|
Revenue
|
3,878.40B | 3,182.77B | 4,465.12B | 1,964.77B | 334,139.96B | 8,255.13B | 10,417.76B | 6,525.86B | 8,670.24B | 12,326.54B | 677.89B | 16,306.38B | 16,609.31B | 18,100.22B |
|
Cost of Revenue
|
-5917.59B | 6,627.41B | 105.11B | 38.53B | 448.20B | 14.83B | 102.59B | 41.29B | 15.25B | 48.83B | 21.53B | 41.76B | 14.30B | 24.35B |
|
Gross Profit
|
-2608.13B | -3444.64B | -3689.60B | -3378.81B | -114059.75B | -2225.86B | -4174.30B | -3828.91B | -5436.45B | -2957.89B | -536.45B | -5736.49B | -6824.89B | -10167.57B |
|
Research & Development
|
-3576.56B | -3593.74B | -5898.32B | -5179.91B | -151809.29B | -3594.92B | -2746.46B | -2592.70B | -2662.53B | -2091.72B | -0.11B | -2015.59B | -2335.12B | -2679.11B |
|
Selling, General & Administrative
|
-536.63B | -857.87B | -2028.83B | -1215.61B | -61219.24B | -1358.35B | -1459.28B | -1344.06B | -2313.74B | -1411.15B | -0.16B | -2177.45B | -1273.48B | -2495.02B |
|
Other Operating Expenses
|
4,085.70B | 3,591.84B | 8,576.59B | 6,462.39B | 206,539.54B | -542.31B | 625.34B | -550.44B | 3,515.60B | 389.45B | 160.92B | -557.49B | -40420.81B | -208.34B |
|
Operating Expenses
|
-27.48B | -859.76B | 649.44B | 66.87B | -6488.99B | -524.29B | -1117.57B | -550.44B | -1460.67B | -3502.87B | -0.27B | -4193.03B | -44029.42B | -5174.13B |
|
Operating Income
|
-8070.49B | -9825.61B | -12819.84B | -10985.32B | -387832.90B | -9183.43B | -10935.75B | -10029.24B | -13396.44B | -8121.37B | -980.16B | -12060.16B | -13120.08B | -17387.05B |
|
EBIT
|
-8070.49B | -9825.61B | -12819.84B | -10985.32B | -387832.90B | -9183.43B | -10935.75B | -10029.24B | -13396.44B | -8121.37B | -980.16B | -12060.16B | -13120.08B | -17387.05B |
|
Non Operating Investment Income
|
-386.92B | 617.01B | -51.28B | -671.46B | -25529.83B | -2561.43B | -1039.33B | -609.83B | -952.12B | -251.09B | -0.06B | -647.29B | -1298.50B | -503.39B |
|
Interest & Investment Income
|
43.60B | 12.24B | -3.80B | 160.40B | 1,094.54B | 51.39B | 16.20B | 28.45B | 199.57B | 75.21B | 0.00B | 25.58B | -6238.34B | 59.90B |
|
Other Non Operating Income
|
| 861.08B | -708.94B | -87.58B | 254.65B | 512.80B | -679.77B | 379.40B | | | | | | |
|
EBT
|
-8639.72B | -11224.25B | -15379.97B | -14359.17B | -527801.18B | -15532.72B | -15433.04B | -14776.81B | -18694.01B | -13278.84B | -1.26B | -17698.52B | -20107.93B | -23837.52B |
|
Tax Provisions
|
-1020.62B | 0.98B | 66.52B | 19.50B | 1,112.02B | -13.02B | -83.30B | 32.94B | -70.32B | 26.90B | 0.00B | 4.75B | -233.68B | -173.57B |
|
Profit After Tax
|
-9660.34B | -11223.26B | -15313.45B | -14339.66B | -526689.16B | -15545.73B | 1,518,256.99B | -14743.87B | -18764.33B | -13251.94B | -1.26B | -17693.77B | -20341.60B | -24011.09B |
|
Equity Income
|
| | | 2.81B | | 18.75B | | -1.43B | -30.47B | 10.24B | -0.00B | 36.97B | -164.24B | -11.50B |
|
Investment Income
|
| | | | | | 10,654.36B | | | | | | | |
|
Income from Non-Controlling Interests
|
-11.80B | -14.62B | -27.71B | -28.86B | -912.48B | -19.10B | -8.18B | -22.59B | -23.10B | -24.67B | -0.00B | -21.98B | -25.52B | -58.28B |
|
Income from Continuing Operations
|
-7619.10B | -11225.23B | -15446.49B | -14378.67B | -528913.19B | -15519.70B | -15349.74B | -14809.75B | -18623.69B | -13305.74B | -1.26B | -17703.26B | -19874.25B | -23663.95B |
|
Consolidated Net Income
|
-7619.10B | -11225.23B | -15446.49B | -14378.67B | -528913.19B | -15519.70B | -15349.74B | -14809.75B | -18623.69B | -13305.74B | -1.26B | -17703.26B | -19874.25B | -23663.95B |
|
Income towards Parent Company
|
-7619.10B | -11225.23B | -15446.49B | -14378.67B | -528913.19B | -15519.70B | -15349.74B | -14809.75B | -18623.69B | -13305.74B | -1.26B | -17703.26B | -19874.25B | -23663.95B |
|
Net Income towards Common Stockholders
|
-9648.53B | -11208.64B | -15285.74B | -14310.80B | -525776.68B | -15526.64B | -15508.16B | -14721.28B | -18741.23B | -13227.27B | -1.26B | -17671.79B | -20316.09B | -23952.81B |
|
EPS (Basic)
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.02B | -0.00B | -0.00B | -0.00B | -0.00B | -0.00B | -0.54 | -0.00B | -0.00B | -0.00B |
|
Shares Outstanding (Weighted Average)
|
0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 2.33B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B | 2.34B |
|
EBITDA
|
-8070.49B | -9825.61B | -12819.84B | -10985.32B | -387832.90B | -9183.43B | -385.87B | -0.01B | -0.02B | -253.08B | -460.64B | -711.76B | -29041.87B | -976.75B |
|
Interest Expenses
|
-1546.49B | -2027.88B | -2505.05B | -2865.59B | -115532.98B | -3857.99B | -3474.16B | -4164.76B | -4514.56B | -4991.83B | -0.22B | -5053.61B | -5581.35B | -5995.48B |
|
Tax Rate
|
11.81% | | | | | 0.08% | 0.54% | | 0.38% | | | | 1.16% | 0.73% |