|
Revenue
|
116.23M | 98.13M | 278.19M | 188.21M | 174.89M | 342.72M | 239.01M | 441.98M | 310.46M | 698.19M | 536.35M | 672.98M | 363.96M | 623.14M | 483.32M | 1,228.15M | 186.79M | 431.62M | 602.53M | 1,041.89M | 475.23M |
|
Cost of Revenue
|
111.43M | 97.12M | 293.15M | 248.21M | 228.04M | 357.47M | 244.21M | 431.24M | 298.42M | 667.37M | 514.53M | 596.70M | 327.57M | 558.96M | 400.27M | 1,070.68M | 165.59M | 389.04M | 513.43M | 898.99M | 452.19M |
|
Gross Profit
|
4.80M | 1.01M | -14.96M | -60.00M | -53.15M | -14.75M | -5.20M | 10.74M | 12.04M | 30.81M | 21.82M | 76.28M | 36.39M | 64.18M | 83.05M | 157.47M | 21.20M | 42.58M | 89.10M | 142.90M | 23.05M |
|
Research & Development
|
4.14M | 8.37M | 4.74M | 6.18M | 10.76M | 13.34M | 18.13M | 17.91M | 19.16M | 22.55M | 9.92M | 14.68M | 15.44M | 17.43M | 14.98M | 18.35M | 17.20M | 22.12M | 26.01M | 20.89M | 18.54M |
|
Selling, General & Administrative
|
6.72M | 8.28M | 9.24M | 13.93M | 31.20M | 25.24M | 27.33M | 32.94M | 31.27M | 31.78M | 38.15M | 35.12M | 37.73M | 44.07M | 45.11M | 46.09M | 36.71M | 41.41M | 35.60M | 49.35M | 41.85M |
|
Operating Expenses
|
10.87M | 16.64M | 13.98M | 20.10M | 41.96M | 38.58M | 45.46M | 50.85M | 50.43M | 54.33M | 48.06M | 49.79M | 53.17M | 61.49M | 60.08M | 64.45M | 53.90M | 63.53M | 61.61M | 70.24M | 60.39M |
|
Operating Income
|
-6.07M | -15.63M | -28.93M | -80.11M | -95.11M | -53.33M | -50.66M | -40.12M | -38.39M | -23.52M | -26.24M | 26.49M | -16.78M | 2.69M | 22.96M | 93.02M | -32.70M | -20.95M | 27.48M | 72.67M | -37.34M |
|
EBIT
|
-6.07M | -15.63M | -28.93M | -80.11M | -95.11M | -53.33M | -50.66M | -40.12M | -38.39M | -23.52M | -26.24M | 26.49M | -16.78M | 2.69M | 22.96M | 93.02M | -32.70M | -20.95M | 27.48M | 72.67M | -37.34M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | 1.30M | 1.12M | 0.74M | | -1.08M | -3.38M | -1.37M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -0.56M | 6.87M | -5.75M | | 8.52M | 1.06M | -5.99M |
|
Non Operating Income
|
0.16M | -0.67M | 0.35M | -0.11M | -0.83M | 1.11M | -0.20M | -4.71M | 11.14M | -3.01M | 0.73M | -1.91M | 1.19M | -1.51M | -0.56M | 8.78M | -5.75M | 1.55M | 8.52M | 1.06M | -5.99M |
|
EBT
|
-11.81M | -23.02M | -37.10M | -88.24M | -111.10M | -60.58M | -61.81M | -54.34M | -37.81M | -37.52M | -36.36M | 11.43M | -26.79M | -14.54M | 5.30M | 75.60M | -58.73M | -43.92M | 11.47M | 46.11M | -70.48M |
|
Tax Provisions
|
0.70M | 0.51M | 1.70M | -1.07M | 0.40M | 0.13M | -1.00M | 1.86M | -0.61M | -0.13M | -1.32M | 6.65M | -1.24M | -1.70M | 4.23M | 7.88M | -1.72M | -2.00M | 4.60M | 22.02M | -7.90M |
|
Profit After Tax
|
