0.04B | 0.05B | 0.06B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.06B | 0.10B | 0.10B | 0.10B | 0.10B | 0.11B | 0.11B | 0.11B | 0.11B | 0.10B | 0.10B | 0.11B | 0.10B |
|
Research & Development
|
0.01B | 0.03B | 0.05B | 0.09B | 0.02B | 0.05B | 0.05B | 0.01B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 4.04B | 0.07B | 0.02B | 0.04B | 0.08B | 3.36B | 0.07B | 2.25B | 0.04B | 0.14B | 0.04B | 0.05B | 0.03B | 0.01B | 0.11B | 0.05B | 0.04B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.08B | 0.03B | 0.01B | 0.04B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.09B | 0.00B | 1.27B | 0.02B |
|
Other Operating Expenses
|
0.02B | | | 0.05B | | | | | | | | | | | | | | | | | | 0.00B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00B | | | | | | |
|
Operating Expenses
|
0.01B | 0.03B | 0.05B | | 0.02B | 0.05B | 0.05B | 0.01B | 0.06B | 0.02B | 0.02B | 0.01B | 0.01B | 4.04B | 0.07B | 3.31B | 0.04B | 0.08B | 0.01B | 0.07B | 2.25B | 0.04B | 0.14B | 0.04B | 0.05B | 0.03B | 0.01B | 0.11B | 0.05B | 0.04B | 0.01B | 0.01B | 0.02B | 0.03B | 0.01B | 0.02B | 0.04B | 0.08B | 0.03B | 0.01B | 0.04B | 0.05B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.03B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.01B | 0.04B | 0.01B | 0.01B | 0.01B | 0.09B | 0.00B | 1.27B | 0.02B |
|
Operating Income
|
1.54B | 3.73B | -1.22B | -1.71B | 3.71B | -2.78B | -2.57B | -2.91B | 5.95B | 4.87B | 5.74B | 6.22B | 1.55B | -2.51B | -28998.97B | 1.31B | -2.44B | -2.84B | 1.43B | -3.01B | | 3.60B | 0.74B | 3.37B | 2.85B | 2.61B | 2.54B | 3.52B | 4.10B | 0.64B | 0.61B | 0.59B | 0.72B | 4.85B | 5.09B | 5.55B | -1.98B | 4.98B | 5.42B | 5.09B | 4.92B | 3.12B | 2.04B | 3.10B | 3.49B | 4.97B | 5.16B | 5.45B | 6.20B | 7.96B | 9.51B | 7.49B | 19.38B | 6.04B | 5.99B | 6.86B | 6.25B | 6.60B | 6.46B | 6.67B | 6.34B | 6.21B | 5.52B | 5.34B | 6.11B |
|
EBIT
|
1.54B | 3.73B | -1.22B | -1.71B | 3.71B | -2.78B | -2.57B | -2.91B | 5.95B | 4.87B | 5.74B | 6.22B | 1.55B | -2.51B | -28998.97B | 1.31B | -2.44B | -2.84B | 6.15B | -3.01B | | 3.60B | 0.74B | 3.37B | 2.85B | 2.61B | 2.54B | 3.52B | 4.10B | 0.64B | 0.61B | 0.59B | 0.72B | 4.85B | 5.09B | 5.55B | -1.98B | 4.98B | 5.42B | 5.09B | 4.92B | 3.12B | 2.04B | 3.10B | 3.49B | 4.97B | 5.16B | 5.45B | 6.20B | 7.96B | 9.51B | 7.49B | 19.38B | 6.04B | 5.99B | 6.86B | 6.25B | 6.60B | 6.46B | 6.67B | 6.34B | 6.21B | 5.52B | 5.34B | 6.11B |
|
Interest & Investment Income
|
| 0.00B | 0.44B | 0.01B | 0.02B | 0.06B | 0.00B | 0.32B | 0.07B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.66B | 0.71B | -0.33B | -0.06B | -0.08B | -0.17B | | -0.03B | -0.06B | -0.02B | -0.01B | 0.05B | -0.04B | 0.05B | 0.01B | -0.02B | 0.06B | 0.01B | 0.03B | -0.00B | | 0.12B | -0.06B | 0.04B | 0.01B | 0.12B | 0.08B | | 0.27B | | 0.02B | | 0.02B | | | | 0.00B | | | | | | | | | | | 0.06B | -0.19B | | | | 0.02B | | | | | | | 0.02B | 0.10B | | | | |
|
Non Operating Income
|
