|
Revenue
|
| 0.49M | | | | | | | | 0.50M | 102.31M | 119.07M | 140.83M | 214.20M | 398.20M | 491.73M |
|
Cost of Revenue
|
| | | | | | | | | | 14.76M | 17.04M | 21.88M | 34.39M | 51.97M | 68.84M |
|
Gross Profit
|
| 0.49M | | | | | | | | 0.50M | 87.55M | 102.03M | 118.95M | 179.81M | 346.24M | 422.89M |
|
Research & Development
|
5.10M | 2.31M | 3.38M | 2.66M | 8.10M | 10.12M | 11.80M | 11.37M | 11.38M | 19.92M | 18.84M | 16.50M | 16.94M | 19.79M | 93.15M | 12.65M |
|
Selling, General & Administrative
|
2.18M | 2.21M | 2.70M | 2.56M | 2.21M | 4.47M | 8.60M | 7.91M | 7.30M | 15.88M | 36.88M | 44.23M | 49.63M | 57.09M | 133.71M | 177.74M |
|
Other Operating Expenses
|
| | | | | | | | | | 14.76M | 17.04M | 21.88M | 35.49M | 84.53M | 106.22M |
|
Operating Expenses
|
7.28M | 4.51M | 6.08M | 5.22M | 10.31M | 14.59M | 20.40M | 19.28M | 18.68M | 35.80M | 70.48M | 77.77M | 88.45M | 112.36M | 311.39M | 296.61M |
|
Operating Income
|
-7.28M | -4.02M | -6.08M | -5.22M | -10.31M | -14.59M | -20.40M | -19.28M | -18.68M | -35.30M | 31.82M | 41.30M | 52.38M | 101.84M | 86.81M | 195.12M |
|
EBIT
|
-7.28M | -4.02M | -6.08M | -5.22M | -10.31M | -14.59M | -20.40M | -19.28M | -18.68M | -35.30M | 31.82M | 41.30M | 52.38M | 101.84M | 86.81M | 195.12M |
|
Interest & Investment Income
|
0.03M | 0.02M | 0.01M | 0.01M | 0.05M | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -0.32M | 0.01M | 0.05M | 0.08M | 0.10M | 0.32M | 0.45M | 1.29M | 1.59M | 0.59M | 0.28M | 2.88M | 7.70M | 21.14M |
|
Non Operating Income
|
| | | 0.01M | 0.05M | 0.08M | 0.10M | 0.32M | 0.45M | 1.29M | 1.59M | 0.59M | 0.28M | 2.88M | 7.70M | 21.14M |
|
EBT
|
-7.24M | -4.01M | -6.39M | -4.08M | -12.15M | -15.51M | -20.23M | -18.07M | -18.41M | -34.00M | 33.41M | 41.89M | 52.67M | 104.72M | 94.51M | 216.26M |
|
Tax Provisions
|
| | | | | | | | | | 1.53M | -33.09M | 13.19M | 21.64M | 34.98M | 52.88M |
|
Profit After Tax
|
-7.24M | -4.01M | -6.39M | -4.08M | -12.15M | -15.51M | -20.23M | -18.07M | -18.41M | -34.00M | 31.88M | 74.98M | 39.48M | 83.08M | 71.41M | 163.89M |
|
Income from Continuing Operations
|
-7.24M | -4.01M | -6.39M | -4.08M | -12.15M | -15.51M | -20.23M | -18.07M | -18.41M | -34.00M | 31.88M | 74.98M | 39.48M | 83.08M | 59.54M | 163.39M |
|
Consolidated Net Income
|
-7.24M | -4.01M | -6.39M | -4.08M | -12.15M | -15.51M | -20.23M | -18.07M | -18.41M | -34.00M | 31.88M | 74.98M | 39.48M | 83.08M | 59.54M | 163.39M |
|
Income towards Parent Company
|
-7.24M | -4.01M | -6.39M | -4.08M | -12.15M | -15.51M | -20.23M | -18.07M | -18.41M | -34.00M | 31.88M | 74.98M | 39.48M | 83.08M | 59.54M | 163.39M |
|
Net Income towards Common Stockholders
|
-7.24M | -4.01M | -6.39M | -4.08M | -12.15M | -15.51M | -20.23M | -18.07M | -18.41M | -34.00M | 31.88M | 74.98M | 39.48M | 83.08M | 59.54M | 163.39M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
18.04M | 21.65M | 24.70M | 34.75M | 54.15M | 69.12M | 82.82M | 82.87M | 85.23M | 102.74M | 103.05M | 103.65M | 103.12M | 105.65M | 117.86M | 119.27M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 102.63M | 106.02M | 106.24M | 107.80M | 111.38M | 113.75M | |
|
EBITDA
|
-7.28M | -4.02M | -6.08M | -5.22M | -10.31M | -14.59M | -20.40M | -19.28M | -18.41M | -34.02M | 31.91M | 75.00M | 39.30M | 83.25M | 71.40M | 163.94M |
|
Tax Rate
|
| | | | | | | | | | 4.59% | | 25.03% | 20.66% | 37.01% | 24.45% |