|
Revenue
|
112.83M | 159.87M | 230.42M | 353.63M | 513.40M | 653.65M | 666.16M | 632.97M | 646.07M | 691.54M | 636.35M | 557.24M | 615.64M | 538.03M | 488.07M | 440.12M |
|
Cost of Revenue
|
63.10M | 85.89M | 121.39M | 172.44M | 245.81M | 336.22M | 374.35M | 323.21M | 341.23M | 367.15M | 355.81M | 333.87M | 351.86M | 323.80M | 291.65M | 275.94M |
|
Gross Profit
|
49.73M | 73.98M | 109.03M | 181.20M | 267.59M | 317.43M | 291.81M | 309.75M | 304.84M | 324.39M | 280.54M | 223.38M | 263.78M | 214.23M | 196.42M | 164.18M |
|
Research & Development
|
11.13M | 10.72M | 14.33M | 23.20M | 43.49M | 75.39M | 92.77M | 88.39M | 94.63M | 95.30M | 83.29M | 74.14M | 69.15M | 87.07M | 89.47M | 86.48M |
|
Selling, General & Administrative
|
35.53M | 42.33M | 59.80M | 97.42M | 143.24M | 215.72M | 303.78M | 259.78M | 264.19M | 272.29M | 254.35M | 219.90M | 227.70M | 244.18M | 210.17M | 210.13M |
|
Other Operating Expenses
|
1.21M | 20.10M | 34.14M | 38.94M | | | 537.18M | | | | | 48.30M | | | 302.79M | 144.97M |
|
Operating Expenses
|
46.66M | 53.06M | 74.13M | 120.62M | 186.73M | 291.12M | 933.73M | 348.17M | 358.81M | 367.58M | 337.64M | 342.34M | 296.85M | 331.25M | 602.42M | 441.58M |
|
Operating Income
|
3.07M | 20.92M | 34.90M | 60.57M | 80.86M | 26.32M | -641.92M | -38.42M | -53.97M | -43.19M | -57.10M | -118.96M | -33.07M | -117.02M | -406.00M | -277.40M |
|
EBIT
|
3.07M | 20.92M | 34.90M | 60.57M | 80.86M | 26.32M | -641.92M | -38.42M | -53.97M | -43.19M | -57.10M | -118.96M | -33.07M | -117.02M | -406.00M | -277.40M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 9.35M | 19.51M | 7.30M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -5.91M | 32.31M | 20.21M |
|
Non Operating Income
|
| | | | | | | | | | -8.00M | -24.45M | 352.61M | -5.91M | 43.69M | 27.40M |
|
EBT
|
2.65M | 19.74M | 32.45M | 43.28M | 64.01M | 17.39M | -654.95M | -39.81M | -57.52M | -43.23M | -65.10M | -143.41M | 319.54M | -120.81M | -362.31M | -250.00M |
|
Tax Provisions
|
0.77M | 1.41M | -2.97M | 5.00M | 29.78M | 30.00M | 11.85M | -0.55M | 7.80M | 2.04M | 4.53M | 6.18M | -2.51M | 2.14M | -0.64M | 2.19M |
|
Profit After Tax
|
1.14M | 19.57M | 35.42M | 38.94M | 44.12M | 11.95M | -663.92M | -39.27M | -66.19M | -45.51M | -69.88M | -149.59M | 322.05M | -122.95M | -362.95M | -255.59M |
|
Equity Income
|
| | | | | | | | | | | | | | -1.28M | -3.40M |
|
Net Income - Minority
|
| | | | | | | | 2.91M | 2.38M | 8.26M | | | | | |
|
Income from Non-Controlling Interests
|
0.07M | | | | 0.06M | 0.31M | -9.25M | -0.85M | 0.87M | 0.24M | 0.25M | | | -0.24M | -0.27M | |
|
Income from Continuing Operations
|
1.87M | 18.33M | 35.42M | 38.28M | 34.23M | -12.61M | -666.80M | -39.27M | -65.32M | -45.26M | -69.63M | -149.59M | 322.05M | -122.95M | -361.67M | -252.19M |
|
Consolidated Net Income
|
1.87M | 18.33M | 35.42M | 38.28M | 34.23M | -12.61M | -666.80M | -39.27M | -65.32M | -45.26M | -69.63M | -149.59M | 322.05M | -122.95M | -361.67M | -252.19M |
|
Income towards Parent Company
|
1.87M | 18.33M | 35.42M | 38.28M | 34.23M | -12.61M | -666.80M | -39.27M | -62.42M | -42.88M | -61.37M | -149.59M | 322.05M | -122.95M | -361.67M | -252.19M |
|
Net Income towards Common Stockholders
|
1.87M | 18.33M | 35.42M | 38.28M | 44.11M | 11.64M | -655.49M | -38.42M | -66.19M | -42.88M | -61.37M | -149.59M | 322.05M | -122.95M | -361.67M | -252.19M |
|
EPS (Basic)
|
0.02 | 0.42 | 0.47 | 0.48 | 0.45 | 0.11 | -5.85 | -0.35 | -0.59 | -0.41 | -0.61 | -1.27 | 2.62 | -0.96 | -2.79 | -1.94 |
|
EPS (Weighted Average and Diluted)
|
0.02 | 0.42 | 0.70 | 0.71 | | | | | | | -0.61 | -1.27 | 2.55 | -0.96 | -2.79 | -1.94 |
|
Shares Outstanding (Weighted Average)
|
67.91M | 69.80M | 75.81M | 85.56M | 102.78M | 111.22M | 112.08M | 112.36M | 113.86M | 114.18M | 118.42M | 124.14M | 127.73M | 131.16M | 133.43M | 135.62M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 117.58M | 126.33M | 127.82M | 129.94M | 131.86M |
|
EBITDA
|
| | 33.40M | 39.87M | 46.09M | -18.56M | -679.89M | -52.84M | -34.50M | | | | | | | |
|
Interest Expenses
|
1.16M | 1.18M | 2.46M | 17.29M | 16.86M | 8.93M | 13.03M | 1.39M | 3.55M | 0.04M | 8.00M | 24.45M | | | | |
|
Tax Rate
|
29.24% | 7.13% | | 11.55% | 46.53% | | | 1.37% | | | | | | | 0.18% | |