|
Revenue
|
47.29M | 55.70M | 66.38M | 80.45M | 96.08M | 108.11M | 125.12M | 152.11M | 178.08M | 198.97M | 232.46M | 264.93M | 302.84M | 337.69M | 380.05M | 431.01M | 487.83M | 535.15M | 580.88M | 637.37M | 692.58M | 731.63M | 786.01M | 845.34M | 921.04M | 963.87M | 1,010.18M | 1,058.54M | 1,103.43M | 1,168.95M | 1,234.24M |
|
Cost of Revenue
|
36.62M | 40.11M | 46.61M | 49.34M | 56.84M | 65.27M | 68.67M | 75.80M | 88.14M | 95.13M | 105.60M | 112.45M | 135.13M | 153.86M | 164.96M | 162.59M | 193.53M | 224.77M | 239.67M | 246.44M | 281.11M | 282.92M | 286.19M | 290.36M | 350.11M | 355.47M | 408.27M | 409.50M | 439.62M | 447.02M | 481.03M |
|
Gross Profit
|
27.89M | 37.13M | 44.10M | 53.46M | 66.80M | 76.53M | 87.76M | 108.69M | 131.18M | 144.58M | 170.93M | 198.20M | 224.34M | 247.26M | 278.39M | 318.39M | 361.00M | 394.59M | 422.65M | 461.76M | 523.35M | 548.71M | 591.01M | 636.76M | 696.03M | 726.47M | 755.09M | 784.55M | 814.29M | 858.67M | 926.44M |
|
Research & Development
|
17.61M | 18.96M | 25.97M | 22.00M | 23.88M | 31.63M | 35.99M | 38.69M | 40.58M | 50.48M | 57.54M | 66.07M | 78.18M | 90.45M | 97.63M | 105.02M | 123.40M | 137.86M | 155.26M | 191.84M | 179.06M | 179.36M | 196.07M | 214.00M | 235.25M | 250.91M | 275.60M | 315.14M | 334.13M | 346.67M | 347.56M |
|
Selling, General & Administrative
|
6.78M | 8.48M | 13.61M | 13.35M | 11.86M | 30.26M | 21.61M | 25.33M | 25.04M | 28.96M | 31.95M | 35.48M | 42.37M | 50.34M | 56.06M | 74.31M | 67.95M | 80.26M | 84.15M | 84.98M | 82.63M | 101.80M | 105.59M | 102.74M | 103.73M | 106.43M | 126.94M | 145.20M | 165.20M | 177.96M | 167.29M |
|
Other Operating Expenses
|
36.62M | 40.11M | 46.61M | 49.34M | 56.84M | 65.27M | 68.67M | 75.80M | 88.14M | 95.13M | 105.60M | 112.45M | 135.13M | 153.86M | 164.96M | 162.59M | 193.53M | 224.77M | 239.67M | 246.44M | 281.11M | 0.23M | -0.47M | 290.36M | 7.66M | -1.03M | -0.43M | 409.50M | -3.90M | -2.72M | 2.22M |
|
Operating Expenses
|
61.01M | 67.55M | 86.20M | 84.69M | 92.58M | 127.17M | 126.28M | 139.82M | 153.76M | 174.57M | 195.09M | 214.00M | 255.69M | 294.66M | 318.65M | 341.92M | 384.88M | 442.89M | 479.08M | 523.26M | 542.81M | 564.08M | 587.85M | 607.09M | 689.10M | 712.81M | 810.81M | 869.85M | 938.95M | 971.65M | 995.88M |
|
Operating Income
|
-33.11M | -30.43M | -42.09M | -31.23M | -25.77M | -50.64M | -38.52M | -31.13M | -22.58M | -29.99M | -24.16M | -15.80M | -31.35M | -47.40M | -40.26M | -23.53M | -23.88M | -48.31M | -56.42M | -61.50M | -19.46M | -15.37M | 3.16M | 29.67M | 6.94M | 13.66M | -55.72M | -85.30M | -124.66M | -112.98M | -69.44M |
|
EBIT
|
