|
Revenue
|
3.67B | 0.89B | -0.02B | 3.08B | | 2.34B | 3.78B | 2.36B | 2.04B | 3.11B | 2.89B | 2.09B | 1.62B | 1.63B | 1.61B | 1.71B | 1.51B | 1.63B | 1.71B | 1.44B | 1.41B | 1.46B | 1.53B | 1.31B | 1.17B |
|
Cost of Revenue
|
2.75B | 0.63B | | 1.87B | 2.56B | 1.04B | 1.24B | 1.21B | 4.64B | 1.18B | 1.39B | 1.37B | 5.14B | 1.25B | 1.19B | 1.13B | 4.68B | 1.12B | 1.13B | 1.07B | 1.01B | 0.98B | 1.15B | 1.10B | 0.95B |
|
Gross Profit
|
0.92B | 0.26B | | 1.21B | | 1.30B | 2.54B | 1.15B | -2.61B | 1.93B | 1.50B | 0.72B | -3.53B | 0.38B | 0.41B | 0.58B | -3.17B | 0.51B | 0.57B | 0.36B | 0.39B | 0.48B | 0.38B | 0.20B | 0.21B |
|
Share-based Compensation (IS)
|
-0.00B | 0.01B | | 0.01B | | 0.01B | 0.01B | 0.01B | 0.01B | -0.01B | -0.00B | 0.01B | 0.01B | 0.00B | 0.01B | -0.00B | 0.01B | 0.00B | -0.00B | 0.01B | -0.00B | -0.00B | -0.01B | -0.00B | -0.01B |
|
Selling, General & Administrative
|
-0.16B | 0.04B | | 0.13B | -0.18B | 0.08B | 0.07B | 0.07B | -0.31B | 0.09B | 0.09B | 0.08B | -0.36B | 0.08B | 0.08B | 0.07B | -0.31B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Operating Expenses
|
| 0.04B | | 0.13B | | | | | -0.31B | 0.09B | 0.09B | 0.08B | -0.36B | 0.08B | 0.08B | 0.07B | -0.31B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B |
|
Operating Income
|
-0.12B | 0.01B | | 0.44B | | 0.88B | 1.99B | 0.63B | 0.45B | 1.43B | 0.98B | 0.28B | -0.13B | -0.09B | -0.20B | 0.18B | -0.28B | 0.05B | 0.13B | -0.11B | -0.07B | 0.06B | -0.04B | -0.28B | -0.93B |
|
EBIT
|
-0.12B | 0.01B | | 0.44B | | 0.88B | 1.99B | 0.63B | 0.45B | 1.43B | 0.98B | 0.28B | -0.13B | -0.09B | -0.20B | 0.18B | -0.28B | 0.05B | 0.13B | -0.11B | -0.07B | 0.06B | -0.04B | -0.28B | -0.93B |
|
Other Non Operating Income
|
| | -0.01B | -0.00B | | 0.00B | -0.00B | 0.01B | -0.00B | 0.01B | 0.02B | 0.01B | 0.00B | -0.01B | 0.01B | 0.01B | -0.01B | -0.01B | 0.00B | -0.01B | 0.00B | | -0.00B | 0.01B | -0.01B |
|
Non Operating Income
|
-0.04B | | | | -0.03B | -0.01B | 0.02B | -0.01B | -0.04B | -0.01B | -0.00B | 0.00B | -0.00B | 0.01B | 0.01B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | -0.03B | 0.01B | 0.00B | -0.01B | -0.00B |
|
EBT
|
-0.17B | 0.01B | | 0.41B | | 0.87B | 1.97B | 0.62B | 0.44B | 1.42B | 1.00B | 0.30B | -0.12B | -0.06B | -0.18B | 0.21B | -0.20B | 0.05B | 0.14B | -0.11B | -0.04B | 0.07B | -0.04B | -0.28B | -0.92B |
|
Profit After Tax
|
0.11B | 0.01B | 0.04B | 0.31B | 0.20B | 0.53B | 1.49B | 0.37B | 0.44B | 1.09B | 1.00B | 0.30B | -0.12B | -0.04B | -0.18B | 0.21B | -0.20B | 0.05B | 0.14B | -0.11B | -0.04B | 0.07B | -0.04B | -0.28B | -0.92B |
|
Net Income - Minority
|
-1.87B | | | | -2.42B | -6.61B | -7.84B | -7.43B | | | | | | -7.57B | | | -312.02B | | | | | | | | -5.85B |
|
Income from Continuing Operations
|
-0.17B | 0.01B | | 0.41B | | 0.87B | 1.97B | 0.62B | 0.44B | 1.42B | 1.00B | 0.30B | -0.12B | -0.06B | -0.18B | 0.21B | -0.20B | 0.05B | 0.14B | -0.11B | -0.04B | 0.07B | -0.04B | -0.28B | -0.92B |
|
Consolidated Net Income
|
-0.17B | 0.01B | | 0.41B | | | | | 0.44B | 1.42B | 1.00B | 0.30B | -0.12B | -0.06B | -0.18B | 0.21B | -0.20B | 0.05B | 0.14B | -0.11B | -0.04B | 0.07B | -0.04B | -0.28B | -0.92B |
|
Income towards Parent Company
|
-2.04B | 0.01B | | 0.41B | -2.42B | | | | 0.44B | 1.42B | 1.00B | 0.30B | -0.12B | -7.64B | -0.18B | 0.21B | -312.23B | 0.05B | 0.14B | -0.11B | -0.04B | 0.07B | -0.04B | -0.28B | -6.77B |
|
Net Income towards Common Stockholders
|
-2.04B | 0.01B | | 0.41B | -2.42B | | | | 0.44B | 1.42B | 1.00B | 0.30B | -0.12B | -7.64B | -0.18B | 0.21B | -312.23B | 0.05B | 0.14B | -0.11B | -0.04B | 0.07B | -0.04B | -0.28B | -6.77B |
|
EPS (Basic)
|
-935.75 | 46.15 | | 90.60 | -279.20 | -825.29 | -295.13 | | 16.20 | 137.20 | 55.39 | | -5.94 | | | 112.57 | -0.00B | 119.05 | 81.29 | -155.71 | -700.00 | | -186.96 | | |
|
EPS (Weighted Average and Diluted)
|
-871.77 | 66.67 | | 90.60 | -279.20 | -825.29 | -295.13 | -286.09 | 16.20 | 138.54 | 55.95 | 14.01 | -5.99 | | | | | 119.05 | 85.28 | -155.71 | -600.00 | 145.65 | -477.78 | | -560.26 |
|
Shares Outstanding (Weighted Average)
|
0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.02B | | 0.03B | 0.01B | 0.02B | | 0.02B | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.00B | | |
|
Shares Outstanding (Diluted Average)
|
0.00B | 0.00B | | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.01B | 0.02B | 0.02B | 0.02B | | | | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | | 0.01B |
|
EBITDA
|
0.10B | 0.04B | | 0.31B | 1.04B | 0.76B | 1.48B | 0.51B | 4.57B | 1.16B | 0.78B | 0.14B | 3.21B | -0.02B | -0.13B | 0.17B | 0.56B | 0.04B | 0.11B | -0.06B | 0.67B | 0.06B | 0.02B | -0.21B | 0.06B |
|
Interest Expenses
|
| 0.01B | 0.02B | 0.03B | | 0.01B | 0.03B | -0.04B | 0.08B | 0.01B | | | | | | | | | | | | | | | |