|
Revenue
|
185.08M | 44.27M | 361.31M | 342.29M | 337.44M | 318.12M | 327.94M | 335.66M | 383.34M | 421.55M | 450.92M | 464.91M | 656.90M | 777.55M | 691.32M | 657.27M | 696.16M |
|
Cost of Revenue
|
146.08M | 32.49M | 256.09M | 259.13M | 272.85M | 259.05M | 267.45M | 269.84M | 291.52M | 309.62M | 335.54M | 362.18M | 452.36M | 509.00M | 491.79M | 485.36M | 535.16M |
|
Gross Profit
|
39.00M | 11.78M | 105.22M | 83.17M | 64.58M | 59.07M | 60.48M | 65.82M | 91.82M | 111.93M | 115.38M | 102.73M | 204.54M | 268.56M | 199.54M | 171.92M | 161.00M |
|
Research & Development
|
19.17M | 3.08M | 29.47M | 30.63M | 27.83M | 24.41M | 27.07M | 26.01M | 29.84M | 37.34M | 46.43M | 51.25M | 62.95M | 71.26M | 88.15M | 89.94M | 94.27M |
|
Share-based Compensation (IS)
|
3.54M | 0.51M | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
20.57M | 3.84M | 37.94M | 35.80M | 35.47M | 34.55M | 37.62M | 37.87M | 48.84M | 66.16M | 75.97M | 64.82M | 77.51M | 95.26M | 88.86M | 85.73M | 95.17M |
|
Other Operating Expenses
|
| | | | 2.56M | | | 0.43M | | | | 0.60M | | | | | |
|
Operating Expenses
|
39.74M | 6.92M | 67.41M | 66.43M | 65.86M | 58.96M | 64.70M | 64.31M | 78.68M | 103.51M | 122.40M | 116.67M | 140.47M | 166.52M | 177.01M | 175.67M | 189.44M |
|
Operating Income
|
-0.74M | 4.86M | 37.81M | 16.73M | -1.28M | 0.11M | -4.22M | 1.51M | 13.14M | 8.42M | -7.02M | -13.94M | 64.08M | 102.04M | 22.53M | -3.76M | -28.44M |
|
EBIT
|
-0.74M | 4.86M | 37.81M | 16.73M | -1.28M | 0.11M | -4.22M | 1.51M | 13.14M | 8.42M | -7.02M | -13.94M | 64.08M | 102.04M | 22.53M | -3.76M | -28.44M |
|
Interest & Investment Income
|
0.65M | 0.04M | 0.28M | 0.10M | 0.08M | 0.12M | 0.11M | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | -0.18M | 0.53M | -0.50M | -0.14M | -2.76M | -6.36M | -1.23M | 2.46M | 1.00M | -1.73M | -0.07M | -1.00M |
|
Non Operating Income
|
| | | | | -0.18M | 0.53M | -0.50M | -0.14M | -2.76M | -6.36M | -1.23M | 2.46M | 1.00M | -1.73M | -0.07M | -1.00M |
|
EBT
|
0.84M | 39.32M | 40.44M | 16.50M | -1.57M | -0.34M | -3.87M | 0.99M | 12.91M | 5.66M | -13.38M | -17.91M | 60.22M | 495.07M | 19.71M | -2.64M | -27.80M |
|
Tax Provisions
|
-0.17M | 1.50M | 2.61M | 3.58M | 4.00M | 2.77M | 3.90M | 4.02M | 3.65M | 0.71M | 1.26M | 0.35M | 3.94M | 39.26M | 5.94M | 3.65M | -8.62M |
|
Profit After Tax
|
1.01M | 37.82M | 37.83M | 12.92M | -5.58M | -3.10M | -7.76M | -3.03M | 13.83M | 14.26M | -14.64M | -18.26M | 58.12M | 453.18M | 12.36M | -11.08M | -96.98M |
|
Equity Income
|
-0.04M | 0.92M | 1.77M | | | | | | | | | | | -3.14M | | | |
|
Investment Income
|
0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.10M | -4.57M | -9.31M | -16.50M | -11.66M | -1.83M | 0.02M | | | |
|
Income from Continuing Operations
|
1.01M | 37.82M | 37.83M | 12.92M | -5.58M | -3.10M | -7.76M | -3.03M | 9.26M | 4.95M | -14.64M | -18.26M | 56.29M | 455.81M | 13.78M | -6.29M | -19.18M |
|
Consolidated Net Income
|
1.01M | 37.82M | 37.83M | 12.92M | -5.58M | -3.10M | -7.76M | -3.03M | 9.26M | 4.95M | -14.64M | -18.26M | 56.29M | 455.81M | 13.78M | -6.29M | -19.18M |
|
Income towards Parent Company
|
1.01M | 37.82M | 37.83M | 12.92M | -5.58M | -3.10M | -7.76M | -3.03M | 9.26M | 4.95M | -14.64M | -18.26M | 56.29M | 455.81M | 13.78M | -6.29M | -19.18M |
|
Net Income towards Common Stockholders
|
1.01M | 37.82M | 37.83M | 12.92M | -5.58M | -3.10M | -7.76M | -3.03M | 9.26M | 4.95M | -14.64M | -18.26M | 56.29M | 455.81M | 13.78M | -6.29M | -19.18M |
|
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 | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
-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 | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
| 22.10M | 22.10M | 24.80M | 25.50M | 26.13M | 26.34M | 22.43M | 23.79M | 23.88M | 24.29M | 25.08M | 26.09M | 27.07M | 27.49M | 28.70M | 29.76M |
|
Shares Outstanding (Diluted Average)
|
7.91M | 24.13M | 24.99M | 25.61M | 25.35M | 25.95M | 26.43M | 22.45M | 24.83M | 24.84M | 24.70M | 24.84M | 27.27M | 28.20M | 29.53M | 28.24M | 29.41M |
|
EBITDA
|
-0.74M | 4.86M | 37.81M | 16.73M | -1.28M | 0.11M | -4.22M | 1.51M | 13.14M | 8.42M | -7.02M | -13.94M | 64.08M | 102.04M | 22.53M | -3.76M | -28.44M |
|
Tax Rate
|
| 3.81% | 6.45% | 21.71% | | | | | 28.28% | 12.52% | | | 6.53% | 7.93% | 30.12% | | 31.03% |