Income Statement
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-321.318M |
-2158.331M |
-504.441M |
-800.253M |
-442.12M |
Minority
Interest
|
30.822M |
166.424M |
185.303M |
205.975M |
198.357M |
Net
Income
|
-322.496M |
-2162.81M |
-507.305M |
-805.125M |
-444.207M |
Selling
General
Administrative
|
108.013M |
376.417M |
320.202M |
181.582M |
118.798M |
Gross
Profit
|
-74.226M |
-76.552M |
-90.932M |
-202.034M |
-215.101M |
Reconciled
Depreciation
|
186.69M |
195.157M |
247.293M |
408.111M |
369.145M |
Ebit
|
-81.481M |
-2126.812M |
-494.7M |
-705.7M |
-292.051M |
Ebitda
|
105.209M |
-331.39M |
-413.871M |
-292.643M |
77.094M |
Depreciation
And
Amortization
|
186.69M |
1795.422M |
80.829M |
413.057M |
369.145M |
Operating
Income
|
-81.481M |
-2126.812M |
-494.7M |
-705.7M |
-292.051M |
Other
Operating
Expenses
|
863.764M |
1564.795M |
1321.401M |
1625.157M |
815.572M |
Interest
Expense
|
209.015M |
3.262M |
12.863M |
10.402M |
135.454M |
Tax
Provision
|
1.178M |
4.479M |
2.864M |
4.872M |
2.087M |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-17.078M |
-3.262M |
-12.863M |
-10.402M |
11.672M |
Income
Tax
Expense
|
1.178M |
4.479M |
2.864M |
4.872M |
2.087M |
Total
Revenue
|
660.741M |
1057.508M |
877.137M |
1167.358M |
448.508M |
Total
Operating
Expenses
|
128.797M |
430.735M |
353.332M |
255.765M |
151.963M |
Cost
Of
Revenue
|
734.967M |
1134.06M |
968.069M |
1369.392M |
663.609M |
Total
Other
Income
Expense
Net
|
-239.837M |
-31.519M |
-9.741M |
-94.553M |
-150.069M |
Net
Income
From
Continuing
Ops
|
-322.496M |
-2162.837M |
-507.944M |
-806.673M |
-445.155M |
Net
Income
Applicable
To
Common
Shares
|
- |
-1996.413M |
-488.492M |
-791.15M |
-429.592M |
Balance Sheet
(Currency in USD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
586.759M |
1038.366M |
1873.015M |
3938.13M |
5145.23M |
Intangible
Assets
|
2.852M |
3.885M |
16.639M |
28.42M |
40.105M |
Other
Current
Assets
|
85.294M |
78.715M |
33.647M |
23.215M |
19.493M |
Total
Liab
|
157.211M |
960.974M |
1495.304M |
1752.514M |
3041.116M |
Total
Stockholder
Equity
|
61.969M |
51.267M |
336.554M |
2000.313M |
1898.139M |
Other
Current
Liab
|
-132.686M |
212.069M |
280.362M |
411.767M |
408.318M |
Common
Stock
|
0.099M |
0.063M |
0.06M |
0.055M |
0.044M |
Capital
Stock
|
0.099M |
0.063M |
0.06M |
0.055M |
0.044M |
Retained
Earnings
|
-4534.399M |
-4529.473M |
-4237.604M |
-2240.205M |
-1750.475M |
Good
Will
|
- |
0M |
43.011M |
1533.485M |
1533.485M |
Other
Assets
|
- |
- |
302.997M |
369.709M |
236.445M |
Cash
|
54.288M |
53.245M |
165.792M |
348.064M |
175.774M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
157.211M |
784.088M |
1031.53M |
1138.69M |
1625.69M |
Current
Deferred
Revenue
|
10.841M |
17.584M |
84.152M |
24.395M |
35.849M |
Net
Debt
|
93.212M |
350.045M |
654.858M |
677.969M |
2069.549M |
Short
Term
Debt
|
76.872M |
249.604M |
391.518M |
430.229M |
846.632M |
Short
Long
Term
Debt
|
39.945M |
86.813M |
106.318M |
65.18M |
291.197M |
Short
Long
Term
Debt
Total
|
147.5M |
403.29M |
820.65M |
1026.033M |
2245.323M |
Other
Stockholder
Equity
|
4573.515M |
4550.134M |
4566.956M |
4230.656M |
3645.669M |
Property
Plant
Equipment
|
- |
- |
910.564M |
1230.328M |
2419.573M |
Total
Current
Assets
|
54.288M |
364.956M |
577.573M |
767.137M |
886.293M |
Long
Term
Investments
|
45.553M |
22.231M |
22.231M |
9.051M |
29.329M |
Short
Term
Investments
|
17.127M |
7.72M |
26.423M |
53.61M |
79.645M |
Net
Receivables
|
136.856M |
225.276M |
166.649M |
149.863M |
140.803M |
Long
Term
Debt
|
- |
0.388M |
0.646M |
15.242M |
5M |
Inventory
|
-222.15M |
- |
185.062M |
192.385M |
470.578M |
Accounts
Payable
|
202.184M |
304.831M |
275.498M |
272.299M |
334.891M |
Accumulated
Other
Comprehensive
Income
|
22.754M |
30.543M |
7.142M |
9.807M |
2.901M |
Non
Currrent
Assets
Other
|
332.656M |
196.706M |
19.444M |
194.971M |
20.712M |
Non
Current
Assets
Total
|
532.471M |
673.41M |
1295.442M |
3170.993M |
4258.937M |
Capital
Lease
Obligations
|
107.555M |
316.089M |
713.686M |
945.611M |
1983.158M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
28.649M |
12.066M |
27.725M |
-24.43M |
153.95M |
Total
Cashflows
From
Investing
Activities
|
- |
-59.083M |
-39.258M |
7.424M |
-29.685M |
Total
Cash
From
Financing
Activities
|
-14.919M |
78.894M |
289.576M |
104.379M |
189.862M |
Net
Income
|
-322.496M |
-2162.837M |
-507.944M |
-806.673M |
-445.155M |
Change
In
Cash
|
-163.25M |
-184.295M |
204.489M |
-111.605M |
108.163M |
Begin
Period
Cash
Flow
|
216.495M |
400.79M |
196.301M |
307.906M |
199.743M |
End
Period
Cash
Flow
|
53.245M |
216.495M |
400.79M |
196.301M |
307.906M |
Total
Cash
From
Operating
Activities
|
-175.897M |
-199.12M |
-27.644M |
-223.357M |
-52.071M |
Depreciation
|
186.69M |
195.157M |
247.293M |
408.111M |
369.145M |
Other
Cashflows
From
Investing
Activities
|
- |
-19.041M |
-19.041M |
2.2M |
-8.02M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-40.503M |
-136.109M |
-142.55M |
-170.758M |
-97.735M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
52.509M |
53.116M |
109.098M |
185.018M |
189.862M |
Capital
Expenditures
|
20.271M |
43.962M |
95.558M |
177.916M |
135.846M |
Change
In
Working
Capital
|
-178.857M |
-133.584M |
-205.662M |
-129.599M |
-65.752M |
Other
Non
Cash
Items
|
124.388M |
1654.272M |
237.22M |
179.475M |
-25.607M |
Free
Cash
Flow
|
-196.168M |
-243.082M |
-123.202M |
-401.273M |
-187.917M |