|
Revenue
|
72.20M | 86.78M | 93.77M | 123.25M | 168.58M | 138.30M | 168.62M | 157.15M | 147.00M | 200.33M | 224.31M | 213.54M | 156.70M | 187.86M | 200.31M | 249.39M | 194.01M | 228.47M | 207.23M | 342.47M | 201.04M | 243.24M | 292.27M | 462.58M | 275.19M | 301.10M | 400.27M | 356.92M | 235.30M | 335.77M | 330.40M | 572.39M | 326.02M | 401.24M | 519.05M | 777.68M |
|
Cost of Revenue
|
81.39M | 92.59M | 108.86M | 111.20M | 124.15M | 111.32M | 141.21M | 150.22M | 145.44M | 171.98M | 181.58M | 188.59M | 136.77M | 161.61M | 144.32M | 185.76M | 139.36M | 191.13M | 170.34M | 273.77M | 173.10M | 245.21M | 241.33M | 391.20M | 220.92M | 244.75M | 405.48M | 264.52M | 197.22M | 267.25M | 251.66M | 353.08M | 237.31M | 294.12M | 367.37M | 537.79M |
|
Gross Profit
|
-9.20M | -5.81M | -15.09M | 12.05M | 44.44M | 26.98M | 27.41M | 6.92M | 1.56M | 28.35M | 42.73M | 24.95M | 19.93M | 26.25M | 55.99M | 63.63M | 54.65M | 37.34M | 36.88M | 68.70M | 27.94M | -1.97M | 50.94M | 71.38M | 54.27M | 56.35M | -5.21M | 92.39M | 38.08M | 68.52M | 78.73M | 219.32M | 88.71M | 107.12M | 151.68M | 239.90M |
|
Research & Development
|
11.22M | 12.37M | 12.37M | 15.18M | 14.73M | 14.41M | 27.02M | 32.97M | 28.86M | 29.77M | 23.39M | 22.15M | 23.28M | 19.38M | 19.23M | 21.69M | 23.30M | 25.67M | 27.63M | 26.79M | 34.53M | 41.61M | 36.15M | 38.32M | 45.69M | 41.49M | 35.13M | 33.56M | 35.48M | 37.36M | 36.31M | 39.47M | 40.61M | 40.77M | 48.72M | 55.89M |
|
Selling, General & Administrative
|
12.88M | 14.32M | 13.65M | 14.82M | 14.99M | 15.36M | 41.00M | 47.47M | 39.07M | 43.66M | 36.60M | 33.31M | 29.10M | 24.95M | 25.43M | 27.61M | 25.80M | 31.66M | 33.01M | 31.72M | 37.74M | 38.11M | 44.12M | 47.77M | 45.15M | 42.49M | 43.37M | 29.87M | 38.01M | 36.38M | 37.40M | 53.31M | 44.90M | 45.79M | 53.11M | 54.58M |
|
Other Operating Expenses
|
7.84M | 8.66M | 6.56M | 9.35M | 8.29M | 8.17M | 21.40M | 24.95M | 20.37M | 18.19M | 17.65M | 17.36M | 13.95M | 11.43M | 11.70M | 18.84M | 19.95M | 22.73M | 20.12M | 23.70M | 21.33M | 20.48M | 23.27M | 25.85M | 27.11M | 26.82M | 20.00M | 16.03M | 13.60M | 17.90M | 14.67M | 21.84M | 22.27M | 24.07M | 41.99M | 41.90M |
|
Operating Expenses
|
31.95M | 35.36M | 32.59M | 39.34M | 38.01M | 37.94M | 89.42M | 105.39M | 88.31M | 91.63M | 77.64M | 72.82M | 66.33M | 55.75M | 56.36M | 68.14M | 69.05M | 80.06M | 80.77M | 82.21M | 93.60M | 100.20M | 103.54M | 111.94M | 117.95M | 110.81M | 98.49M | 79.45M | 87.09M | 91.65M | 88.39M | 114.61M | 107.78M | 110.63M | 143.83M | 152.37M |
|
Operating Income
|
-41.15M | -41.16M | -47.68M | -27.30M | 6.42M | -10.96M | -62.01M | -98.47M | -86.74M | -63.28M | -34.91M | -47.87M | -46.40M | -29.50M | -0.37M | -4.52M | -14.40M | -42.71M | -43.89M | -13.51M | -65.66M | -102.17M | -52.59M | -40.57M | -63.68M | -54.46M | -103.71M | 12.94M | -49.02M | -23.13M | -9.65M | 104.71M | -19.07M | -3.50M | 7.85M | 87.53M |
|
EBIT
|
-41.15M | -41.16M | -47.68M | -27.30M | 6.42M | -10.96M | -62.01M | -98.47M | -86.74M | -63.28M | -34.91M | -47.87M | -46.40M | -29.50M | -0.37M | -4.52M | -14.40M | -42.71M | -43.89M | -13.51M | -65.66M | -102.17M | -52.59M | -40.57M | -63.68M | -54.46M | -103.71M | 12.94M | -49.02M | -23.13M | -9.65M | 104.71M | -19.07M | -3.50M | 7.85M | 87.53M |
