|
Revenue
|
| 34.74M | 45.03M | 53.71M | 68.57M | 62.55M | 60.43M | 57.60M | 60.22M | 62.22M | 72.75M | 64.23M | 64.52M | 69.21M | 79.23M | 64.00M | 62.45M | 61.92M | 70.68M | 59.52M | 62.79M | 61.05M | 71.01M | 66.83M | 70.90M | 56.29M | 55.31M |
|
Cost of Revenue
|
| 19.06M | 24.92M | 33.03M | 43.83M | 42.12M | 37.82M | 35.70M | 33.89M | 35.18M | 43.70M | 36.77M | 36.50M | 41.51M | 45.65M | 38.75M | 38.24M | 40.46M | 46.83M | 41.15M | 39.29M | 38.35M | 36.61M | 31.57M | 31.14M | 26.78M | 26.97M |
|
Gross Profit
|
| 15.68M | 20.12M | 20.69M | 24.74M | 20.43M | 22.61M | 21.89M | 26.33M | 27.04M | 29.05M | 27.47M | 28.02M | 27.70M | 33.58M | 25.25M | 24.20M | 21.46M | 23.84M | 18.37M | 23.50M | 22.69M | 34.39M | 35.26M | 39.76M | 29.51M | 28.34M |
|
Research & Development
|
| 13.60M | 14.77M | 14.94M | 17.64M | 25.27M | 26.56M | 23.04M | 22.38M | 27.40M | 33.78M | 37.48M | 37.07M | 36.25M | 27.68M | 25.92M | 25.84M | 27.71M | 26.35M | 26.68M | 20.81M | 19.80M | 18.78M | 22.10M | 18.24M | 18.58M | 13.94M |
|
Selling, General & Administrative
|
| 14.65M | 14.02M | 15.34M | 80.08M | 43.11M | 27.71M | 21.35M | 24.21M | 34.38M | 14.68M | 32.72M | 34.91M | 37.68M | 41.04M | 36.37M | 36.32M | 29.57M | 24.39M | 32.76M | 28.46M | 25.18M | 34.77M | 23.19M | 21.16M | 21.74M | 21.96M |
|
Other Operating Expenses
|
9.72M | 32.24M | 40.73M | 49.19M | 58.68M | 58.45M | 55.72M | 51.94M | 51.16M | 55.89M | 71.72M | 64.52M | 61.94M | 66.40M | 75.35M | 399.03M | 94.79M | 148.00M | 76.90M | 75.12M | 65.90M | 63.44M | 60.21M | 51.95M | 51.88M | 45.30M | 44.56M |
|
Operating Expenses
|
| 60.49M | 69.52M | 79.47M | 156.40M | 126.84M | 109.99M | 96.34M | 97.75M | 117.67M | 120.17M | 134.71M | 133.92M | 140.33M | 144.08M | 461.32M | 156.95M | 205.28M | 127.63M | 134.55M | 115.17M | 108.42M | 113.76M | 97.24M | 91.28M | 85.62M | 80.46M |
|
Operating Income
|
| -25.75M | -24.49M | -25.75M | -87.83M | -64.29M | -49.56M | -38.74M | -37.53M | -55.45M | -47.42M | -70.48M | -69.40M | -71.12M | -64.84M | -397.32M | -94.51M | -143.36M | -56.95M | -75.03M | -52.38M | -47.37M | -42.76M | -30.41M | -20.38M | -29.33M | -25.15M |
|
EBIT
|
| -25.75M | -24.49M | -25.75M | -87.83M | -64.29M | -49.56M | -38.74M | -37.53M | -55.45M | -47.42M | -70.48M | -69.40M | -71.12M | -64.84M | -397.32M | -94.51M | -143.36M | -56.95M | -75.03M | -52.38M | -47.37M | -42.76M | -30.41M | -20.38M | -29.33M | -25.15M |
|
Interest & Investment Income
|
| 1.29M | 0.99M | 0.85M | 0.31M | 0.26M | 0.22M | 0.06M | 0.22M | -0.38M | 0.22M | 0.11M | 0.76M | 1.24M | 4.01M | 0.94M | 2.33M | 7.98M | 8.17M | 3.78M | 2.67M | 3.88M | 0.42M | 2.69M | 0.84M | 0.64M | -0.37M |
|
EBT
|
| -24.46M | -23.50M | -24.90M | -87.52M | -64.03M | -49.34M | -38.68M | -37.31M | -55.83M | -47.21M | -70.37M | -68.64M | -69.89M | -60.83M | -396.38M | -92.17M | -135.38M | -48.78M | -71.25M | -49.71M | -43.49M | -42.33M | -17.01M | -19.53M | -30.69M | -25.60M |
|
Tax Provisions
|
| -0.39M | -0.78M | | 0.25M | 0.08M | 0.31M | 0.31M | 0.10M | -5.45M | -0.33M | -0.33M | 0.46M | 0.10M | 3.05M | 1.48M | 0.72M | 1.12M | 0.70M | 1.27M | 0.10M | -0.15M | 1.78M | 0.57M | -0.72M | 1.22M | 0.44M |
|
Profit After Tax
|
