|
Revenue
|
0.51M | 1.23M | 3.60M | 4.96M | 16.05M | 6.49M | 5.81M | 6.87M | 7.17M | 10.20M | 12.36M | 14.07M | 162.84M | 0.84M | 0.16M | 1.40M | -2.39M | -2.40M | -2.41M | -2.42M | -2.42M | -2.43M | 37.10M | 83.43M | 111.70M | 123.86M | 116.18M | 135.67M | 113.55M | 110.42M | 83.03M | 87.64M | 82.50M | 73.35M | 60.12M | 60.15M | 45.42M | 45.35M | 32.44M | 58.72M | 74.57M | 91.52M | 2.31M | 10.30M | 6.05M | 248.30M | 7.60M | 10.25M | 11.57M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 2.23M | 0.60M | | | 6.86M | 10.14M | 9.00M | 11.67M | 7.51M | 16.70M | 21.28M | 12.10M | 9.37M | 11.28M | 35.23M | 14.20M | 16.87M | 24.85M | 32.70M | 84.57M | 1.44M | 1.81M | 2.73M | 111.58M | 2.65M | 3.40M | 3.72M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | 34.88M | 82.83M | | | 109.33M | 125.53M | 104.55M | 98.75M | 75.52M | 70.95M | 61.22M | 61.25M | 50.74M | 48.87M | 10.19M | 31.15M | 15.56M | 33.87M | 41.87M | 6.96M | 0.87M | 8.49M | 3.32M | 136.73M | 4.95M | 6.86M | 7.85M |
|
Research & Development
|
4.93M | 9.22M | 13.94M | 18.93M | 18.50M | 26.87M | 36.47M | 56.94M | 68.22M | 51.43M | 65.31M | 65.54M | 64.57M | 59.01M | 53.77M | 34.50M | 42.63M | 31.49M | 25.45M | 26.52M | 31.60M | 26.66M | 18.79M | 18.88M | 21.57M | 34.95M | 33.11M | 26.17M | 38.85M | 44.63M | 203.49M | 54.77M | 54.09M | 50.76M | 82.92M | 41.61M | 45.81M | 29.02M | 34.15M | 23.27M | 25.65M | 26.37M | 28.42M | 20.60M | 22.05M | 22.26M | 24.36M | 26.31M | 27.25M |
|
Selling, General & Administrative
|
2.35M | 2.50M | 3.42M | 3.98M | 3.98M | 6.19M | 6.09M | 8.82M | 10.17M | 10.97M | 11.40M | 11.26M | 13.64M | 15.29M | 18.80M | 23.53M | 13.99M | 14.98M | 16.58M | 18.39M | 25.37M | 33.84M | 32.68M | 36.46M | 31.83M | 36.07M | 35.35M | 34.05M | 31.98M | 37.69M | 39.39M | 40.34M | 39.92M | 50.05M | 48.75M | 51.28M | 44.83M | 53.62M | 49.15M | 45.14M | 48.22M | 49.49M | 40.23M | 27.52M | 28.13M | 71.86M | 26.02M | 26.04M | 24.93M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | 2.23M | 0.60M | 6.45M | 7.80M | 6.86M | 10.14M | 9.00M | 11.67M | 7.51M | 16.70M | 21.28M | 12.10M | 9.37M | 11.28M | -108.47M | -78.10M | 16.87M | 24.85M | -49.98M | -79.65M | 1.44M | 1.81M | 2.73M | 111.58M | 2.65M | 3.40M | 3.72M |
|
Operating Expenses
|
7.29M | 11.72M | 17.36M | 22.90M | 22.48M | 33.05M | 42.56M | 65.76M | 78.38M | 62.41M | 76.71M | 76.80M | 78.22M | 74.30M | 72.58M | 58.03M | 56.62M | 46.47M | 42.03M | 44.91M | 56.97M | 60.50M | 53.70M | 55.94M | 59.84M | 78.82M | 75.31M | 70.36M | 79.83M | 93.99M | 250.39M | 111.81M | 115.29M | 112.92M | 141.04M | 104.16M | 125.87M | 96.84M | 100.18M | 93.26M | 106.57M | 160.43M | 70.09M | 49.92M | 52.91M | 205.70M | 53.03M | 55.74M | 55.90M |
