|
Revenue
|
63.82M | 84.13M | 103.10M | 128.87M | 162.09M | 200.22M | 257.66M | 328.01M | 434.91M | 609.59M | 778.85M | 910.49M | 1041.94M |
|
Cost of Revenue
|
39.31M | 48.81M | 54.66M | 59.49M | 66.93M | 83.10M | 104.03M | 134.51M | 180.28M | 271.10M | 367.50M | 432.69M | 477.54M |
|
Gross Profit
|
24.52M | 35.33M | 48.44M | 69.37M | 95.16M | 117.12M | 153.63M | 193.50M | 254.62M | 338.49M | 411.35M | 477.80M | 564.40M |
|
Research & Development
|
13.22M | 17.53M | 22.11M | 22.66M | 23.88M | 27.12M | 34.17M | 45.19M | 68.75M | 106.90M | 141.79M | 156.58M | 166.20M |
|
Selling, General & Administrative
|
11.55M | 18.05M | 24.42M | 25.82M | 25.07M | 29.15M | 40.45M | 49.45M | 65.77M | 93.92M | 95.14M | 123.08M | 137.55M |
|
Other Operating Expenses
|
16.81M | 28.07M | 37.45M | 42.04M | 52.75M | 66.57M | 72.00M | 95.59M | 132.41M | 193.93M | 261.99M | 296.71M | 311.95M |
|
Operating Expenses
|
41.57M | 63.65M | 83.97M | 90.52M | 101.70M | 122.84M | 146.62M | 190.23M | 266.93M | 394.74M | 498.93M | 576.37M | 615.70M |
|
Operating Income
|
-17.05M | -28.32M | -35.53M | -21.15M | -6.54M | -5.72M | 7.01M | 3.27M | -12.30M | -56.25M | -87.58M | -98.58M | -51.30M |
|
EBIT
|
-17.05M | -28.32M | -35.53M | -21.15M | -6.54M | -5.72M | 7.01M | 3.27M | -12.30M | -56.25M | -87.58M | -98.58M | -51.30M |
|
Other Non Operating Income
|
0.01M | 0.03M | 0.24M | 0.10M | -1.03M | 0.49M | 3.31M | 6.08M | -6.96M | -0.01M | 4.81M | 26.80M | 46.74M |
|
Non Operating Income
|
-2.22M | -2.92M | -2.17M | -4.63M | -5.26M | -2.98M | -6.93M | -7.71M | -32.28M | -8.04M | 4.81M | 26.80M | 46.74M |
|
EBT
|
-19.27M | -31.24M | -37.70M | -25.78M | -11.81M | -8.70M | 0.08M | -4.45M | -44.58M | -64.28M | -90.26M | -79.42M | -12.76M |
|
Tax Provisions
|
0.06M | 0.07M | 0.09M | 0.06M | 0.05M | 0.27M | 0.30M | 0.10M | -2.45M | -11.29M | 4.39M | 2.34M | 0.04M |
|
Profit After Tax
|
-19.33M | -31.31M | -37.79M | -25.84M | -11.86M | -8.97M | -0.22M | -4.55M | -42.13M | -53.00M | -94.65M | -81.76M | -12.79M |
|
Income from Continuing Operations
|
-19.33M | -31.31M | -37.79M | -25.84M | -11.86M | -8.97M | -0.22M | -4.55M | -42.13M | -53.00M | -94.65M | -81.76M | -12.79M |
|
Consolidated Net Income
|
-19.33M | -31.31M | -37.79M | -25.84M | -11.86M | -8.97M | -0.22M | -4.55M | -42.13M | -53.00M | -94.65M | -81.76M | -12.79M |
|
Income towards Parent Company
|
-19.33M | -31.31M | -37.79M | -25.84M | -11.86M | -8.97M | -0.22M | -4.55M | -42.13M | -53.00M | -94.65M | -81.76M | -12.79M |
|
Net Income towards Common Stockholders
|
-19.33M | -31.31M | -37.79M | -25.84M | -11.86M | -8.97M | -0.22M | -4.55M | -42.13M | -53.00M | -94.65M | -81.76M | -12.79M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
| 46.05M | 48.88M | 50.50M | 52.97M | 55.65M | 58.77M | 61.08M | 65.98M | 68.05M | 70.51M | 72.70M | 75.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 60.37M | 64.15M | 67.51M | 69.92M | 72.93M | 88.64M |
|
EBITDA
|
-19.33M | -31.31M | -37.79M | -25.84M | -11.86M | -8.97M | -0.31M | -3.88M | -42.37M | -53.62M | -97.05M | -78.49M | -12.74M |
|
Tax Rate
|
| | | | | | | | 5.50% | 17.55% | | | |