-33.11M | -30.43M | -42.09M | -31.23M | -25.77M | -50.64M | -38.52M | -31.13M | -22.58M | -29.99M | -24.16M | -15.80M | -31.35M | -47.40M | -40.26M | -23.53M | -23.88M | -48.31M | -56.42M | -61.50M | -19.46M | -15.37M | 3.16M | 29.67M | 6.94M | 13.66M | -55.72M | -85.30M | -124.66M | -112.98M | -69.44M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 40.09M | 41.69M | 45.85M | 51.53M | 52.20M | 46.60M | 45.38M | 50.85M | 50.88M |
|
Other Non Operating Income
|
-0.19M | -1.85M | 0.30M | 0.32M | 0.39M | -0.45M | 3.58M | 3.20M | 4.53M | 0.73M | 0.27M | -4.29M | 4.77M | 0.62M | -0.33M | 0.55M | 1.71M | 3.38M | 0.75M | -2.78M | 0.23M | -1.73M | -0.47M | 3.62M | 7.66M | | | | | | |
|
Non Operating Income
|
-0.19M | -1.85M | 0.30M | 0.32M | 0.39M | -0.45M | 3.58M | 3.20M | 4.53M | 0.73M | 0.27M | -4.29M | 4.77M | 0.62M | -0.33M | 0.55M | 1.71M | 3.38M | 0.75M | -2.78M | 0.23M | -1.73M | -0.47M | 3.62M | 7.66M | | | | | | |
|
EBT
|
-33.50M | -32.52M | -41.79M | -30.91M | -25.38M | -51.25M | -35.07M | -28.07M | -18.19M | -29.43M | -24.08M | -16.17M | -32.81M | -53.08M | -45.98M | -28.16M | -26.97M | -43.53M | -45.76M | -43.62M | 4.91M | 13.09M | 36.27M | 68.55M | 53.93M | 57.60M | -10.54M | -46.46M | -89.89M | -71.67M | -23.27M |
|
Tax Provisions
|
0.12M | 0.40M | 0.54M | 0.35M | 0.60M | 0.64M | 0.43M | 0.30M | 1.04M | 0.44M | 0.50M | 2.87M | 50.10M | 4.24M | 4.50M | 13.60M | 3.44M | 4.80M | 8.90M | 5.30M | 4.41M | 4.61M | 9.60M | 13.61M | 7.70M | 10.91M | 6.30M | 46.23M | 21.11M | 6.00M | 10.72M |
|
Profit After Tax
|
-33.62M | -32.88M | -42.32M | -31.26M | -25.98M | -51.89M | -35.51M | -28.41M | -19.22M | -29.87M | -24.53M | -19.00M | -85.05M | -57.32M | -50.45M | -41.98M | -31.52M | -49.28M | -54.96M | -47.48M | 0.50M | 8.48M | 26.67M | 54.94M | 46.26M | 47.01M | -16.82M | -95.41M | -110.99M | -77.67M | -34.00M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 2.18M | | 0.01M | 0.24M | 1.11M | 0.97M | 0.33M | -1.45M | 0.01M | 0.00M | 0.00M | 1.24M | 3.44M | -0.32M | 0.00M | -0.45M | -0.79M | 0.03M | 0.01M |
|
Income from Continuing Operations
|
-33.62M | -32.91M | -42.32M | -31.26M | -25.98M | -51.89M | -35.51M | -28.38M | -19.22M | -29.87M | -24.58M | -19.04M | -82.91M | -57.32M | -50.48M | -41.76M | -30.41M | -48.34M | -54.66M | -48.92M | 0.50M | 8.48M | 26.67M | 54.94M | 46.23M | 46.69M | -16.84M | -92.69M | -110.99M | -77.67M | -33.99M |
|
Consolidated Net Income
|
-33.62M | -32.91M | -42.32M | -31.26M | -25.98M | -51.89M | -35.51M | -28.38M | -19.22M | -29.87M | -24.58M | -19.04M | -82.91M | -57.32M | -50.48M | -41.76M | -30.41M | -48.34M | -54.66M | -48.92M | 0.50M | 8.48M | 26.67M | 54.94M | 46.23M | 46.69M | -16.84M | -92.69M | -110.99M | -77.67M | -33.99M |
