|
Revenue
|
140.24M | 100.04M | 82.76M | 66.72M | 47.17M | 50.56M | 41.10M | | 89.91M | 74.91M | 219.75M | 492.85M | 844.29M | 1037.42M | 1828.29M | 2248.24M |
|
Cost of Revenue
|
| | | | | | | | | 1.80M | 25.06M | 74.19M | 115.00M | 140.17M | 268.22M | 306.51M |
|
Gross Profit
|
140.24M | 100.04M | 82.76M | 66.72M | 47.17M | 50.56M | 41.10M | | 89.91M | 73.11M | 194.69M | 418.67M | 729.28M | 897.24M | 1560.08M | 1941.73M |
|
Research & Development
|
108.73M | 106.38M | 99.30M | 86.57M | 112.96M | 190.25M | 276.50M | | 390.63M | 505.42M | 655.11M | 654.82M | 792.16M | 883.01M | 1004.41M | 1126.23M |
|
Selling, General & Administrative
|
39.91M | 37.73M | 38.28M | 44.61M | 27.15M | 44.53M | 60.61M | | 199.37M | 382.36M | 479.00M | 588.42M | 620.64M | 770.66M | 795.65M | 975.53M |
|
Other Operating Expenses
|
| | | 65.00M | | 220.77M | | | | 20.56M | 25.06M | 78.05M | 140.14M | 168.82M | 310.41M | 323.37M |
|
Operating Expenses
|
148.64M | 144.11M | 137.57M | 196.18M | 140.11M | 455.54M | 337.11M | | 590.00M | 889.58M | 1159.18M | 1321.29M | 1552.94M | 1822.49M | 2110.47M | 2425.13M |
|
Operating Income
|
-48.11M | -44.07M | -54.82M | -129.46M | -92.94M | -404.98M | -296.01M | | -500.09M | -814.67M | -939.43M | -828.44M | -708.65M | -785.07M | -282.18M | -176.88M |
|
EBIT
|
-48.11M | -44.07M | -54.82M | -129.46M | -92.94M | -404.98M | -296.01M | | -500.09M | -814.67M | -939.43M | -828.44M | -708.65M | -785.07M | -282.18M | -176.88M |
|
Non Operating Investment Income
|
| 4.42M | | 16.08M | | | | | | | | | | | | |
|
Interest & Investment Income
|
5.38M | 2.31M | 1.21M | 0.98M | 1.07M | 2.56M | 5.86M | | 12.24M | 29.26M | 33.45M | 11.81M | 1.58M | 24.81M | 95.56M | 121.99M |
|
Other Non Operating Income
|
0.63M | 1.98M | -0.53M | 0.33M | -0.05M | 1.82M | 0.08M | | -3.02M | 24.74M | 20.73M | 57.33M | -2.05M | -134.18M | -125.68M | -180.62M |
|
Non Operating Income
|
1.10M | 1.98M | -2.83M | 12.87M | 1.02M | 4.38M | 5.93M | | 9.21M | 54.00M | 54.18M | 57.33M | -143.49M | -341.92M | -151.34M | -200.49M |
|
EBT
|
-47.01M | -43.00M | -57.65M | -116.59M | -91.92M | -400.60M | -290.07M | | -490.87M | -760.67M | -885.25M | -855.60M | -852.14M | -1126.99M | -433.52M | -377.38M |
|
Tax Provisions
|
0.58M | 0.57M | 0.05M | -10.57M | -2.69M | | | | | 0.82M | 0.86M | 2.68M | 0.68M | 4.16M | 6.72M | -99.22M |
|
Profit After Tax
|
-66.39M | -43.52M | -57.65M | -106.01M | -89.22M | -360.39M | -290.07M | | -490.87M | -761.50M | -886.12M | -858.28M | -852.82M | -1131.16M | -440.24M | -278.16M |
|
Equity Income
|
-4.91M | -7.64M | -3.50M | -4.52M | | | | | | | | | | | | |
|
Investment Income
|
-0.12M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-47.59M | -43.57M | -57.70M | -106.01M | -89.22M | -400.60M | -290.07M | | -490.87M | -761.50M | -886.12M | -858.28M | -852.82M | -1131.16M | -440.24M | -278.16M |
|
Consolidated Net Income
|
-47.59M | -43.57M | -57.70M | -106.01M | -89.22M | -400.60M | -290.07M | | -490.87M | -761.50M | -886.12M | -858.28M | -852.82M | -1131.16M | -440.24M | -278.16M |
|
Income towards Parent Company
|
-47.59M | -43.57M | -57.70M | -106.01M | -89.22M | -400.60M | -290.07M | | -490.87M | -761.50M | -886.12M | -858.28M | -852.82M | -1131.16M | -440.24M | -278.16M |
|
Net Income towards Common Stockholders
|
-47.59M | -43.57M | -57.70M | -106.01M | -89.22M | -400.60M | -290.07M | | -490.87M | -761.50M | -886.12M | -858.28M | -852.82M | -1131.16M | -440.24M | -278.16M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
41.82M | 42.20M | 42.73M | 52.41M | 63.92M | 76.93M | 84.74M | 85.81M | 92.73M | 101.03M | 111.49M | 116.18M | 119.60M | 123.03M | 125.49M | 128.98M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 109.26M | 114.99M | 118.45M | 121.69M | 124.91M | 127.65M |
|
EBITDA
|
-48.06M | -43.52M | -58.53M | -90.19M | -85.17M | -331.35M | -334.47M | | -491.87M | -760.28M | -889.42M | -865.38M | -842.46M | -1142.55M | -418.96M | -289.30M |
|
Tax Rate
|
| | | 9.07% | 2.93% | | | | | | | | | | | 26.29% |