| -24.07M | -22.72M | -25.22M | -88.22M | -64.60M | -50.59M | -39.80M | -38.14M | -51.49M | -47.91M | -70.25M | -69.65M | -70.58M | -61.59M | -398.51M | -93.52M | -137.10M | -50.04M | -73.45M | -50.58M | -44.04M | -44.57M | -18.70M | -19.70M | -32.38M | -24.92M |
|
Equity Income
|
| | | -0.32M | -0.44M | -0.49M | -0.94M | -0.82M | -0.72M | -0.55M | -1.04M | -0.21M | -0.55M | -0.59M | -0.92M | -0.65M | -0.62M | -0.60M | -0.71M | -0.93M | -0.77M | -0.70M | -0.71M | -0.78M | -0.72M | | -0.20M |
|
Net Income - Minority
|
| | | | | -22.34M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.06M | -0.29M | -0.84M | -1.56M | -1.51M | -0.27M | -0.62M | -0.28M | 0.56M | -0.12M | -0.22M | -0.51M | -0.49M | -0.43M | -0.82M | -1.04M | -0.69M | -1.46M | -1.34M | -0.66M | -0.58M | -1.92M | 0.35M | 0.17M | 0.47M | -0.25M |
|
Income from Continuing Operations
|
| -24.07M | -22.72M | -24.90M | -87.78M | -64.11M | -49.65M | -38.99M | -37.41M | -50.38M | -46.87M | -70.04M | -69.10M | -69.98M | -63.88M | -397.86M | -92.89M | -136.50M | -49.49M | -72.52M | -49.80M | -43.34M | -44.11M | -17.58M | -18.81M | -31.91M | -26.04M |
|
Consolidated Net Income
|
| -24.07M | -22.72M | -24.90M | -87.78M | -64.11M | -49.65M | -38.99M | -37.41M | -50.38M | -46.87M | -70.04M | -69.10M | -69.98M | -63.88M | -397.86M | -92.89M | -136.50M | -49.49M | -72.52M | | | | 10.71M | | -2.00M | -0.08M |
|
Income towards Parent Company
|
| -24.07M | -22.72M | -24.90M | -87.78M | -86.45M | -49.65M | -38.99M | -37.41M | -50.38M | -46.87M | -70.04M | -69.10M | -69.98M | -63.88M | -397.86M | -92.89M | -136.50M | -49.49M | -72.52M | | | | 10.71M | | -2.00M | -0.08M |
|
Net Income towards Common Stockholders
|
| -24.07M | -22.72M | -24.90M | -87.78M | -86.45M | -49.65M | -38.99M | -37.41M | -50.38M | -46.87M | -70.04M | -69.10M | -69.98M | -63.88M | -397.86M | -92.89M | -136.50M | -49.49M | -72.52M | | | | 10.71M | | -2.00M | -0.08M |
|
EPS (Basic)
|
| -0.57 | -0.57 | -0.58 | -1.99 | -0.92 | 1.11 | -0.16 | -0.15 | -0.20 | -0.18 | -0.26 | -0.25 | -0.25 | -18.95 | -1.42 | -6.53 | -9.54 | -3.22 | -4.94 | -3.36 | -2.87 | -2.75 | -1.19 | -1.24 | -2.00 | -1.52 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.50 | | -0.15 | -0.20 | -0.18 | -0.26 | -0.25 | -0.25 | -18.95 | -1.42 | -6.53 | -9.54 | -3.22 | -4.94 | -3.36 | -2.87 | -2.75 | -1.19 | -1.24 | -2.00 | -1.52 |
|
Shares Outstanding (Weighted Average)
|
40.58M | 41.93M | 41.14M | 42.38M | 43.48M | 68.50M | 99.04M | 243.54M | 249.37M | 257.28M | 254.07M | 268.00M | 273.62M | 277.39M | 13.71M | 279.97M | 14.16M | 14.29M | 14.21M | 14.59M | 14.88M | 15.14M | 15.00M | 15.67M | 15.89M | 16.21M | 16.05M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 99.04M | | 249.37M | 257.28M | 254.07M | 268.00M | 273.62M | 277.39M | 13.71M | 279.97M | 14.16M | 14.29M | 14.21M | 14.59M | 14.88M | 15.14M | 15.00M | 15.67M | 15.89M | 16.21M | 16.05M |
|
EBITDA
|
| -24.36M | -22.70M | -25.35M | -88.19M | -64.69M | -50.34M | -39.82M | -38.27M | -53.31M | -52.02M | -74.45M | -79.94M | -80.79M | -64.84M | -397.32M | -94.51M | -143.36M | -56.95M | -75.03M | -52.38M | -47.37M | -42.76M | -30.41M | -20.38M | -29.33M | -25.15M |
|
Tax Rate
|
| 1.60% | 3.32% | | -0.29% | -0.12% | -0.63% | -0.80% | -0.28% | 9.77% | 0.71% | 0.47% | -0.67% | -0.14% | -5.02% | -0.37% | -0.78% | -0.83% | -1.45% | -1.79% | -0.20% | 0.34% | -4.20% | -3.34% | 3.71% | -3.96% | -1.71% |