|
Revenue
|
| | | | 145.42M | 0.98M | 0.98M | 0.98M | 1.84M | 212.24M | 3.83M | 9.64M | 7.98M | 40.66M | 14.41M | 15.40M | 18.84M | 18.84M | 18.98M | 18.82M | 24.33M | 25.79M | 33.97M | 32.25M | 137.74M | 73.83M | 51.63M | 69.11M | 65.00M | 82.39M | 87.31M |
|
Cost of Revenue
|
| | | | | | | | 0.03M | 0.40M | 0.28M | 1.69M | 1.78M | 1.80M | 5.56M | 5.08M | 7.12M | 9.18M | 6.51M | 4.16M | 11.65M | 6.79M | 13.38M | 11.45M | 10.07M | 15.61M | 17.29M | 25.63M | 31.54M | 28.54M | 41.29M |
|
Gross Profit
|
| | | | | | | | 1.81M | 211.84M | 3.56M | 7.95M | 6.19M | 38.86M | 8.85M | 10.33M | 11.71M | 9.66M | 12.47M | 14.66M | 12.68M | 19.00M | 20.59M | 20.80M | 127.66M | 58.23M | 34.35M | 43.48M | 33.46M | 53.84M | 46.02M |
|
Research & Development
|
| | 41.55M | 49.47M | 46.31M | 42.79M | 48.28M | 38.23M | 34.70M | 34.99M | 35.28M | 41.96M | 27.95M | 25.07M | 25.33M | 27.62M | 24.32M | 32.43M | 29.14M | 33.03M | 31.38M | 22.10M | 14.88M | 17.74M | 13.40M | 11.46M | 10.40M | 10.98M | 12.56M | 7.24M | 14.13M |
|
Selling, General & Administrative
|
| | 9.01M | 11.18M | 12.18M | 13.49M | 18.47M | 21.71M | 41.55M | 47.68M | 48.83M | 61.55M | 61.06M | 46.32M | 39.27M | 38.34M | 30.38M | 29.61M | 24.95M | 24.14M | 29.90M | 33.96M | 33.24M | 45.42M | 41.99M | 44.19M | 39.98M | 36.92M | 43.00M | 39.51M | 41.85M |
|
Other Operating Expenses
|
| | | | | | | | 0.03M | 0.40M | 0.28M | 1.69M | 1.78M | 1.80M | 5.56M | 5.08M | 7.12M | 9.18M | 6.51M | 4.16M | 11.65M | 6.79M | 13.38M | 11.45M | 10.07M | 15.61M | 17.29M | 25.63M | 31.54M | 28.54M | 41.29M |
|
Operating Expenses
|
| | 50.56M | 60.65M | 58.49M | 56.28M | 66.75M | 59.95M | 76.29M | 83.07M | 84.38M | 105.21M | 90.80M | 73.19M | 70.15M | 71.03M | 61.83M | 71.22M | 60.60M | 61.33M | 72.93M | 62.84M | 61.50M | 74.62M | 65.47M | 71.25M | 67.66M | 73.53M | 87.09M | 75.29M | 97.27M |
|
Operating Income
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -65.77M | -58.96M | -74.45M | 129.17M | -80.55M | -95.57M | -82.82M | -32.53M | -55.74M | -55.63M | -42.99M | -52.38M | -41.62M | -42.51M | -48.60M | -37.06M | -27.53M | -42.37M | 72.27M | 2.58M | -16.03M | -4.42M | -22.10M | 7.09M | -9.96M |
|
EBIT
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -65.77M | -58.96M | -74.45M | 129.17M | -80.55M | -95.57M | -82.82M | -32.53M | -55.74M | -55.63M | -42.99M | -52.38M | -41.62M | -42.51M | -48.60M | -37.06M | -27.53M | -42.37M | 72.27M | 2.58M | -16.03M | -4.42M | -22.10M | 7.09M | -9.96M |
|
Other Non Operating Income
|
| | 0.65M | 0.61M | 0.45M | 1.08M | 1.39M | 1.14M | 0.37M | 0.08M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 3.94M | 0.32M | 0.32M | 0.66M | 1.35M | 1.27M | 1.66M | 1.28M | 1.08M | 2.78M | -53.23M | 1.58M | -1.68M | 1.07M | 0.67M | 0.68M |
|
Non Operating Income
|
| | 0.65M | 0.61M | 0.45M | 1.08M | 1.39M | 1.14M | 0.37M | 0.08M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 3.94M | 0.32M | 0.32M | 0.66M | 1.35M | 1.27M | 1.66M | 1.28M | 1.08M | 2.78M | 2.45M | 1.58M | 1.21M | 1.07M | 0.67M | 0.68M |
|
EBT
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -69.76M | -63.09M | -78.62M | 124.53M | -85.48M | -104.50M | -90.95M | -43.68M | -69.40M | -69.06M | -57.05M | -66.64M | -55.78M | -56.84M | -62.99M | -51.59M | -42.53M | -57.42M | 58.24M | -11.14M | -31.11M | -20.84M | -41.53M | -13.39M | -32.01M |
|
