|
Revenue
|
38.08M | 43.47M | 47.71M | 52.02M | 58.91M | 68.37M | 76.67M | 89.48M | 100.34M | 111.95M | 120.65M | 134.90M | 141.44M | 150.23M | 152.41M | 162.46M | 166.50M | 171.13M | 172.45M | 179.21M | 183.88M | 188.33M | 187.27M | 196.94M | 201.03M |
|
Cost of Revenue
|
35.90M | 30.91M | 36.09M | 38.82M | 48.04M | 53.53M | 56.78M | 63.93M | 73.30M | 88.89M | 96.12M | 110.39M | 113.71M | 114.73M | 93.24M | 96.45M | 98.35M | 103.92M | 104.33M | 108.65M | 104.71M | 102.26M | 99.84M | 106.68M | 100.24M |
|
Gross Profit
|
32.75M | 37.67M | 41.50M | 45.00M | 51.58M | 60.18M | 68.76M | 79.61M | 90.76M | 100.42M | 108.21M | 121.14M | 126.28M | 135.03M | 137.56M | 146.22M | 150.45M | 153.74M | 154.64M | 159.22M | 164.08M | 168.73M | 168.04M | 176.72M | 178.73M |
|
Research & Development
|
39.71M | 20.09M | 22.38M | 25.96M | 33.00M | 39.80M | 39.97M | 48.45M | 53.79M | 60.91M | 65.20M | 75.23M | 75.51M | 81.26M | 76.32M | 84.37M | 81.03M | 82.97M | 82.79M | 91.15M | 83.29M | 84.24M | 75.13M | 79.38M | 73.81M |
|
Selling, General & Administrative
|
20.22M | 11.97M | 12.11M | 13.81M | 32.48M | 17.81M | 21.99M | 27.28M | 31.76M | 37.68M | 43.11M | 46.79M | 38.16M | 38.24M | 33.26M | 38.79M | 34.49M | 34.80M | 33.69M | 36.22M | 36.27M | 45.82M | 36.98M | 40.12M | 74.66M |
|
Other Operating Expenses
|
35.90M | 30.91M | 36.09M | 38.82M | 48.04M | 53.53M | 56.78M | 63.93M | 73.30M | 88.89M | 96.12M | 110.39M | 113.71M | 114.73M | 93.24M | 96.45M | 98.35M | 103.92M | 104.33M | 108.65M | 104.71M | 102.26M | 99.84M | 106.68M | 100.24M |
|
Operating Expenses
|
95.84M | 62.97M | 70.58M | 78.59M | 113.52M | 111.14M | 118.74M | 139.66M | 158.84M | 187.48M | 204.44M | 232.41M | 227.39M | 234.24M | 202.81M | 219.61M | 213.87M | 221.69M | 220.81M | 236.02M | 224.26M | 232.32M | 211.94M | 226.17M | 248.71M |
|
Operating Income
|
-63.09M | -25.30M | -29.09M | -33.58M | -61.93M | -50.96M | -49.98M | -60.05M | -68.09M | -87.06M | -96.23M | -111.27M | -101.11M | -99.21M | -65.25M | -73.38M | -63.42M | -67.95M | -66.17M | -76.80M | -60.18M | -63.59M | -43.90M | -49.46M | -69.99M |
|
EBIT
|
-63.09M | -25.30M | -29.09M | -33.58M | -61.93M | -50.96M | -49.98M | -60.05M | -68.09M | -87.06M | -96.23M | -111.27M | -101.11M | -99.21M | -65.25M | -73.38M | -63.42M | -67.95M | -66.17M | -76.80M | -60.18M | -63.59M | -43.90M | -49.46M | -69.99M |
|
Non Operating Income
|
0.34M | 0.20M | 0.35M | 1.04M | -0.39M | 0.56M | 0.01M | -0.33M | -0.45M | -0.77M | -1.35M | -0.16M | 1.29M | 7.15M | 5.67M | 4.17M | 3.48M | 7.31M | 4.36M | 6.76M | 4.95M | 3.58M | 5.83M | 3.31M | 3.61M |
|
EBT
|
-62.74M | -25.18M | -35.72M | -40.90M | -72.67M | -60.88M | -60.35M | -67.73M | -68.89M | -88.14M | -97.94M | -111.75M | -100.27M | -92.94M | -60.55M | -70.19M | -60.95M | -61.64M | -62.75M | -70.99M | -56.16M | -60.86M | -38.87M | -46.95M | -67.14M |
|
Tax Provisions
|
0.06M | 0.06M | 0.12M | 0.20M | 0.61M | 0.63M | 0.31M | 0.62M | 0.40M | 1.91M | 0.93M | 1.22M | 0.63M | 2.08M | 0.92M | 1.23M | 0.80M | 0.76M | 1.00M | 1.20M | 1.16M | 1.44M | 1.20M | 1.41M | 1.29M |
