Q: Quarter is quarterly reports. Q1, Q2, Q3 and Q4 are reports for a single quarter. Q6 and Q9 are accumulated quarterly reports, respectively contain 6 months' reports and 9 months' report.

Item

FY 2024

FY 2023

FY 2022

FY 2021

FY 2020

Total Revenue

920.45M

909.01M

712.20M

56.13M

60.92M

Revenue

920.45M

909.01M

712.20M

56.13M

60.92M

Other Revenue, Total

Cost of Revenue, Total

680.12M

718.59M

558.09M

50.61M

51.74M

Gross Profit

240.33M

190.41M

154.11M

5.52M

9.18M

Operating Expense

342.57M

357.30M

519.97M

170.61M

198.17M

Selling/General/Admin.Expenses,Total

219.28M

230.17M

158.26M

55.39M

46.33M

Research & Development

346.00K

324.00K

2.45M

488.00K

Depreciation/Amortization

54.25M

60.22M

40.95M

5.29M

4.71M

Interest Exp.(Inc.), Net-Operating, Total

49.91M

-12.02M

108.17M

11.59M

Unusual Expense (Income)

18.78M

78.61M

205.04M

88.53M

125.60M

Other Operating Expenses, Total

5.12M

7.36M

21.04M

Operating Income

-102.24M

-166.89M

-365.87M

-165.09M

-188.99M

Interest Inc.(Exp.),Net-Non-Op.,Total

-3.72M

-4.15M

-30.34M

-80.81M

-15.90M

Gain(Loss) on Sale of Assets

-94.00K

235.00K

488.00K

Other, Net

348.00K

-981.00K

16.53M

10.96M

-1.91M

Net Income Before Taxes

-105.61M

-172.02M

-379.77M

-234.70M

-206.32M

Provision for Income Taxes

-9.40M

-7.34M

-7.91M

Net Income After Taxes

-96.20M

-172.02M

-372.43M

-226.78M

-206.32M

Minority Interest

-1.41M

-3.89M

-37.31M

200.00K

-6.70M

Equity in Affiliates

U.S. GAAP Adjustment

Net Income Before Extra. Items

-94.80M

-168.13M

-335.11M

-226.98M

-199.62M

Total Extraordinary Items

-4.54M

-33.63M

Net Income

-94.80M

-172.66M

-335.11M

-226.98M

-233.25M

Total Adjustments to Net Income

Income Available to Com Excl ExtraOrd

-94.80M

-168.13M

-335.11M

-226.98M

-199.62M

Income Available to Com Incl ExtraOrd

-94.80M

-172.66M

-335.11M

-226.98M

-233.25M

Dilution Adjustment

Diluted Net Income

-94.80M

-172.66M

-335.11M

-226.98M

-233.25M

Diluted Weighted Average Shares

264.20M

259.37M

229.87M

186.04M

91.88M

Diluted EPS Excluding ExtraOrd Items

-0.35881

-0.6482

-1.45784

-1.22009

-2.1725

Diluted EPS including ExtraOrd Items

-0.358809

-0.665687

-1.457835

-1.220095

-2.538472

DPS – Common Stock Primary Issue

Diluted Normalized EPS

-0.3126

-0.34512

-0.87779

-0.9116

-0.81083