|
Interest & Investment Income
|
| | | | 0.41M | 0.44M | 1.47M | 2.00M | 1.89M | 1.70M | 1.21M | 0.86M | 0.82M | 0.33M | 0.25M | 0.07M | 0.07M | 0.08M | 0.07M | 0.04M | 0.06M | 0.20M | 1.11M | 2.52M | 2.00M | 4.36M | 7.42M | 6.11M | 7.53M | 6.43M | 6.46M | 4.92M | 8.55M | 6.62M | 5.29M | 13.60M |
|
Other Non Operating Income
|
0.12M | 0.01M | -0.04M | 0.17M | -0.07M | -0.85M | -0.70M | 0.64M | 0.27M | -0.22M | 0.53M | 0.14M | -14.10M | -3.91M | 1.22M | | -0.09M | 0.02M | 2.01M | -10.09M | -3.03M | -4.23M | 4.47M | -4.72M | -1.34M | -2.87M | -1.58M | | -1.17M | -27.18M | 5.82M | | 2.05M | -32.34M | -1.36M | |
|
Non Operating Income
|
0.12M | 0.01M | -0.04M | 0.17M | -0.07M | -0.85M | -0.70M | 0.64M | 0.27M | -0.22M | 0.53M | 0.14M | -0.01M | -3.91M | -0.22M | -4.18M | -0.09M | 0.02M | 2.01M | -10.09M | -3.03M | -1.19M | 4.47M | 4.74M | -1.34M | -0.74M | -1.58M | 0.87M | -1.17M | -0.98M | 5.82M | 12.24M | 2.05M | 2.37M | -1.36M | -0.91M |
|
EBT
|
-65.17M | -67.37M | -76.04M | -72.04M | -25.89M | -60.38M | -84.44M | -119.03M | -108.54M | -86.70M | -56.64M | -70.98M | -81.52M | -47.84M | -17.90M | -31.61M | -29.70M | -58.11M | -56.50M | -48.02M | -82.20M | -121.20M | -60.10M | -50.58M | -74.70M | -68.90M | -167.43M | 4.96M | -57.04M | -60.33M | -14.52M | 105.50M | -23.00M | -41.20M | -22.62M | 2.40M |
|
Tax Provisions
|
0.21M | 0.23M | 0.31M | -0.12M | 0.33M | 0.13M | -0.00M | 1.08M | 0.21M | 0.30M | 0.14M | 0.03M | 0.12M | 0.14M | 0.01M | | 0.12M | 0.31M | 0.20M | 0.45M | 0.60M | -0.01M | 0.34M | 0.20M | 0.30M | 0.20M | 0.65M | 0.80M | -0.50M | 0.90M | 0.11M | 0.35M | 0.43M | 1.02M | 0.34M | 0.94M |
|
Profit After Tax
|
-65.39M | -67.60M | -76.36M | -71.92M | -26.22M | -60.51M | -84.43M | -120.11M | -108.75M | -86.93M | -56.78M | -71.01M | -81.64M | -47.98M | -17.88M | -31.59M | -29.78M | -58.42M | -56.66M | -48.51M | -82.75M | -121.17M | -60.39M | -50.78M | -74.92M | -69.06M | -168.08M | 4.12M | -56.54M | -61.19M | -14.63M | 105.16M | -23.41M | -42.19M | -22.96M | 1.43M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -19.60M | -20.82M |
|
Income from Non-Controlling Interests
|
-5.86M | -4.12M | -4.53M | -4.16M | -4.63M | -4.51M | -3.93M | -4.66M | -3.83M | -5.01M | -5.03M | -5.18M | -5.69M | -5.47M | -5.92M | -4.43M | -4.89M | -4.54M | -4.31M | -15.16M | -4.09M | -2.37M | -3.31M | -3.61M | -3.35M | -3.00M | 0.92M | -0.39M | 0.98M | 0.60M | 0.08M | 0.36M | 0.40M | 0.43M | 0.13M | 0.33M |
|
Income from Continuing Operations
|
-65.39M | -67.60M | -76.36M | -71.92M | -26.22M | -60.51M | -84.43M | -120.11M | -108.75M | -87.00M | -56.78M | -71.01M | -81.64M | -47.98M | -17.91M | -31.61M | -29.82M | -58.42M | -56.70M | -48.47M | -82.80M | -121.19M | -60.44M | -50.78M | -75.00M | -69.10M | -168.08M | 4.16M | -56.54M | -61.23M | -14.63M | 105.15M | -23.43M | -42.22M | -22.96M | 1.46M |
|
Consolidated Net Income
|
-65.39M | -67.60M | -76.36M | -71.92M | -26.22M | -60.51M | -84.43M | -120.11M | -108.75M | -87.00M | -56.78M | -71.01M | -81.64M | -47.98M | -17.91M | -31.61M | -29.82M | -58.42M | -56.70M | -48.47M | -82.80M | -121.19M | -60.44M | -50.78M | -75.00M | -69.10M | -168.08M | 4.16M | -56.54M | -61.23M | -14.63M | 105.15M | -23.43M | -42.22M | -22.96M | 1.46M |