|
Operating Income
|
-6.78M | -10.49M | -13.76M | -17.94M | -6.42M | -26.56M | -36.75M | -58.90M | -71.22M | -52.21M | -64.35M | -62.74M | 84.62M | -73.46M | -72.42M | -56.64M | -56.62M | -46.47M | -42.03M | -44.91M | -56.97M | -60.50M | -16.60M | 27.49M | 51.84M | 45.03M | 40.87M | 65.31M | 33.72M | 16.43M | -167.36M | -24.16M | -32.79M | -39.55M | -80.92M | -44.01M | -80.45M | -51.49M | -67.75M | -34.54M | -32.01M | -68.91M | -67.79M | -39.63M | -46.86M | 42.60M | -45.44M | -45.49M | -44.33M |
|
EBIT
|
-6.78M | -10.49M | -13.76M | -17.94M | -6.42M | -26.56M | -36.75M | -58.90M | -71.22M | -52.21M | -64.35M | -62.74M | 84.62M | -73.46M | -72.42M | -56.64M | -56.62M | -46.47M | -42.03M | -44.91M | -56.97M | -60.50M | -16.60M | 27.49M | 51.84M | 45.03M | 40.87M | 65.31M | 33.72M | 16.43M | -167.36M | -24.16M | -32.79M | -39.55M | -80.92M | -44.01M | -80.45M | -51.49M | -67.75M | -34.54M | -32.01M | -68.91M | -67.79M | -39.63M | -46.86M | 42.60M | -45.44M | -45.49M | -44.33M |
|
Other Non Operating Income
|
-12.70M | -0.80M | -8.67M | -5.97M | -1.49M | -22.20M | -4.09M | -0.14M | -0.23M | -0.37M | -0.35M | -5.06M | 1.65M | -0.12M | -0.03M | 3.62M | 0.01M | -0.20M | 0.14M | 3.64M | 0.57M | 0.34M | 0.81M | 0.56M | 0.52M | 0.72M | 0.07M | 0.42M | 0.06M | 0.01M | 0.06M | 0.01M | 0.03M | -0.39M | -6.22M | 0.44M | 1.34M | | 1.73M | 1.62M | 2.25M | -0.13M | 2.87M | -12.63M | 2.08M | | 0.19M | 2.90M | 2.14M |
|
Non Operating Income
|
-12.70M | -0.80M | -8.67M | -5.97M | -1.49M | -22.20M | -4.09M | -0.14M | -0.23M | -0.37M | -0.35M | -5.06M | 1.65M | -0.12M | -0.03M | 3.62M | 0.01M | -0.20M | 0.14M | 3.64M | 0.57M | 0.34M | 0.81M | 0.56M | 0.52M | 0.72M | 0.07M | 0.42M | 0.06M | 0.01M | 0.06M | 0.01M | 0.03M | -0.39M | 0.03M | 0.44M | 1.34M | 2.01M | 1.73M | 1.62M | 2.25M | -0.13M | 2.87M | 1.47M | 2.08M | -3.05M | 0.19M | 2.90M | 2.14M |
|
EBT
|
-8.78M | -13.78M | -16.50M | -19.10M | -6.42M | -26.56M | -36.75M | -58.90M | -71.25M | -52.21M | -65.19M | -65.09M | 82.20M | -75.83M | -74.79M | -59.02M | -59.01M | -48.87M | -44.44M | -44.30M | -58.83M | -62.60M | -20.00M | 23.62M | 47.89M | 41.27M | 36.51M | 60.33M | 28.12M | 10.76M | -172.95M | -29.90M | -38.53M | -45.73M | -96.08M | -50.15M | -86.65M | -58.87M | -75.73M | -42.87M | -40.02M | -79.65M | -68.04M | -54.85M | -47.60M | 197.81M | -47.40M | -44.86M | -44.52M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.85M | 2.04M | 0.93M | 1.30M | 0.20M | 1.09M | | | | | | | | | | | -0.38M | | | | | | | | |
|
Profit After Tax
|
