|
Revenue
|
104.25M | 86.93M | 90.03M | 114.75M | 137.83M | 164.53M | 197.89M | 268.25M | 343.80M | 420.07M | 530.86M | 681.00M | 865.64M | 1,187.14M | 1,560.70M | 2,082.53M |
|
Cost of Revenue
|
40.85M | 41.56M | 41.75M | 47.04M | 51.99M | 62.98M | 69.25M | 97.71M | 136.71M | 161.49M | 223.57M | 264.67M | 319.92M | 461.03M | 605.25M | 841.15M |
|
Gross Profit
|
63.40M | 45.37M | 44.53M | 67.72M | 85.84M | 101.55M | 128.65M | 170.54M | 207.09M | 258.58M | 307.29M | 416.33M | 545.72M | 726.11M | 955.45M | 1,241.38M |
|
Research & Development
|
20.00M | 11.41M | 9.99M | 8.14M | 9.89M | 14.88M | 23.61M | 30.61M | 55.40M | 76.90M | 100.72M | 123.20M | 194.03M | 233.81M | 303.72M | 441.60M |
|
Selling, General & Administrative
|
43.48M | 39.02M | 38.00M | 39.25M | 46.56M | 54.16M | 69.70M | 108.08M | 138.69M | 156.89M | 212.96M | 307.29M | 514.85M | 399.33M | 494.88M | 741.25M |
|
Restructuring Costs
|
| | 3.30M | -2.20M | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.07M | 0.07M | -2.80M | -0.16M | -1.45M | | | | -0.03M | -0.04M | | -0.01M | | | | -0.01M |
|
Operating Expenses
|
63.48M | 50.51M | 55.45M | 45.19M | 57.90M | 69.04M | 93.31M | 138.69M | 194.06M | 233.74M | 313.68M | 430.48M | 708.87M | 633.14M | 798.60M | 1,182.84M |
|
Operating Income
|
-0.08M | -5.14M | -10.92M | 22.53M | 27.95M | 32.51M | 35.34M | 31.85M | 13.02M | 24.84M | -6.39M | -14.15M | -163.15M | 92.97M | 156.85M | 58.54M |
|
EBIT
|
-0.08M | -5.14M | -10.92M | 22.53M | 27.95M | 32.51M | 35.34M | 31.85M | 13.02M | 24.84M | -6.39M | -14.15M | -163.15M | 92.97M | 156.85M | 58.54M |
|
Interest & Investment Income
|
0.17M | 0.03M | 1.29M | 0.08M | 0.09M | -0.19M | 0.03M | -0.35M | 2.74M | 3.26M | 8.46M | 7.86M | 1.48M | 4.29M | 42.11M | 36.59M |
|
Other Non Operating Income
|
0.00M | 4.38M | | | | | | | | | | | 25.27M | 98.97M | -41.90M | 286.37M |
|
Non Operating Income
|
| | | | | | | | | 0.01M | 0.04M | -0.09M | 25.27M | 98.97M | -41.90M | 286.37M |
|
EBT
|
0.09M | -5.11M | -9.63M | 22.61M | 28.03M | 32.31M | 35.36M | 31.50M | 15.76M | 28.10M | 3.52M | -11.53M | -136.40M | 196.24M | 157.06M | 381.50M |
|
Tax Provisions
|
0.09M | -0.73M | -2.59M | 7.87M | 9.79M | 12.39M | 15.43M | 14.20M | 10.55M | 6.50M | 8.19M | 11.11M | -80.06M | 49.31M | -18.72M | 4.47M |
|
Profit After Tax
|
-0.00M | -4.38M | -7.04M | 14.74M | 18.24M | 19.92M | 19.93M | 17.30M | 5.21M | 29.20M | 0.88M | -1.72M | -56.34M | 146.93M | 175.78M | 377.03M |
|
Income from Continuing Operations
|
-0.00M | -4.38M | -7.04M | 14.74M | 18.24M | 19.92M | 19.93M | 17.30M | 5.21M | 21.60M | -4.67M | -22.64M | -56.34M | 146.93M | 175.78M | 377.03M |
|
Consolidated Net Income
|
-0.00M | -4.38M | -7.04M | 14.74M | 18.24M | 19.92M | 19.93M | 17.30M | 5.21M | 21.60M | -4.67M | -22.64M | -56.34M | 146.93M | 175.78M | 377.03M |
|
Income towards Parent Company
|
-0.00M | -4.38M | -7.04M | 14.74M | 18.24M | 19.92M | 19.93M | 17.30M | 5.21M | 21.60M | -4.67M | -22.64M | -56.34M | 146.93M | 175.78M | 377.03M |
|
Net Income towards Common Stockholders
|
-0.00M | -4.38M | -7.04M | 14.74M | 18.24M | 19.92M | 19.93M | 17.30M | 5.21M | 21.60M | -4.67M | -22.64M | -56.34M | 146.93M | 175.78M | 377.03M |
|
EPS (Basic)
|
0.00 | -0.07 | -0.12 | 0.27 | 0.35 | 0.38 | 0.37 | 0.33 | 0.10 | 0.52 | 0.01 | -0.03 | -0.85 | 2.07 | 2.37 | 4.98 |
|
EPS (Weighted Average and Diluted)
|
0.00 | -0.07 | -0.12 | 0.27 | 0.34 | 0.37 | 0.36 | 0.32 | 0.10 | 0.50 | 0.01 | -0.03 | -0.91 | 2.03 | 2.33 | 4.80 |
|
Shares Outstanding (Weighted Average)
|
61.97M | 62.61M | 55.58M | 51.42M | 51.86M | 52.52M | 53.64M | 52.28M | 52.91M | 58.45M | 59.34M | 63.55M | 68.47M | 71.17M | 74.93M | 76.25M |
|
Shares Outstanding (Diluted Average)
|
61.92M | 62.52M | 59.44M | 54.72M | 54.15M | 54.50M | 54.64M | 53.54M | 53.90M | 57.92M | 60.02M | 61.78M | 66.19M | 72.53M | 75.46M | 78.56M |
|
EBITDA
|
-0.00M | -4.42M | -7.09M | 22.53M | 27.95M | 19.98M | 19.95M | 18.12M | 2.84M | 29.16M | 1.30M | -0.49M | -61.48M | 141.07M | 172.28M | 369.53M |
|
Tax Rate
|
| 14.26% | 26.89% | 34.82% | 34.92% | 38.36% | 43.63% | 45.08% | 66.96% | 23.15% | | | 58.70% | 25.13% | | 1.17% |