|
Revenue
|
665.00M | 823.00M | 1,705.00M | 2,731.00M | 3,865.00M | 4,960.00M |
|
Cost of Revenue
|
603.00M | 683.00M | 1,391.00M | 2,220.00M | 3,031.00M | 3,770.00M |
|
Gross Profit
|
62.00M | 140.00M | 314.00M | 511.00M | 834.00M | 1,190.00M |
|
Amortization - Intangibles
|
2.00M | 4.00M | 4.00M | 5.00M | 5.00M | 5.00M |
|
Research & Development
|
64.00M | 109.00M | 163.00M | 282.00M | 358.00M | 351.00M |
|
Selling, General & Administrative
|
83.00M | 113.00M | 189.00M | 294.00M | 362.00M | 307.00M |
|
Other Operating Expenses
|
128.00M | 138.00M | 190.00M | 319.00M | 401.00M | 516.00M |
|
Operating Expenses
|
275.00M | 360.00M | 542.00M | 895.00M | 1,121.00M | 1,174.00M |
|
Operating Income
|
-213.00M | -220.00M | -228.00M | -384.00M | -287.00M | 16.00M |
|
EBIT
|
-213.00M | -220.00M | -228.00M | -384.00M | -287.00M | 16.00M |
|
Interest & Investment Income
|
2.00M | 1.00M | | | | |
|
Other Non Operating Income
|
| -7.00M | -103.00M | 1.00M | 3.00M | 13.00M |
|
Non Operating Income
|
| -1.00M | | 1.00M | 3.00M | 13.00M |
|
EBT
|
-212.00M | -248.00M | -490.00M | -277.00M | -244.00M | 22.00M |
|
Tax Provisions
|
-3.00M | | -3.00M | -2.00M | 2.00M | 3.00M |
|
Profit After Tax
|
-209.00M | -248.00M | -487.00M | -275.00M | -246.00M | 19.00M |
|
Income from Continuing Operations
|
-209.00M | -248.00M | -487.00M | -275.00M | -246.00M | 19.00M |
|
Consolidated Net Income
|
-209.00M | -248.00M | -487.00M | -275.00M | -246.00M | 19.00M |
|
Income towards Parent Company
|
-209.00M | -248.00M | -487.00M | -275.00M | -246.00M | 19.00M |
|
Net Income towards Common Stockholders
|
-209.00M | -249.00M | -487.00M | -275.00M | -246.00M | 19.00M |
|
EPS (Basic)
|
-1.08 | -1.25 | -1.68 | -0.54 | -0.46 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
-1.08 | -1.25 | -1.68 | -0.72 | -0.47 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
| 499.33M | 504.75M | 520.74M | 548.00M | 575.00M |
|
Shares Outstanding (Diluted Average)
|
194.82M | 199.98M | 290.00M | 512.00M | 533.00M | 591.00M |
|
EBITDA
|
-213.00M | -220.00M | -228.00M | -384.00M | -287.00M | 16.00M |
|
Interest Expenses
|
| 13.00M | 12.00M | | | |
|
Tax Rate
|
1.42% | | 0.61% | 0.72% | | 13.64% |