|
Revenue
|
88.18M | 159.94M | 271.65M | 427.62M | 608.49M | 862.37M | 1,068.99M | 1,267.32M | 1,483.30M |
|
Cost of Revenue
|
56.61M | 82.61M | 147.30M | 219.04M | 273.88M | 406.66M | 503.54M | 559.65M | 617.18M |
|
Gross Profit
|
68.33M | 119.19M | 193.64M | 304.93M | 447.44M | 630.18M | 772.36M | 937.24M | 1,103.42M |
|
Research & Development
|
32.60M | 55.64M | 101.17M | 165.37M | 199.20M | 273.76M | 313.45M | 341.95M | 365.76M |
|
Selling, General & Administrative
|
26.29M | 28.94M | 46.54M | 91.62M | 103.83M | 123.44M | 143.25M | 160.63M | 175.19M |
|
Restructuring Costs
|
| | | | | | 31.30M | 4.92M | 0.23M |
|
Other Operating Expenses
|
56.61M | 82.61M | 147.30M | 219.04M | 273.88M | 406.66M | 503.54M | 559.65M | 617.18M |
|
Operating Expenses
|
115.50M | 167.19M | 295.00M | 476.04M | 576.91M | 803.86M | 991.53M | 1,067.14M | 1,158.35M |
|
Operating Income
|
-47.17M | -47.99M | -101.36M | -171.10M | -129.48M | -173.68M | -219.17M | -129.90M | -54.92M |
|
EBIT
|
-47.17M | -47.99M | -101.36M | -171.10M | -129.48M | -173.68M | -219.17M | -129.90M | -54.92M |
|
Other Non Operating Income
|
-0.58M | -1.36M | 3.44M | 1.96M | 7.95M | -3.39M | 27.45M | 33.28M | 48.66M |
|
Non Operating Income
|
-0.58M | -1.36M | 3.44M | 1.96M | 7.95M | -3.39M | 27.45M | 33.28M | 48.66M |
|
EBT
|
-61.59M | -49.35M | -97.92M | -169.14M | -121.71M | -197.79M | -216.88M | -122.76M | -31.57M |
|
Tax Provisions
|
4.21M | 3.38M | 4.39M | -1.97M | 7.72M | 6.06M | 19.28M | -184.48M | 76.55M |
|
Profit After Tax
|
-51.97M | -52.73M | -102.30M | -167.17M | -129.43M | -203.85M | -236.16M | 61.72M | -108.11M |
|
Income from Continuing Operations
|
-65.80M | -52.73M | -102.30M | -167.17M | -129.43M | -203.85M | -236.16M | 61.72M | -108.11M |
|
Consolidated Net Income
|
-65.80M | -52.73M | -102.30M | -167.17M | -129.43M | -203.85M | -236.16M | 61.72M | -108.11M |
|
Income towards Parent Company
|
-65.80M | -52.73M | -102.30M | -167.17M | -129.43M | -203.85M | -236.16M | 61.72M | -108.11M |
|
Net Income towards Common Stockholders
|
-65.80M | -52.73M | -102.30M | -167.17M | -129.43M | -203.85M | -236.16M | 61.72M | -108.11M |
|
EPS (Basic)
|
-1.71 | -1.65 | -1.86 | -2.12 | -1.48 | -2.20 | -2.47 | 0.62 | -1.04 |
|
EPS (Weighted Average and Diluted)
|
| | | -2.12 | -1.48 | -2.20 | -2.47 | 0.59 | -1.04 |
|
Shares Outstanding (Weighted Average)
|
| | 71.36M | 81.72M | 89.76M | 93.47M | 96.49M | 100.81M | 104.41M |
|
Shares Outstanding (Diluted Average)
|
| | | 78.80M | 87.21M | 92.55M | 95.73M | 103.98M | 103.66M |
|
EBITDA
|
-47.17M | -47.99M | -101.36M | -171.10M | -129.48M | -173.68M | -219.17M | -129.90M | -54.92M |
|
Interest Expenses
|
| | | | 0.18M | 20.72M | 25.16M | 26.13M | 25.31M |
|
Tax Rate
|
| | | 1.16% | | | | | |