0.20B | -0.27B | -0.35B | -0.07B | -0.13B | 0.48B | -0.09B | -0.19B | -0.05B | 0.02B | 0.61B | -0.11B | 0.04B | -0.01B | 0.02B | 0.20B | 0.33B | 0.03B | -0.07B | -0.68B | | 0.21B | 0.04B | 0.06B | 0.37B | -0.52B | 0.27B | 0.22B | 0.40B | -0.02B | 0.00B | 0.00B | 0.01B | 0.44B | 0.42B | 0.07B | 0.01B | 0.05B | 0.07B | 0.33B | 0.08B | 0.27B | 0.01B | 0.06B | -0.19B | -0.03B | -0.05B | 0.05B | 0.01B | | 0.05B | 0.09B | 0.15B | | 0.12B | -0.01B | 0.98B | | 0.11B | | -0.02B | | -0.07B | | |
|
EBT
|
-0.25B | -0.20B | 1.31B | 0.55B | 1.18B | 0.66B | 1.70B | 1.89B | 2.05B | 1.04B | 1.93B | 2.05B | 0.76B | -0.07B | 0.29B | 0.33B | 1.89B | 1.17B | 2.31B | 1.00B | | -0.49B | 1.19B | -0.16B | -2.00B | 0.06B | -0.81B | 0.25B | 0.54B | 0.22B | 0.23B | 0.21B | 0.30B | 0.91B | 1.14B | 1.89B | -0.08B | 1.51B | 1.59B | 1.12B | -2.32B | -3.24B | -0.77B | -0.18B | -0.34B | 0.88B | 0.89B | 1.04B | 1.63B | 3.04B | 4.24B | -0.37B | 2.61B | 2.01B | 1.75B | 1.59B | 2.49B | 1.65B | 1.60B | 1.97B | 0.78B | 1.60B | 1.03B | 1.61B | 1.44B |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.77B | | | | -0.55B | | | | | | | | | | | |
|
Profit After Tax
|
-0.19B | -0.05B | 0.93B | 0.46B | 0.78B | 0.54B | 1.22B | 1.29B | 1.03B | 0.56B | 1.29B | 1.43B | 0.33B | 0.33B | 0.09B | 0.15B | 1.09B | 0.68B | 1.69B | 0.44B | 0.08B | -0.28B | 0.59B | -0.29B | -1.50B | 0.19B | -0.57B | 0.30B | 0.40B | 1.02B | 0.32B | 1.03B | 1.09B | 0.62B | 0.75B | 1.39B | -0.21B | 1.11B | 2.04B | 0.78B | -1.77B | -2.63B | -0.44B | -0.01B | -0.13B | 0.65B | 0.71B | 0.70B | 1.23B | 2.33B | 3.13B | -0.47B | 2.02B | 1.52B | 1.40B | 1.15B | 2.07B | 1.19B | 1.15B | 1.48B | 0.59B | 1.18B | 0.82B | 1.18B | 1.06B |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -31.87B | | | | -32.36B |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01B | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.25B | -0.20B | 1.31B | 0.55B | 1.18B | 0.66B | 1.70B | 1.89B | 2.05B | 1.04B | 1.93B | 2.05B | 0.76B | -0.07B | 0.29B | 0.33B | 1.89B | 1.17B | 2.23B | 1.00B | | -0.49B | 1.19B | -0.16B | -2.00B | 0.06B | -0.81B | 0.25B | 0.54B | 0.22B | 0.23B | 0.21B | 0.30B | 0.91B | 1.14B | 1.89B | -0.08B | 1.51B | 1.59B | 1.12B | -2.32B | -3.24B | -0.77B | -0.18B | -0.34B | 0.88B | 0.89B | 1.04B | 1.63B | 3.81B | 4.24B | -0.37B | 2.61B | 2.55B | 1.75B | 1.59B | 2.49B | 1.65B | 1.60B | 1.97B | 0.78B | 1.60B | 1.03B | 1.61B | 1.44B |
|
Consolidated Net Income
|
0.00B | -0.01B | -0.04B | -0.02B | 0.24B | 0.16B | 0.41B | 0.06B | 2.05B | 1.04B | 1.93B | 2.05B | 0.76B | -0.07B | 0.29B | | 1.89B | 1.17B | 2.23B | 1.00B | | -0.49B | 1.19B | -0.16B | -2.00B | 0.06B | -0.81B | 0.25B | 0.54B | 0.22B | 0.23B | 0.21B | 0.30B | 0.91B | 1.14B | 1.89B | -0.08B | 1.51B | 1.59B | 1.12B | -2.32B | -3.24B | -0.77B | -0.18B | -0.34B | 0.88B | 0.89B | 1.04B | 1.63B | 3.81B | 4.24B | -0.37B | 2.61B | 2.55B | 1.75B | 1.59B | 2.49B | 1.65B | 1.60B | 1.97B | 0.78B | 1.60B | 1.03B | 1.61B | 1.44B |
|
Income towards Parent Company
|
