|
Revenue
|
51.68M | 83.61M | 128.03M | 175.60M | 227.79M | 288.98M | 351.74M | 425.71M | 522.94M | 590.00M | 653.34M |
|
Cost of Revenue
|
31.84M | 56.55M | 71.97M | 103.97M | 128.81M | 158.84M | 174.58M | 202.62M | 256.86M | 243.15M | 248.35M |
|
Gross Profit
|
35.08M | 60.88M | 97.82M | 134.22M | 176.91M | 230.00M | 282.76M | 327.83M | 393.55M | 443.20M | 491.37M |
|
Research & Development
|
9.71M | 18.22M | 21.12M | 23.87M | 30.75M | 43.01M | 56.46M | 77.32M | 108.89M | 103.21M | 100.97M |
|
Selling, General & Administrative
|
11.72M | 20.93M | 27.91M | 36.79M | 47.19M | 56.06M | 71.61M | 86.51M | 80.16M | 71.53M | 121.80M |
|
Restructuring Costs
|
| | | | | | | | 3.84M | 10.96M | 1.72M |
|
Other Operating Expenses
|
31.84M | -28.16M | -39.00M | 103.97M | 128.81M | 158.84M | 174.58M | 202.62M | 256.86M | 243.15M | 248.35M |
|
Operating Expenses
|
53.26M | 95.69M | 121.01M | 164.63M | 206.75M | 257.90M | 302.66M | 366.45M | 449.75M | 428.86M | 472.83M |
|
Operating Income
|
-18.18M | -34.81M | -23.18M | -30.41M | -29.84M | -27.90M | -19.89M | -38.61M | -56.20M | 14.35M | 18.54M |
|
EBIT
|
-18.18M | -34.81M | -23.18M | -30.41M | -29.84M | -27.90M | -19.89M | -38.61M | -56.20M | 14.35M | 18.54M |
|
Interest & Investment Income
|
| | 0.00M | 1.07M | 2.14M | 6.13M | 4.50M | 0.70M | 14.64M | 52.06M | 49.81M |
|
Other Non Operating Income
|
-6.75M | -3.63M | -11.81M | -2.43M | 2.13M | -2.52M | -18.81M | -62.24M | | | 65.11M |
|
Non Operating Income
|
-6.75M | -3.63M | -11.81M | -2.43M | 2.13M | -2.52M | -18.81M | -62.24M | 8.79M | 46.16M | 106.16M |
|
EBT
|
-25.39M | -39.35M | -38.35M | -32.84M | -27.70M | -30.42M | -38.70M | -100.86M | -47.41M | 60.51M | 124.70M |
|
Tax Provisions
|
-8.17M | -13.71M | -8.66M | 0.56M | 1.07M | 1.73M | 0.70M | 0.14M | -13.52M | 1.45M | -43.07M |
|
Profit After Tax
|
-16.75M | -24.73M | -26.34M | -33.41M | -28.78M | -32.53M | -46.91M | -115.16M | -33.89M | 59.06M | 167.76M |
|
Income from Non-Controlling Interests
|
| | | | -0.06M | -1.44M | -1.35M | -0.91M | -0.37M | 0.89M | 1.95M |
|
Income from Continuing Operations
|
-17.21M | -25.64M | -29.70M | -33.41M | -28.78M | -32.15M | -39.40M | -100.99M | -33.89M | 59.06M | 167.76M |
|
Consolidated Net Income
|
-17.21M | -25.64M | -29.70M | -33.41M | -28.78M | -32.15M | -39.40M | -100.99M | -33.89M | 59.06M | 167.76M |
|
Income towards Parent Company
|
-17.21M | -25.64M | -29.70M | -33.41M | -28.78M | -32.15M | -39.40M | -100.99M | -33.89M | 59.06M | 167.76M |
|
Net Income towards Common Stockholders
|
-17.21M | -25.64M | -29.70M | -33.41M | -28.78M | -32.15M | -39.40M | -100.99M | -33.89M | 59.06M | 167.76M |
|
EPS (Basic)
|
-0.42 | -0.61 | -0.62 | -0.64 | -0.53 | -0.59 | -0.83 | -1.97 | -0.49 | 0.87 | 2.59 |
|
EPS (Weighted Average and Diluted)
|
| -0.61 | -0.62 | -0.64 | -0.53 | -0.59 | -0.83 | -1.97 | -0.49 | 0.81 | 1.45 |
|
Shares Outstanding (Weighted Average)
|
| 49.33M | 51.27M | 52.85M | 54.64M | 55.64M | 57.25M | 58.66M | 59.78M | 61.27M | 62.49M |
|
Shares Outstanding (Diluted Average)
|
| 40.58M | 42.50M | 52.16M | 53.91M | 55.32M | 56.83M | 58.35M | 59.54M | 72.05M | 73.50M |
|
EBITDA
|
-18.18M | -34.81M | -23.18M | -30.41M | -29.84M | -27.90M | -19.89M | -38.61M | -56.20M | 14.35M | 18.54M |
|
Interest Expenses
|
3.05M | 3.21M | 5.94M | 0.01M | 0.00M | 8.65M | 23.31M | 62.95M | 5.85M | 5.90M | 8.76M |
|
Tax Rate
|
32.20% | 34.85% | 22.57% | | | | | | 28.52% | 2.40% | |