|
Revenue
|
26.54M | 47.67M | 74.98M | 105.59M | 143.80M | 190.10M | 256.01M | 310.06M | 359.37M | 471.88M | 620.45M | 794.20M |
|
Cost of Revenue
|
13.62M | 22.55M | 33.90M | 44.63M | 55.28M | 73.55M | 101.64M | 119.03M | 143.94M | 191.83M | 238.08M | 282.07M |
|
Gross Profit
|
12.93M | 25.12M | 41.07M | 60.96M | 88.52M | 116.55M | 154.37M | 191.03M | 215.43M | 280.06M | 382.37M | 512.13M |
|
Depreciation & Amortization - Total
|
| | 1.40M | 2.30M | 2.30M | 2.40M | 3.10M | 4.00M | 4.70M | 5.10M | 7.30M | 5.20M |
|
Research & Development
|
5.06M | 6.50M | 9.55M | 12.64M | 16.58M | 24.11M | 39.51M | 48.53M | 65.98M | 111.12M | 151.36M | 160.38M |
|
Selling, General & Administrative
|
2.29M | 6.49M | 14.34M | 17.98M | 21.20M | 24.89M | 34.48M | 47.48M | 57.28M | 100.79M | 93.45M | 85.97M |
|
Other Operating Expenses
|
26.80M | 43.24M | 64.68M | 81.09M | 94.39M | 119.01M | 172.47M | 200.26M | 243.29M | 327.24M | 367.37M | 407.01M |
|
Operating Expenses
|
34.15M | 56.23M | 89.98M | 114.01M | 134.47M | 170.41M | 249.55M | 300.27M | 371.25M | 544.25M | 619.48M | 658.56M |
|
Operating Income
|
-7.60M | -8.56M | -15.00M | -8.42M | 9.34M | 19.66M | 6.46M | 9.78M | -11.88M | -72.37M | 0.96M | 135.64M |
|
EBIT
|
-7.60M | -8.56M | -15.00M | -8.42M | 9.34M | 19.66M | 6.46M | 9.78M | -11.88M | -72.37M | 0.96M | 135.64M |
|
Interest & Investment Income
|
| | | | | | | | | 1.18M | 7.03M | 13.98M |
|
Other Non Operating Income
|
0.29M | -0.12M | 0.01M | -0.04M | -0.10M | -0.06M | 0.02M | 188.90M | 13.11M | 4.47M | 0.00M | 0.70M |
|
Non Operating Income
|
0.29M | -0.12M | 0.01M | -0.04M | -0.10M | -0.06M | 0.02M | 188.90M | 13.11M | 4.47M | 0.00M | 0.70M |
|
EBT
|
-7.30M | -8.62M | -15.59M | -8.21M | 9.77M | 20.39M | 4.82M | 196.83M | 1.73M | -66.72M | 8.00M | 150.32M |
|
Tax Provisions
|
| | 0.07M | 0.07M | 0.06M | 0.42M | -31.46M | 38.43M | 0.71M | 1.40M | 5.29M | -53.75M |
|
Profit After Tax
|
-7.30M | -8.62M | -15.67M | -8.28M | 9.72M | 19.97M | 36.28M | 158.40M | 1.03M | -68.12M | 2.70M | 204.07M |
|
Income from Continuing Operations
|
-7.30M | -8.62M | -15.67M | -8.28M | 9.72M | 19.97M | 36.28M | 158.40M | 1.03M | -68.12M | 2.70M | 204.07M |
|
Consolidated Net Income
|
-7.30M | -8.62M | -15.67M | -8.28M | 9.72M | 19.97M | 36.28M | 158.40M | 1.03M | -68.12M | 2.70M | 204.07M |
|
Income towards Parent Company
|
-7.30M | -8.62M | -15.67M | -8.28M | 9.72M | 19.97M | 36.28M | 158.40M | 1.03M | -68.12M | 2.70M | 204.07M |
|
Net Income towards Common Stockholders
|
-7.30M | -8.62M | -15.67M | -8.28M | 9.72M | 19.97M | 36.28M | 158.40M | 1.03M | -68.12M | 2.70M | 204.07M |
|
EPS (Basic)
|
-0.87 | -0.98 | -0.73 | -0.25 | 0.29 | 0.59 | 1.07 | 4.62 | 0.03 | -1.95 | 0.08 | 5.63 |
|
EPS (Weighted Average and Diluted)
|
| | -0.73 | -0.25 | 0.28 | 0.56 | 1.02 | 4.44 | 0.03 | -1.95 | 0.07 | 5.55 |
|
Shares Outstanding (Weighted Average)
|
| | 33.53M | 33.70M | 33.95M | 34.25M | 34.16M | 34.40M | 34.67M | 35.16M | 35.76M | 36.33M |
|
Shares Outstanding (Diluted Average)
|
| | 21.34M | 33.56M | 35.15M | 35.56M | 35.57M | 35.71M | 35.70M | 35.01M | 36.42M | 36.78M |
|
EBITDA
|
-7.60M | -8.56M | -13.60M | -6.12M | 11.63M | 22.06M | 9.56M | 13.78M | -7.18M | -67.27M | 8.26M | 140.84M |
|
Tax Rate
|
| | | | 0.59% | 2.06% | | 19.52% | 40.72% | | 66.21% | |