-12.50M | -23.53M | -38.78M | -87.20M | -91.14M | -60.70M | -60.83M | -56.18M | -37.19M | -37.40M | -35.05M | 4.82M | -25.56M | -12.88M | 1.07M | 67.72M | -57.01M | -41.93M | 6.89M | 24.06M | -62.59M |
|
Income from Non-Controlling Interests
|
-13.35M | -23.53M | -38.78M | -86.97M | -82.66M | -41.53M | -41.48M | -19.04M | -13.76M | -13.04M | -11.65M | 1.56M | -8.81M | -3.71M | 0.29M | 19.88M | -15.55M | -10.89M | 0.64M | 6.12M | -17.52M |
|
Income from Continuing Operations
|
-12.51M | -23.53M | -38.80M | -87.17M | -111.50M | -60.70M | -60.81M | -56.19M | -37.19M | -37.40M | -35.05M | 4.78M | -25.56M | -12.84M | 1.07M | 67.72M | -57.01M | -41.92M | 6.87M | 24.09M | -62.58M |
|
Consolidated Net Income
|
-12.51M | -23.53M | -38.80M | -87.17M | -111.50M | -60.70M | -60.81M | -56.19M | -37.19M | -37.40M | -35.05M | 4.78M | -25.56M | -12.84M | 1.07M | 67.72M | -57.01M | -41.92M | 6.87M | 24.09M | -62.58M |
|
Income towards Parent Company
|
-12.51M | -23.53M | -38.80M | -87.17M | -111.50M | -60.70M | -60.81M | -56.19M | -37.19M | -37.40M | -35.05M | 4.78M | -25.56M | -12.84M | 1.07M | 67.72M | -57.01M | -41.92M | 6.87M | 24.09M | -62.58M |
|
Net Income towards Common Stockholders
|
-12.51M | -23.53M | -38.80M | -87.17M | -111.50M | -60.70M | -60.81M | -56.19M | -37.19M | -37.40M | -35.05M | 4.78M | -25.56M | -12.84M | 1.07M | 67.72M | -57.01M | -41.92M | 6.87M | 24.09M | -62.58M |
|
EPS (Basic)
|
| | | | -0.53 | -0.35 | -0.35 | -0.27 | -0.21 | -0.21 | -0.20 | 0.03 | -0.14 | -0.07 | 0.01 | 0.54 | -0.32 | -0.24 | 0.05 | 0.18 | -0.34 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.53 | -0.35 | -0.35 | -0.27 | -0.21 | -0.21 | -0.20 | 0.03 | -0.14 | -0.07 | 0.01 | 0.37 | -0.32 | -0.24 | 0.01 | 0.18 | -0.34 |
|
Shares Outstanding (Weighted Average)
|
| | | | 54.14M | 54.14M | 55.63M | 69.71M | 115.39M | 116.27M | 117.46M | 116.45M | 121.11M | 126.84M | 127.91M | 126.18M | 129.48M | 129.99M | 130.72M | 130.31M | 131.52M |
|
Shares Outstanding (Diluted Average)
|
| | | | 54.14M | 54.14M | 55.63M | 69.71M | 115.39M | 116.27M | 117.46M | 116.45M | 121.11M | 126.84M | 184.22M | 184.03M | 129.48M | 129.99M | 183.65M | 130.31M | 131.52M |
|
EBITDA
|
-13.35M | -23.41M | -38.76M | -86.97M | -111.16M | -60.72M | -59.20M | -52.75M | -40.78M | -38.87M | -29.97M | 5.39M | -23.92M | -14.48M | -1.27M | 93.02M | -32.70M | -20.95M | 27.48M | 72.67M | -37.34M |
|
Interest Expenses
|
0.09M | 0.39M | 0.42M | 0.54M | 0.68M | 0.68M | 0.57M | 0.08M | 0.82M | 1.14M | 1.51M | | | | | | | | | | |
|
Tax Rate
|
-5.93% | -2.21% | -4.58% | 1.21% | -0.36% | -0.21% | 1.62% | -3.42% | 1.62% | 0.34% | 3.62% | 58.20% | 4.61% | 11.69% | 79.73% | 10.42% | 2.92% | 4.55% | 40.10% | 47.75% | 11.21% |