|
Income towards Parent Company
|
-33.62M | -32.91M | -42.32M | -31.26M | -25.98M | -51.89M | -35.51M | -28.38M | -19.22M | -29.87M | -24.58M | -19.04M | -82.91M | -57.32M | -50.48M | -41.76M | -30.41M | -48.34M | -54.66M | -48.92M | 0.50M | 8.48M | 26.67M | 54.94M | 46.23M | 46.69M | -16.84M | -92.69M | -110.99M | -77.67M | -33.99M |
|
Net Income towards Common Stockholders
|
-33.62M | -32.91M | -42.32M | -31.26M | -25.98M | -51.89M | -35.51M | -28.38M | -19.22M | -29.87M | -24.58M | -19.04M | -82.91M | -57.32M | -50.48M | -41.76M | -30.41M | -48.34M | -54.66M | -48.92M | 0.50M | 8.48M | 26.67M | 54.94M | 46.23M | 46.69M | -16.84M | -92.69M | -110.99M | -77.67M | -33.99M |
|
EPS (Basic)
|
-0.77 | -0.75 | -0.93 | -0.67 | -0.55 | -0.40 | -0.17 | -0.07 | -0.09 | -0.14 | -0.11 | -0.09 | -0.38 | -0.25 | -0.22 | -0.18 | -0.14 | -0.21 | -0.24 | -0.21 | 0.00 | 0.04 | 0.11 | 0.22 | 0.18 | 0.19 | -0.07 | -0.38 | -0.44 | -0.31 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.19 | -0.09 | -0.14 | -0.11 | -0.09 | -0.38 | -0.25 | -0.22 | -0.18 | -0.14 | -0.21 | -0.24 | -0.21 | 0.00 | 0.03 | 0.11 | 0.22 | 0.17 | 0.19 | -0.07 | -0.37 | -0.44 | -0.31 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
| | | 196.69M | 196.69M | 205.00M | 205.25M | 205.54M | 213.21M | 215.99M | 219.45M | 221.26M | 223.88M | 225.81M | 228.19M | 229.34M | 230.77M | 232.07M | 233.38M | 234.39M | 235.86M | 237.11M | 238.79M | 240.14M | 241.87M | 243.36M | 245.13M | 246.31M | 247.87M | 249.25M | 250.96M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 148.06M | 213.13M | 216.69M | 219.40M | 217.76M | 224.15M | 226.36M | 228.29M | 227.14M | 231.18M | 232.55M | 233.78M | 233.14M | 240.60M | 242.14M | 243.80M | 243.63M | 250.16M | 251.26M | 250.75M | 244.75M | 248.43M | 249.91M | 251.33M |
|
EBITDA
|
-33.11M | -30.43M | -42.09M | -31.23M | -25.77M | -50.64M | -38.52M | -31.13M | -22.58M | -29.99M | -24.16M | -15.80M | -31.35M | -47.40M | -40.26M | -23.53M | -23.88M | -48.31M | -56.42M | -61.50M | -19.46M | -15.37M | 3.16M | 29.67M | 6.94M | 13.66M | -55.72M | -85.30M | -124.66M | -112.98M | -69.44M |
|
Interest Expenses
|
0.19M | 0.24M | | | 0.00M | 0.16M | 0.13M | 0.14M | 0.14M | 0.17M | 0.19M | 1.05M | 6.23M | 6.30M | 6.40M | 6.30M | 6.30M | 6.33M | 6.33M | 6.35M | 6.39M | 6.44M | 6.50M | 6.42M | 6.51M | 6.55M | 6.59M | 6.66M | 6.71M | 6.82M | 6.93M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 89.83% | 35.23% | 26.47% | 19.85% | 14.28% | 18.95% | | | | | |