-21.47M | -14.59M | -25.17M | -25.07M | -7.91M | -29.13M | -40.84M | -59.03M | -71.48M | -52.58M | -65.54M | -70.15M | 83.94M | -75.94M | -74.82M | -55.40M | -58.99M | -49.07M | -44.30M | -43.69M | -58.83M | -62.60M | -20.00M | 23.57M | 47.04M | 39.23M | 35.57M | 59.03M | 27.93M | 9.71M | -172.95M | -29.90M | -38.53M | -45.73M | -96.08M | -50.15M | -86.65M | -58.87M | -75.73M | -42.87M | -39.64M | -79.65M | 102.88M | -54.85M | -47.60M | 197.81M | -56.57M | 297.77M | -44.52M |
|
Income from Non-Controlling Interests
|
| | | | -0.04M | 0.11M | -0.11M | -0.22M | -0.15M | -0.19M | -0.15M | -0.18M | -0.10M | -0.02M | -0.04M | -0.07M | -0.00M | -0.00M | -0.01M | -0.05M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-8.78M | -13.78M | -16.50M | -19.10M | -6.42M | -26.56M | -36.75M | -58.90M | -71.25M | -52.21M | -65.19M | -65.09M | 82.20M | -75.83M | -74.79M | -59.02M | -59.01M | -48.87M | -44.44M | -44.30M | -58.83M | -62.60M | -20.00M | 23.57M | 47.04M | 39.23M | 35.57M | 59.02M | 27.92M | 9.67M | -172.95M | -29.90M | -38.53M | -45.73M | -96.08M | -50.15M | -86.65M | -58.87M | -75.73M | -42.87M | -39.64M | -79.65M | -68.04M | -54.85M | -47.60M | 197.81M | -47.40M | -44.86M | -44.52M |
|
Consolidated Net Income
|
-8.78M | -13.78M | -16.50M | -19.10M | -6.42M | -26.56M | -36.75M | -58.90M | -71.25M | -52.21M | -65.19M | -65.09M | 82.20M | -75.83M | -74.79M | -59.02M | -59.01M | -48.87M | -44.44M | -44.30M | -58.83M | -62.60M | -20.00M | 23.57M | 47.04M | 39.23M | 35.57M | 59.02M | 27.92M | 9.67M | -172.95M | -29.90M | -38.53M | -45.73M | -96.08M | -50.15M | -86.65M | -58.87M | -75.73M | -42.87M | -39.64M | -79.65M | 170.91M | 41.93M | 36.85M | 197.81M | -9.17M | 342.63M | 8.99M |
|
Income towards Parent Company
|
-8.78M | -13.78M | -16.50M | -19.10M | -6.42M | -26.56M | -36.75M | -58.90M | -71.25M | -52.21M | -65.19M | -65.09M | 82.20M | -75.83M | -74.79M | -59.02M | -59.01M | -48.87M | -44.44M | -44.30M | -58.83M | -62.60M | -20.00M | 23.57M | 47.04M | 39.23M | 35.57M | 59.02M | 27.92M | 9.67M | -172.95M | -29.90M | -38.53M | -45.73M | -96.08M | -50.15M | -86.65M | -58.87M | -75.73M | -42.87M | -39.64M | -79.65M | 170.91M | 41.93M | 36.85M | 197.81M | -9.17M | 342.63M | 8.99M |
|
Net Income towards Common Stockholders
|
-8.78M | -13.78M | -16.50M | -19.10M | -6.42M | -26.56M | -36.75M | -58.90M | -71.25M | -52.21M | -65.19M | -65.09M | 82.20M | -75.83M | -74.79M | -59.02M | -59.01M | -48.87M | -44.44M | -44.30M | -58.83M | -62.60M | -20.00M | -20.00M | 49.51M | 39.23M | 35.57M | 38.05M | 29.11M | 9.67M | -172.95M | -29.90M | -38.53M | -45.73M | -96.08M | -50.15M | -86.65M | -58.87M | -75.73M | -42.87M | -39.64M | -79.65M | 170.91M | 41.93M | 36.85M | 197.81M | -9.17M | 342.63M | 8.99M |
