|
Revenue
|
0.85B | 1.27B | 1.71B | 2.21B | 3.30B | 4.71B | 9.50B | 17.66B | 17.53B | 21.92B | 24.12B |
|
Cost of Revenue
|
0.62B | 0.90B | 1.13B | 1.37B | 1.99B | 2.82B | 6.76B | 13.24B | 11.54B | 14.41B | 15.23B |
|
Gross Profit
|
0.23B | 0.37B | 0.58B | 0.84B | 1.30B | 1.89B | 2.73B | 4.42B | 5.99B | 7.50B | 8.89B |
|
Amortization - Intangibles
|
0.00B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.02B | 0.14B | 0.17B | 0.15B |
|
Research & Development
|
0.14B | 0.20B | 0.27B | 0.32B | 0.50B | 0.67B | 0.88B | 1.38B | 2.14B | 2.72B | 2.91B |
|
Selling, General & Administrative
|
0.09B | 0.14B | 0.25B | 0.25B | 0.34B | 0.44B | 0.58B | 0.98B | 1.69B | 2.21B | 2.15B |
|
Other Operating Expenses
|
0.14B | 0.20B | 0.23B | 0.32B | 0.50B | 0.37B | 1.29B | 1.89B | 2.79B | 2.85B | 2.93B |
|
Operating Expenses
|
0.38B | 0.54B | 0.75B | 0.89B | 1.34B | 1.86B | 2.75B | 4.26B | 6.62B | 7.78B | 8.00B |
|
Operating Income
|
-0.15B | -0.17B | -0.17B | -0.05B | -0.04B | 0.03B | -0.02B | 0.16B | -0.62B | -0.28B | 0.89B |
|
EBIT
|
-0.15B | -0.17B | -0.17B | -0.05B | -0.04B | 0.03B | -0.02B | 0.16B | -0.62B | -0.28B | 0.89B |
|
Interest & Investment Income
|
| | | | | | | | -0.04B | 0.05B | -0.01B |
|
Other Non Operating Income
|
| | 0.00B | 0.00B | 0.02B | -0.00B | 0.29B | 0.03B | 0.10B | -0.00B | 0.05B |
|
Non Operating Income
|
-0.00B | -0.00B | 0.00B | 0.00B | 0.02B | -0.00B | 0.29B | 0.03B | 0.10B | -0.00B | 0.05B |
|
EBT
|
-0.15B | -0.18B | -0.17B | -0.06B | -0.04B | 0.38B | 0.22B | 0.16B | -0.57B | -0.03B | 1.36B |
|
Tax Provisions
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.00B | -0.01B | -0.01B | -1.51B |
|
Profit After Tax
|
-0.15B | -0.18B | -0.17B | -0.06B | -0.04B | 0.38B | 0.21B | 0.17B | -0.55B | -0.02B | 2.90B |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.01B | -0.01B | -0.03B | -0.03B |
|
Income from Continuing Operations
|
-0.15B | -0.18B | -0.17B | -0.06B | -0.04B | 0.38B | 0.21B | 0.16B | -0.55B | -0.02B | 2.87B |
|
Consolidated Net Income
|
-0.15B | -0.18B | -0.17B | -0.06B | -0.04B | 0.38B | 0.21B | 0.16B | -0.55B | -0.02B | 2.87B |
|
Income towards Parent Company
|
-0.15B | -0.18B | -0.17B | -0.06B | -0.04B | 0.38B | 0.21B | 0.16B | -0.55B | -0.02B | 2.87B |
|
Preferred Dividend Payments
|
| 0.03B | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.15B | -0.21B | -0.17B | -0.06B | -0.04B | 0.38B | 0.21B | 0.16B | -0.55B | -0.02B | 2.87B |
|
EPS (Basic)
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
EPS (Weighted Average and Diluted)
|
-0.00B | -0.00B | -0.00B | -0.00B | -0.00B | 0.00B | 0.00B | 0.00B | -0.00B | 0.00B | 0.00B |
|
Shares Outstanding (Weighted Average)
|
| 0.32B | 0.35B | 0.39B | 0.41B | 0.43B | 0.45B | 0.46B | 0.60B | 0.61B | 0.62B |
|
Shares Outstanding (Diluted Average)
|
0.14B | 0.17B | 0.34B | 0.38B | 0.41B | 0.47B | 0.48B | 0.50B | 0.58B | 0.61B | 0.64B |
|
EBITDA
|
-0.15B | -0.17B | -0.17B | -0.05B | -0.04B | 0.03B | -0.02B | 0.16B | -0.62B | -0.28B | 0.89B |
|
Tax Rate
|
| | | | | 0.73% | 1.33% | | 2.18% | 27.52% | |