Profit After Tax
|
| | -49.91M | -60.04M | 87.38M | -54.22M | -68.38M | -61.95M | -78.25M | 124.61M | -85.44M | -104.48M | -90.94M | -43.67M | -69.39M | -65.12M | -56.73M | -66.32M | -55.12M | -55.49M | -61.72M | -49.94M | -41.25M | -56.34M | 61.02M | -61.92M | -29.52M | -21.32M | -40.45M | -12.72M | -31.33M |
|
Income from Continuing Operations
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -69.76M | -63.09M | -78.62M | 124.53M | -85.48M | -104.50M | -90.95M | -43.68M | -69.40M | -69.06M | -57.05M | -66.64M | -55.78M | -56.84M | -62.99M | -51.59M | -42.53M | -57.42M | 58.24M | -11.14M | -31.11M | -20.84M | -41.53M | -13.39M | -32.01M |
|
Consolidated Net Income
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -69.76M | -63.09M | -78.62M | 124.53M | -85.48M | -104.50M | -90.95M | -43.68M | -69.40M | -69.06M | -57.05M | -66.64M | -55.78M | -56.84M | -62.99M | -51.59M | -42.53M | -57.42M | 58.24M | -11.14M | -31.11M | -20.84M | -41.53M | -13.39M | -32.01M |
|
Income towards Parent Company
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -69.76M | -63.09M | -78.62M | 124.53M | -85.48M | -104.50M | -90.95M | -43.68M | -69.40M | -69.06M | -57.05M | -66.64M | -55.78M | -56.84M | -62.99M | -51.59M | -42.53M | -57.42M | 58.24M | -11.14M | -31.11M | -20.84M | -41.53M | -13.39M | -32.01M |
|
Net Income towards Common Stockholders
|
| | -50.56M | -60.65M | 86.93M | -55.30M | -69.76M | -63.09M | -78.62M | 124.53M | -85.48M | -104.50M | -90.95M | -43.68M | -69.40M | -69.06M | -57.05M | -66.64M | -55.78M | -56.84M | -62.99M | -51.59M | -42.53M | -57.42M | 58.24M | -11.14M | -31.11M | -20.84M | -41.53M | -13.39M | -32.01M |
|
EPS (Basic)
|
| | -1.86 | -2.24 | 3.26 | -2.01 | -2.52 | -2.26 | -2.84 | 4.50 | -3.07 | -3.89 | -3.50 | -1.67 | -2.62 | -1.53 | -0.93 | -1.05 | -0.81 | -0.74 | -0.79 | -0.46 | -0.37 | -0.50 | 0.36 | -0.33 | -0.15 | -0.11 | -0.21 | -0.06 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | 3.07 | -2.01 | | -2.33 | -2.84 | 4.32 | -3.07 | -3.82 | -3.50 | -1.67 | -2.62 | -1.53 | -0.93 | -1.05 | -0.81 | -0.74 | -0.79 | -0.46 | -0.37 | -0.50 | 0.34 | -0.33 | -0.15 | -0.11 | -0.21 | -0.06 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
26.50M | 26.79M | 26.81M | 26.81M | 26.92M | 26.92M | 27.17M | 27.33M | 27.51M | 27.62M | 27.83M | 27.88M | 27.94M | 28.19M | 28.28M | 29.08M | 62.82M | 63.01M | 66.55M | 73.68M | 76.57M | 94.71M | 106.99M | 113.72M | 185.05M | 189.46M | 196.22M | 197.04M | 197.85M | 198.20M | 201.62M |
|
Shares Outstanding (Diluted Average)
|
26.61M | 26.79M | | | 28.45M | 28.52M | | 27.09M | | 28.95M | 27.83M | 27.47M | 25.99M | 26.23M | 26.46M | 28.90M | 60.95M | 63.23M | 67.81M | 66.41M | 78.44M | 109.24M | 111.87M | 103.11M | 189.64M | 188.79M | 194.93M | 187.18M | 196.13M | 197.55M | 200.74M |
|
EBITDA
|
| | -49.70M | -59.80M | 87.59M | -54.13M | -68.35M | -61.93M | -78.26M | 124.60M | -85.44M | -104.48M | -90.94M | -43.67M | -69.39M | -65.15M | -56.96M | -66.36M | -54.91M | -55.40M | -61.72M | -49.93M | -41.25M | -56.34M | 61.02M | -61.92M | -29.52M | -21.32M | -40.45M | -12.72M | -31.33M |
|
Interest Expenses
|
| | | | | | 4.00M | 4.12M | 4.17M | 4.64M | 4.93M | 8.93M | 8.12M | 11.14M | 13.65M | 13.43M | 14.06M | 14.27M | 14.15M | 14.33M | 14.39M | 14.54M | 14.99M | 15.06M | 14.02M | 13.72M | 15.08M | 16.42M | 19.43M | 20.49M | 22.05M |