|
Revenue
|
| 0.76M | 1.12M | 7.18M | 10.66M | 22.76M | 16.99M | 42.22M | 80.94M | 154.08M | 258.21M | 426.45M |
|
Cost of Revenue
|
| 1.16M | 1.75M | 4.62M | 6.36M | 29.16M | 42.19M | 61.29M | 79.77M | 118.81M | 169.27M | 206.90M |
|
Gross Profit
|
| 0.55M | 0.45M | 2.56M | 4.30M | -6.40M | -25.21M | -19.07M | 1.17M | 35.27M | 88.94M | 219.55M |
|
Amortization - Intangibles
|
| | | | | 1.23M | 0.84M | 0.72M | 0.71M | 0.71M | 0.72M | 0.40M |
|
Research & Development
|
| 0.65M | 3.47M | 7.02M | 7.69M | 5.57M | 3.93M | 5.91M | 3.65M | 3.61M | 3.30M | 1.81M |
|
Selling, General & Administrative
|
| 1.43M | 3.14M | 6.75M | 8.49M | 18.75M | 22.50M | 35.05M | 42.90M | 52.46M | 59.02M | 74.12M |
|
Other Operating Expenses
|
0.02M | 3.10M | 1.75M | 8.93M | 11.81M | 37.75M | 50.85M | 4.89M | 13.00M | 18.56M | 4.99M | 4.63M |
|
Operating Expenses
|
0.02M | 5.18M | 8.36M | 22.69M | 27.99M | 62.07M | 77.27M | 45.84M | 59.55M | 74.63M | 67.31M | 80.57M |
|
Operating Income
|
| -4.62M | -7.91M | -15.51M | -17.33M | -39.31M | -60.29M | -64.91M | -58.37M | -39.37M | 21.63M | 138.98M |
|
EBIT
|
| -4.62M | -7.91M | -15.51M | -17.33M | -39.31M | -60.29M | -64.91M | -58.37M | -39.37M | 21.63M | 138.98M |
|
Non Operating Investment Income
|
| | | 0.07M | | | | | | | | |
|
Interest & Investment Income
|
11.00 | 0.00M | 0.02M | 0.04M | 0.05M | 0.06M | 0.20M | 0.29M | 0.04M | 0.04M | 1.62M | 2.10M |
|
Other Non Operating Income
|
| | | -0.72M | 0.00M | -1.21M | -0.13M | 0.99M | -0.25M | -6.67M | -26.17M | 4.34M |
|
Non Operating Income
|
| | | -2.46M | -2.18M | -4.45M | -5.45M | -11.83M | -13.27M | -26.54M | -49.87M | -13.27M |
|
EBT
|
| -6.22M | -7.92M | -17.32M | -19.52M | -42.54M | -65.62M | -76.61M | -71.40M | -65.90M | -28.24M | 125.71M |
|
Tax Provisions
|
| -0.32M | -0.62M | | | | | | | | | -71.96M |
|
Profit After Tax
|
0.02M | -5.90M | -7.30M | -17.32M | -19.52M | -42.54M | -65.62M | -75.75M | -71.65M | -65.90M | -28.24M | 197.67M |
|
Income from Continuing Operations
|
| -5.90M | -7.30M | -17.32M | -19.52M | -42.54M | -65.62M | -76.61M | -71.40M | -65.90M | -28.24M | 197.67M |
|
Consolidated Net Income
|
| -5.90M | -7.30M | -17.32M | -19.52M | -42.54M | -65.62M | -76.61M | -71.40M | -65.90M | -28.24M | 197.67M |
|
Income towards Parent Company
|
| -5.90M | -7.30M | -17.32M | -19.52M | -42.54M | -65.62M | -76.61M | -71.40M | -65.90M | -28.24M | 197.67M |
|
Net Income towards Common Stockholders
|
| -5.90M | -7.30M | -17.32M | -19.52M | -42.54M | -65.62M | -76.61M | -71.40M | -65.90M | -28.24M | 197.67M |
|
EPS (Basic)
|
| -16.72 | -1.76 | -1.73 | -1.61 | -1.91 | -1.45 | -0.88 | -0.51 | -0.33 | -0.13 | 0.85 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.88 | -0.51 | -0.33 | -0.13 | 0.81 |
|
Shares Outstanding (Weighted Average)
|
| | 4.62M | 10.71M | 12.89M | 39.41M | 46.35M | 94.55M | 195.81M | 196.78M | 225.97M | 236.39M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 86.15M | 139.58M | 197.87M | 223.98M | 243.34M |
|
EBITDA
|
| -4.62M | -7.91M | -15.51M | -17.33M | -39.31M | -60.29M | -64.91M | -58.37M | -39.37M | 21.63M | 138.98M |
|
Interest Expenses
|
| 1.60M | 0.03M | 1.84M | 2.24M | 3.29M | 5.52M | 11.99M | 13.06M | 19.28M | 25.03M | 13.93M |
|
Tax Rate
|
| 5.15% | 7.80% | | | | | | | | | |