|
Revenue
|
111.20M | 132.92M | 176.74M | 226.74M | 260.35M | 304.57M | 369.26M | 467.99M | 545.36M | 617.02M |
|
Cost of Revenue
|
48.48M | 54.14M | 81.97M | 105.99M | 117.44M | 130.32M | 167.85M | 220.37M | 242.38M | 230.88M |
|
Gross Profit
|
62.72M | 82.80M | 112.14M | 141.82M | 166.51M | 215.81M | 265.17M | 334.69M | 402.04M | 466.84M |
|
Research & Development
|
42.40M | 22.99M | 34.84M | 44.72M | 58.04M | 70.24M | 97.52M | 139.21M | 153.10M | 154.98M |
|
Selling, General & Administrative
|
12.52M | 17.04M | 27.15M | 37.82M | 41.50M | 53.15M | 83.70M | 120.11M | 114.53M | 141.83M |
|
Other Operating Expenses
|
12.65M | 54.14M | 81.97M | 105.99M | 117.44M | 130.32M | 167.85M | 220.37M | 242.38M | 230.88M |
|
Operating Expenses
|
67.56M | 94.17M | 143.95M | 188.54M | 216.98M | 253.71M | 349.07M | 479.69M | 510.01M | 527.70M |
|
Operating Income
|
-4.84M | -11.37M | -31.81M | -46.72M | -50.47M | -37.90M | -83.91M | -145.01M | -107.97M | -60.85M |
|
EBIT
|
-4.84M | -11.37M | -31.81M | -46.72M | -50.47M | -37.90M | -83.91M | -145.01M | -107.97M | -60.85M |
|
Interest & Investment Income
|
-0.19M | -0.98M | -0.47M | -0.20M | -0.37M | -0.48M | -0.37M | -1.67M | -17.86M | |
|
Other Non Operating Income
|
-1.58M | -1.79M | 2.04M | -2.29M | 0.94M | 5.79M | -3.58M | -3.54M | 17.60M | -6.77M |
|
Non Operating Income
|
-1.77M | -2.77M | 2.04M | -2.49M | 0.94M | 5.79M | -3.96M | -5.22M | 17.60M | -30.36M |
|
EBT
|
-6.61M | -14.14M | -30.25M | -49.21M | -49.89M | -32.59M | -87.86M | -150.23M | -108.23M | -91.21M |
|
Tax Provisions
|
0.38M | -1.68M | 0.76M | 0.24M | 0.82M | 0.88M | 0.78M | 0.69M | 3.21M | 1.05M |
|
Profit After Tax
|
-6.99M | -12.46M | -31.01M | -49.45M | -50.71M | -33.48M | -88.64M | -150.92M | -111.44M | -92.26M |
|
Income from Continuing Operations
|
-6.99M | -12.46M | -31.01M | -49.45M | -50.71M | -33.48M | -88.64M | -150.92M | -111.44M | -92.26M |
|
Consolidated Net Income
|
-6.99M | -12.46M | -31.01M | -49.45M | -50.71M | -33.48M | -88.64M | -150.92M | -111.44M | -92.26M |
|
Income towards Parent Company
|
-6.99M | -12.46M | -31.01M | -49.45M | -50.71M | -33.48M | -88.64M | -150.92M | -111.44M | -92.26M |
|
Preferred Dividend Payments
|
0.86M | 0.86M | 0.36M | | | | | | | |
|
Net Income towards Common Stockholders
|
-7.85M | -13.32M | -31.36M | -49.45M | -50.71M | -33.48M | -88.64M | -150.92M | -111.44M | -92.26M |
|
EPS (Basic)
|
-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)
|
| 58.69M | 60.30M | 63.67M | 67.15M | 70.05M | 71.18M | 72.55M | 73.23M | 73.89M |
|
Shares Outstanding (Diluted Average)
|
| | | | 65.48M | 69.05M | 71.04M | 72.46M | 73.10M | 72.99M |
|
EBITDA
|
-4.84M | -11.37M | -31.81M | -46.72M | -50.47M | -37.90M | -83.91M | -145.01M | -107.97M | -60.85M |
|
Tax Rate
|
| 11.90% | | | | | | | | |