|
Income towards Parent Company
|
-65.39M | -67.60M | -76.36M | -71.92M | -26.22M | -60.51M | -84.43M | -120.11M | -108.75M | -87.00M | -56.78M | -71.01M | -81.64M | -47.98M | -17.91M | -31.61M | -29.82M | -58.42M | -56.70M | -48.47M | -78.66M | -118.80M | -57.08M | -47.17M | -71.57M | -66.06M | -169.00M | 4.51M | -57.52M | -61.79M | -14.71M | 104.80M | -23.81M | -42.62M | -23.09M | 1.09M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 2.45M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-65.39M | -67.60M | -76.36M | -71.92M | -21.59M | -56.00M | -80.50M | -115.45M | -104.92M | -81.91M | -51.75M | -68.29M | -81.64M | -47.98M | -17.91M | -31.61M | -29.82M | -58.42M | -56.70M | -48.47M | -78.66M | -118.80M | -57.08M | -47.17M | -71.57M | -66.06M | -169.00M | 4.51M | -57.52M | -61.79M | -14.71M | 104.80M | -23.81M | -42.62M | -23.09M | 1.09M |
|
EPS (Basic)
|
-5.87 | -6.22 | -6.97 | -7.02 | -2.08 | -5.31 | -0.99 | -2.17 | -0.94 | -0.72 | -0.44 | -0.59 | -0.61 | -0.38 | -0.09 | -0.13 | -0.17 | -0.34 | -0.30 | -0.19 | -0.44 | -0.67 | -0.31 | -0.21 | -0.35 | -0.32 | -0.80 | 0.05 | -0.25 | -0.27 | -60.00 | 589.87 | -0.10 | -0.18 | -100.00 | 379.63 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.59 | | -0.38 | -0.09 | -0.13 | -0.17 | -0.34 | -0.30 | -0.19 | -0.44 | -0.67 | -0.31 | -0.21 | -0.35 | -0.32 | -0.80 | 0.05 | -0.25 | -0.27 | -60.00 | 589.87 | -0.10 | -0.18 | -100.00 | 379.63 |
|
Shares Outstanding (Weighted Average)
|
10.14M | 10.21M | 10.30M | 10.25M | 10.40M | 10.54M | 81.32M | 53.27M | 111.84M | 113.62M | 116.33M | 115.12M | 123.76M | 125.93M | 138.96M | 138.72M | 170.75M | 172.75M | 174.27M | 173.44M | 177.19M | 178.51M | 186.49M | 185.91M | 206.72M | 208.69M | 210.93M | 212.68M | 225.59M | 227.17M | 227.96M | 227.37M | 230.21M | 232.54M | 234.93M | 240.40M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 115.12M | | 125.93M | 138.96M | 138.72M | 170.75M | 172.75M | 174.27M | 173.44M | 177.19M | 178.51M | 186.49M | 185.91M | 206.72M | 208.69M | 210.93M | 212.68M | 225.59M | 227.17M | 227.96M | 227.37M | 230.21M | 232.54M | 234.93M | 240.40M |
|
EBITDA
|
-41.15M | -41.16M | -47.68M | -27.30M | 6.42M | -10.96M | -62.01M | -98.47M | -86.74M | -63.28M | -34.91M | -47.87M | -46.40M | -29.50M | -0.37M | -4.52M | -14.40M | -42.71M | -43.89M | -13.51M | -65.66M | -102.17M | -52.59M | -40.57M | -63.68M | -54.46M | -103.71M | 12.94M | -49.02M | -23.13M | -9.65M | 104.71M | -19.07M | -3.50M | 7.85M | 87.53M |
|
Interest Expenses
|
16.85M | 16.14M | 26.95M | 27.85M | 25.99M | 27.15M | 22.12M | 21.76M | 23.40M | 24.30M | 22.90M | 21.64M | 22.10M | 15.20M | 20.30M | 21.30M | 14.73M | 14.60M | 14.51M | 25.23M | 14.10M | 13.81M | 13.10M | 12.50M | 11.75M | 13.95M | 68.04M | 14.56M | 14.55M | 15.40M | 16.80M | 15.94M | 14.41M | 14.44M | 14.40M | 10.66M |
|
Tax Rate
|
-0.33% | -0.34% | -0.41% | 0.17% | -1.29% | -0.21% | 0.00% | -0.91% | -0.19% | -0.35% | -0.24% | -0.04% | -0.15% | -0.29% | -0.04% | | -0.42% | -0.54% | -0.35% | -0.93% | -0.73% | 0.01% | -0.56% | -0.40% | -0.40% | -0.29% | -0.39% | 16.14% | 0.88% | -1.49% | -0.75% | 0.33% | -1.87% | -2.47% | -1.49% | 39.07% |