|
EPS (Basic)
|
-6.23 | -3.68 | -6.04 | -5.96 | -1.79 | -1.47 | -1.22 | -1.56 | -1.86 | -1.35 | -1.67 | -1.72 | 1.93 | -1.71 | -1.54 | -1.08 | -1.09 | -0.84 | -0.74 | -0.68 | -0.87 | -0.92 | -0.29 | 0.34 | 0.67 | 0.56 | 0.50 | 0.83 | 0.39 | 0.13 | -2.37 | -0.40 | -0.49 | -0.59 | -1.24 | -0.65 | -1.11 | -0.76 | -0.96 | -0.49 | -0.41 | -0.74 | 0.91 | -0.48 | -0.41 | 1.73 | -0.49 | 2.57 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -1.86 | | | | 1.67 | | | | -1.09 | -0.80 | | -0.74 | -0.87 | -0.83 | -0.29 | 0.32 | 0.63 | 0.53 | 0.48 | 0.70 | 0.33 | 0.10 | -2.37 | -0.40 | -0.49 | -0.59 | -1.24 | -0.65 | -1.11 | -0.76 | -0.96 | -0.49 | -0.41 | -0.74 | 0.91 | -0.48 | -0.41 | 1.73 | -0.49 | 2.57 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
| | | 32.05M | 32.05M | 33.26M | 37.84M | 37.84M | 38.89M | 38.89M | 39.10M | 43.38M | 43.65M | 51.15M | 51.15M | 51.29M | 51.35M | 57.95M | 60.14M | 61.16M | 68.02M | 69.26M | 69.26M | 69.37M | 69.76M | 70.13M | 70.62M | 70.91M | 71.47M | 72.79M | 75.75M | 76.48M | 76.48M | 76.79M | 77.28M | 77.42M | 77.78M | 77.78M | 79.61M | 80.55M | 94.47M | 111.36M | 112.71M | 115.21M | 115.21M | 115.90M | 115.90M | 116.23M | 116.23M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 53.13M | | 63.96M | 67.85M | 65.03M | 69.14M | 72.96M | 78.53M | 73.19M | 74.42M | 88.66M | 87.47M | 83.49M | 72.83M | 75.56M | 79.01M | 75.45M | 77.25M | 77.55M | 77.75M | 77.63M | 79.27M | 87.27M | 97.74M | 94.16M | 112.75M | 114.82M | 115.21M | 114.83M | 115.86M | 116.08M | 116.23M |
|
EBITDA
|
-6.78M | -10.49M | -13.76M | -17.94M | -6.42M | -26.56M | -36.75M | -58.90M | -71.22M | -52.21M | -64.35M | -62.74M | 84.62M | -73.46M | -72.42M | -56.64M | -56.62M | -46.47M | -42.03M | -44.91M | -56.97M | -60.50M | -16.60M | 27.49M | 51.84M | 45.03M | 40.87M | 65.31M | 33.72M | 16.43M | -167.36M | -24.16M | -32.79M | -39.55M | -80.92M | -44.01M | -80.45M | -51.49M | -67.75M | -34.54M | -32.01M | -68.91M | -67.79M | -39.63M | -46.86M | 42.60M | -45.44M | -45.49M | -44.33M |
|
Interest Expenses
|
2.00M | 3.29M | 2.74M | 1.16M | 0.00M | | | | 0.03M | | 0.84M | 2.35M | 2.42M | 2.37M | 2.38M | 2.38M | 2.39M | 2.40M | 2.41M | 2.42M | 2.42M | 2.43M | 4.22M | 4.43M | 4.47M | 4.48M | 4.43M | 5.41M | 5.66M | 5.67M | 5.65M | 5.75M | 5.77M | 5.79M | 8.97M | 6.58M | 7.54M | 9.38M | 9.71M | 9.94M | 10.27M | 10.62M | 3.12M | 4.06M | 2.83M | 18.34M | 2.15M | 2.28M | 2.33M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | 0.22% | 1.77% | 4.95% | 2.56% | 2.15% | 0.71% | 10.12% | | | | | | | | | | | 0.95% | | | | | | | | |