0.00B | -0.01B | -0.04B | | 0.24B | 0.16B | 0.41B | 0.06B | 2.05B | 1.04B | 1.93B | 2.05B | 0.76B | -0.07B | 0.29B | | 1.89B | 1.17B | 2.23B | 1.00B | | -0.28B | 0.59B | -0.29B | -1.50B | 0.18B | -0.57B | 0.30B | 0.40B | 1.02B | 0.32B | 1.03B | 1.09B | 0.91B | 1.14B | 1.89B | -0.08B | 1.51B | 1.59B | 1.12B | -2.32B | -3.24B | -0.77B | -0.18B | -0.34B | 0.88B | 0.89B | 1.04B | 1.63B | 3.81B | 4.24B | -0.37B | 2.61B | 2.55B | 1.75B | 1.59B | 2.49B | 1.65B | 1.60B | 1.97B | -31.09B | 1.60B | 1.03B | 1.61B | -30.93B |
|
Net Income towards Common Stockholders
|
0.00B | -0.01B | -0.04B | | 0.24B | 0.16B | 0.41B | 0.06B | 2.05B | 1.04B | 1.93B | 2.05B | 0.76B | -0.07B | 0.29B | | 1.89B | 1.17B | 2.23B | 0.00B | | -0.28B | 0.59B | -0.29B | -1.50B | 0.18B | -0.57B | 0.00B | 0.40B | 1.02B | 0.32B | 0.00B | 1.09B | 0.91B | 1.14B | 1.89B | -0.08B | 1.51B | 1.59B | 1.12B | -2.32B | -3.24B | -0.77B | -0.18B | -0.34B | 0.88B | 0.89B | 1.04B | 1.63B | 3.81B | 4.24B | -0.00B | 2.61B | 2.55B | 1.75B | 0.00B | 2.49B | 1.65B | 1.60B | 1.97B | -31.09B | 1.60B | 1.03B | 1.61B | -30.93B |
|
EPS (Basic)
|
-0.20 | -0.06 | 0.69 | 0.29 | 0.50 | 217.00 | 0.78 | 0.87 | 0.65 | 0.36 | 0.82 | 0.91 | 0.93 | 0.21 | 1.01 | -0.36 | 0.72 | 0.45 | 1.13 | 0.31 | | -0.19 | 0.41 | -0.20 | -1.03 | 0.12 | -0.36 | 0.18 | 0.24 | 0.61 | 0.19 | 0.62 | 0.66 | 0.38 | 0.47 | 0.86 | -0.12 | 0.70 | 1.30 | 0.51 | -1.12 | -1.72 | -0.29 | -0.01 | -0.08 | 0.43 | 0.47 | 0.47 | 0.85 | 1.63 | 2.23 | | 1.50 | 1.14 | 1.07 | 0.89 | 1.60 | 0.93 | 0.89 | 1.17 | 0.47 | 0.95 | 0.67 | 0.97 | 0.88 |
|
EPS (Weighted Average and Diluted)
|
-0.20 | -0.06 | 0.68 | 0.29 | 0.46 | 0.31 | 0.78 | 0.86 | 0.65 | 0.31 | 0.76 | 0.92 | 0.93 | 0.20 | 1.01 | -0.36 | 0.71 | 0.45 | 1.13 | 0.30 | | | 0.41 | | | | | 0.18 | | | | 0.62 | 0.66 | | 0.46 | 0.85 | -0.12 | | 1.30 | 0.51 | -1.12 | | | | | | 0.47 | | 0.85 | | 2.22 | | 1.50 | | 1.06 | | 1.60 | | 0.89 | | 0.47 | | | | |
|
EBITDA
|
-0.15B | -0.15B | -1.22B | -1.71B | 0.26B | -2.78B | 1.38B | 1.19B | 1.10B | 0.52B | 1.23B | 1.36B | 1.40B | 0.27B | 1.35B | -0.43B | 1.17B | 1.18B | 1.61B | 0.86B | | 0.01B | 0.59B | 0.03B | -1.29B | -0.00B | -0.65B | -0.00B | 0.76B | 1.02B | 0.24B | 0.99B | 1.08B | 0.72B | 0.88B | 1.41B | -0.17B | 0.95B | 1.85B | 0.83B | -1.63B | -2.44B | -0.82B | 0.11B | -0.21B | 1.13B | 0.66B | 0.87B | 1.25B | 2.59B | 3.52B | -0.30B | 1.98B | 1.59B | 1.41B | 1.43B | 1.87B | 1.48B | 1.22B | 1.44B | 0.81B | 1.19B | 0.85B | 1.42B | 1.05B |
|
Interest Expenses
|
0.20B | | | | | 0.01B | | | | | | | | | | 0.03B | 0.33B | 0.45B | | 0.45B | | 0.92B | | 0.73B | 0.37B | | | | 0.40B | | | | | 0.44B | 0.42B | 0.07B | 0.72B | 0.02B | 0.07B | 0.33B | 0.05B | 1.00B | -0.10B | 0.03B | -0.19B | 0.13B | 0.14B | 0.52B | 0.21B | 0.15B | 0.50B | 0.75B | 0.15B | 0.31B | 0.12B | 0.42B | 0.10B | 0.31B | 0.30B | 0.18B | 0.61B | 0.23B | | 0.35B | 0.20B |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -25.36% | | | | -27.19% | | | | | | | | | | | |