|
Revenue
|
64.67M | 63.40M | 70.16M | 85.80M | 107.61M | 128.60M | 162.41M | 209.34M | 253.39M | 296.50M | 352.59M | 446.24M | 532.34M | 638.13M | 743.94M | 728.71M | 715.07M |
|
Cost of Revenue
|
7.13M | 29.13M | 31.74M | 37.98M | 46.24M | 60.91M | 80.67M | 109.38M | 98.89M | 133.94M | 177.98M | 240.01M | 256.23M | 314.22M | 311.88M | 271.94M | 264.46M |
|
Gross Profit
|
57.54M | 34.26M | 38.42M | 47.82M | 61.37M | 67.69M | 81.75M | 99.96M | 154.50M | 162.56M | 174.61M | 206.22M | 276.11M | 390.57M | 502.46M | 503.80M | 485.27M |
|
Research & Development
|
5.21M | 5.05M | 4.82M | 6.75M | 8.15M | 11.63M | 15.12M | 24.04M | 29.00M | 36.41M | 62.06M | 77.79M | 92.03M | 112.39M | 142.49M | 136.22M | 123.21M |
|
Selling, General & Administrative
|
39.68M | 4.38M | 4.73M | 6.01M | 8.62M | 15.37M | 18.18M | 25.75M | 41.88M | 51.85M | 72.21M | 87.03M | 100.08M | 118.10M | 108.00M | 112.21M | 82.41M |
|
Other Operating Expenses
|
22.85M | 49.99M | 54.37M | 65.87M | 67.28M | 98.52M | 125.23M | 166.62M | 189.18M | 250.14M | 307.95M | 441.24M | 486.38M | 314.22M | 318.26M | 282.98M | 264.46M |
|
Operating Expenses
|
67.74M | 59.42M | 63.92M | 78.62M | 84.05M | 125.52M | 158.53M | 216.41M | 260.06M | 338.40M | 442.22M | 606.06M | 678.49M | 544.71M | 568.75M | 531.40M | 470.08M |
|
Operating Income
|
-3.07M | 3.98M | 6.24M | 7.18M | 23.57M | 3.08M | 3.88M | -7.07M | -6.67M | -41.90M | -89.63M | -159.82M | -146.15M | -154.14M | -66.29M | -27.60M | 15.19M |
|
EBIT
|
-3.07M | 3.98M | 6.24M | 7.18M | 23.57M | 3.08M | 3.88M | -7.07M | -6.67M | -41.90M | -89.63M | -159.82M | -146.15M | -154.14M | -66.29M | -27.60M | 15.19M |
|
Other Non Operating Income
|
0.30M | -0.15M | 0.17M | -0.30M | 0.10M | | | | | | | | | | | | |
|
Non Operating Income
|
| -0.15M | 0.17M | | | 0.74M | 0.83M | 1.11M | 1.79M | 3.69M | 1.46M | -11.72M | -18.59M | -21.63M | 23.23M | 3.48M | -10.40M |
|
EBT
|
-2.46M | 3.88M | 6.55M | 6.87M | 23.67M | 3.82M | 4.71M | -5.97M | -4.88M | -38.20M | -88.17M | -171.54M | -164.74M | -175.77M | -70.34M | -63.95M | -24.06M |
|
Tax Provisions
|
0.04M | 0.00M | 0.06M | -62.35M | 9.73M | 2.22M | 2.79M | -0.85M | -0.13M | 66.30M | 0.60M | 0.83M | 0.84M | -0.40M | 2.81M | 3.64M | 3.15M |
|
Profit After Tax
|
-2.50M | 3.88M | 6.49M | 69.23M | 13.94M | 2.51M | 1.93M | -5.12M | -4.75M | -104.50M | -88.74M | -172.37M | -165.59M | -175.38M | -73.14M | -67.59M | -27.21M |
|
Income from Continuing Operations
|
-2.50M | 3.88M | 6.49M | 69.23M | 13.94M | 1.60M | 1.93M | -5.12M | -4.75M | -104.50M | -88.77M | -172.37M | -165.59M | -175.37M | -73.14M | -67.59M | -27.21M |
|
Consolidated Net Income
|
-2.50M | 3.88M | 6.49M | 69.23M | 13.94M | 0.60M | 1.93M | -5.12M | -4.75M | -104.50M | -88.77M | -172.37M | -165.59M | -175.37M | -73.14M | -67.59M | -27.21M |
|
Income towards Parent Company
|
-2.50M | 3.88M | 6.49M | 69.23M | 13.94M | 0.60M | 1.93M | -5.12M | -4.75M | -104.50M | -88.77M | -172.37M | -165.59M | -175.37M | -73.14M | -67.59M | -27.21M |
|
Net Income towards Common Stockholders
|
-2.50M | 3.88M | 6.49M | 69.23M | 13.94M | 0.60M | 1.93M | -5.12M | -4.75M | -104.50M | -88.77M | -172.37M | -165.59M | -175.37M | -73.14M | -67.59M | -27.21M |
|
EPS (Basic)
|
-0.04 | 0.06 | 0.10 | 1.04 | 0.20 | 0.03 | 0.02 | -0.06 | -0.05 | -1.14 | -0.94 | -1.72 | -1.57 | -1.55 | -0.63 | -0.56 | -0.21 |
|
EPS (Weighted Average and Diluted)
|
-40.12 | 0.06 | 0.10 | 0.99 | 0.19 | 0.03 | 0.02 | -0.06 | | | | -1.72 | -1.57 | -1.55 | -0.63 | -0.56 | -0.21 |
|
Shares Outstanding (Weighted Average)
|
62.42M | 63.13M | 62.44M | 69.54M | 71.85M | 87.87M | 89.87M | 88.46M | 90.93M | 92.16M | 95.65M | 102.46M | 107.49M | 118.33M | 113.05M | 123.42M | 131.69M |
|
Shares Outstanding (Diluted Average)
|
0.06M | 0.06M | 65.87M | 73.65M | 75.05M | | | | | | | 100.00M | 105.70M | 113.35M | 115.96M | 121.11M | 129.77M |
|
EBITDA
|
-3.07M | 3.98M | 6.24M | 7.18M | 23.57M | 2.98M | -0.61M | -7.20M | -6.67M | -41.90M | -89.63M | -159.82M | -146.15M | -154.14M | -78.16M | -66.22M | -24.77M |
|
Interest Expenses
|
| | | | | | | | | | | | | | 27.27M | 39.82M | 28.86M |
|
Tax Rate
|
| 0.08% | 0.84% | | 41.12% | 58.13% | 59.15% | 14.19% | 2.58% | | | | | 0.23% | | | |