|
Profit After Tax
|
-62.80M | -25.25M | -35.84M | -41.07M | -73.29M | -61.51M | -60.66M | -68.36M | -69.28M | -90.05M | -98.87M | -112.97M | -100.91M | -95.03M | -61.47M | -71.41M | -61.75M | -62.40M | -63.72M | -72.19M | -57.33M | -62.30M | -40.02M | -48.36M | -68.43M |
|
Income from Continuing Operations
|
-62.80M | -25.25M | -35.84M | -41.10M | -73.29M | -61.51M | -60.66M | -68.36M | -69.29M | -90.05M | -98.87M | -112.97M | -100.91M | -95.01M | -61.47M | -71.41M | -61.75M | -62.40M | -63.75M | -72.19M | -57.33M | -62.30M | -40.06M | -48.36M | -68.43M |
|
Consolidated Net Income
|
-62.80M | -25.25M | -35.84M | -41.10M | -73.29M | -61.51M | -60.66M | -68.36M | -69.29M | -90.05M | -98.87M | -112.97M | -100.91M | -95.01M | -61.47M | -71.41M | -61.75M | -62.40M | -63.75M | -72.19M | -57.33M | -62.30M | -40.06M | -48.36M | -68.43M |
|
Income towards Parent Company
|
-62.80M | -25.25M | -35.84M | -41.10M | -73.29M | -61.51M | -60.66M | -68.36M | -69.29M | -90.05M | -98.87M | -112.97M | -100.91M | -95.01M | -61.47M | -71.41M | -61.75M | -62.40M | -63.75M | -72.19M | -57.33M | -62.30M | -40.06M | -48.36M | -68.43M |
|
Net Income towards Common Stockholders
|
-62.80M | -25.25M | -35.84M | -41.10M | -73.29M | -61.51M | -60.66M | -68.36M | -69.29M | -90.05M | -98.87M | -112.97M | -100.91M | -95.01M | -61.47M | -71.41M | -61.75M | -62.40M | -63.75M | -72.19M | -57.33M | -62.30M | -40.06M | -48.36M | -68.43M |
|
EPS (Basic)
|
-0.89 | -0.34 | -0.47 | -0.54 | -0.65 | -0.29 | -0.37 | -0.40 | -0.37 | -0.48 | -0.52 | -0.59 | -0.49 | -0.44 | -0.28 | -0.33 | -0.28 | -0.28 | -0.28 | -0.31 | -0.25 | -0.27 | -0.17 | -0.20 | -0.29 |
|
EPS (Weighted Average and Diluted)
|
| -0.36 | -0.47 | -0.54 | -0.65 | -0.29 | -0.37 | -0.40 | -0.37 | -0.48 | -0.52 | -0.59 | -0.49 | -0.44 | -0.28 | -0.33 | -0.28 | -0.28 | -0.28 | -0.31 | -0.25 | -0.27 | -0.17 | -0.20 | -0.29 |
|
Shares Outstanding (Weighted Average)
|
| | | 151.32M | 151.32M | 159.16M | 163.63M | 183.90M | 186.43M | 186.43M | 189.16M | 190.26M | 191.76M | 212.77M | 214.39M | 216.84M | 219.68M | 222.53M | 224.81M | 228.10M | 228.16M | 228.72M | 233.08M | 235.32M | 236.25M |
|
Shares Outstanding (Diluted Average)
|
| 70.33M | 75.64M | 76.38M | 113.26M | 106.34M | 162.08M | 170.60M | 185.02M | 176.40M | 189.59M | 191.35M | 204.66M | 200.03M | 216.41M | 219.00M | 221.78M | 220.41M | 227.07M | 229.76M | 229.62M | 229.47M | 234.86M | 236.22M | 237.79M |
|
EBITDA
|
-63.09M | -25.30M | -29.09M | -33.58M | -61.93M | -50.96M | -49.98M | -60.05M | -68.09M | -87.06M | -96.23M | -111.27M | -101.11M | -99.21M | -65.25M | -73.38M | -63.42M | -67.95M | -66.17M | -76.80M | -60.18M | -63.59M | -43.90M | -49.46M | -69.99M |
|
Interest Expenses
|
| 0.08M | 6.99M | 8.36M | 10.35M | 10.47M | 10.37M | 7.35M | 0.35M | 0.31M | 0.36M | 0.31M | 0.46M | 0.88M | 0.97M | 0.97M | 1.01M | 1.00M | 0.94M | 0.95M | 0.93M | 0.85M | 0.79M | 0.80M | 0.77M |