|
Revenue
|
27.37M | 36.51M | 74.64M | 107.52M | 156.62M | 259.75M | 388.83M | 557.72M | 782.12M |
|
Cost of Revenue
|
14.04M | 19.28M | 40.19M | 56.87M | 87.03M | 144.90M | 205.22M | 281.51M | 390.56M |
|
Gross Profit
|
13.33M | 17.23M | 34.45M | 50.65M | 69.60M | 114.86M | 183.62M | 276.21M | 391.55M |
|
Research & Development
|
3.26M | 5.14M | 10.38M | 12.90M | 19.12M | 34.21M | 62.23M | 92.71M | 105.47M |
|
Selling, General & Administrative
|
2.67M | 5.89M | 7.99M | 8.06M | 12.21M | 15.21M | 22.46M | 40.65M | 69.64M |
|
Other Operating Expenses
|
3.91M | 5.50M | 9.61M | 11.90M | 16.77M | 26.73M | 39.89M | 47.02M | 65.45M |
|
Operating Expenses
|
9.84M | 16.52M | 27.98M | 32.86M | 48.11M | 76.15M | 124.58M | 180.38M | 240.56M |
|
Operating Income
|
3.49M | 0.70M | 6.47M | 17.79M | 21.49M | 38.70M | 59.03M | 95.84M | 151.00M |
|
EBIT
|
3.49M | 0.70M | 6.47M | 17.79M | 21.49M | 38.70M | 59.03M | 95.84M | 151.00M |
|
Non Operating Investment Income
|
| | | | 12.57M | 0.61M | -7.86M | -2.74M | 0.97M |
|
Interest & Investment Income
|
0.02M | 0.01M | 0.03M | 0.33M | 0.90M | 0.51M | 8.74M | 8.35M | 9.94M |
|
Other Non Operating Income
|
| | 1.25M | 1.39M | -3.38M | -0.63M | 3.31M | -1.56M | 6.33M |
|
Non Operating Income
|
-0.59M | -0.55M | 1.25M | 1.39M | -3.38M | -0.63M | 3.31M | -1.56M | 6.33M |
|
EBT
|
2.98M | -0.33M | 7.38M | 18.94M | 19.30M | 43.05M | 67.36M | 116.22M | 166.30M |
|
Tax Provisions
|
0.59M | 0.55M | 1.15M | 3.18M | -2.38M | 0.13M | 16.80M | 19.36M | 35.03M |
|
Profit After Tax
|
2.39M | -0.87M | 6.57M | 19.46M | 21.68M | 42.92M | 50.56M | 96.85M | 131.27M |
|
Equity Income
|
| 0.04M | 0.12M | 0.17M | 0.66M | 4.64M | 4.67M | 9.95M | 0.42M |
|
Income from Non-Controlling Interests
|
1.36M | -0.55M | | 0.56M | 6.86M | 5.61M | 11.30M | 19.50M | 27.64M |
|
Income from Continuing Operations
|
2.39M | -0.87M | 6.23M | 15.76M | 21.68M | 42.92M | 50.56M | 96.85M | 131.27M |
|
Consolidated Net Income
|
2.39M | -0.87M | 6.23M | 15.76M | 21.68M | 42.92M | 50.56M | 96.85M | 131.27M |
|
Income towards Parent Company
|
2.39M | -0.87M | 6.23M | 15.76M | 21.68M | 42.92M | 50.56M | 96.85M | 131.27M |
|
Net Income towards Common Stockholders
|
2.39M | -0.32M | 6.57M | 15.76M | 21.68M | 42.92M | 50.56M | 96.85M | 131.27M |
|
EPS (Basic)
|
0.30 | -0.05 | 0.42 | 1.12 | 0.34 | 0.65 | 0.66 | 1.29 | 1.67 |
|
EPS (Weighted Average and Diluted)
|
0.18 | -0.05 | 0.37 | 0.99 | 0.30 | 0.58 | 0.59 | 1.16 | 1.53 |
|
Shares Outstanding (Weighted Average)
|
| 46.04M | 48.01M | 54.59M | 55.39M | 58.52M | 59.46M | 60.61M | 62.63M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 65.36M | 65.34M | 64.87M | 66.24M |
|
EBITDA
|
1.86M | -0.40M | 5.59M | 18.56M | 32.17M | 47.62M | -10.39M | 86.23M | 115.97M |
|
Interest Expenses
|
0.18M | 0.28M | 0.50M | 0.74M | 0.98M | 0.77M | 1.66M | 2.68M | 4.15M |
|
Tax Rate
|
19.95% | | 15.57% | 16.77% | | 0.31% | 24.94% | 16.66% | 21.06% |