|
Revenue
|
104.90M | 144.56M | 200.46M | 290.87M | 354.33M | 432.73M | 505.99M | 543.68M |
|
Cost of Revenue
|
48.67M | 65.50M | 88.32M | 120.01M | 167.00M | 222.94M | 239.66M | 247.74M |
|
Gross Profit
|
56.23M | 79.06M | 112.14M | 170.87M | 187.33M | 209.78M | 266.33M | 295.94M |
|
Research & Development
|
28.99M | 34.62M | 46.49M | 74.81M | 126.86M | 155.31M | 152.19M | 137.98M |
|
Selling, General & Administrative
|
17.45M | 23.45M | 41.10M | 102.08M | 126.84M | 120.80M | 116.08M | 113.40M |
|
Restructuring Costs
|
| | | | | | | 9.72M |
|
Other Operating Expenses
|
40.82M | 50.13M | 71.10M | 101.18M | 152.65M | 179.87M | 196.09M | 202.75M |
|
Operating Expenses
|
87.26M | 108.20M | 158.69M | 278.08M | 406.35M | 455.98M | 464.36M | 463.85M |
|
Operating Income
|
-31.03M | -29.14M | -46.55M | -107.21M | -219.02M | -246.20M | -198.03M | -167.91M |
|
EBIT
|
-31.03M | -29.14M | -46.55M | -107.21M | -219.02M | -246.20M | -198.03M | -167.91M |
|
Interest & Investment Income
|
0.44M | 0.94M | 3.29M | 1.63M | 1.28M | 7.04M | 18.19M | 14.87M |
|
Other Non Operating Income
|
-0.54M | -0.74M | -2.56M | -0.28M | 0.36M | 54.39M | 52.42M | 1.36M |
|
Non Operating Income
|
-0.54M | -0.74M | -2.56M | -0.28M | 0.36M | -0.03M | -1.83M | -1.03M |
|
EBT
|
-32.24M | -30.75M | -51.06M | -107.41M | -222.63M | -190.68M | -133.31M | -155.45M |
|
Tax Provisions
|
0.21M | 0.18M | 0.49M | -11.50M | 0.10M | 0.10M | -0.22M | 2.60M |
|
Profit After Tax
|
-32.45M | -30.93M | -51.55M | -95.93M | -222.70M | -190.77M | -133.09M | -158.06M |
|
Income from Continuing Operations
|
-32.45M | -30.93M | -51.55M | -95.91M | -222.73M | -190.78M | -133.09M | -158.06M |
|
Consolidated Net Income
|
-32.45M | -30.93M | -51.55M | -95.91M | -222.73M | -190.78M | -133.09M | -158.06M |
|
Income towards Parent Company
|
-32.45M | -30.93M | -51.55M | -95.91M | -222.73M | -190.78M | -133.09M | -158.06M |
|
Net Income towards Common Stockholders
|
-32.45M | -30.93M | -51.55M | -95.91M | -222.73M | -190.78M | -133.09M | -158.06M |
|
EPS (Basic)
|
-1.39 | -1.27 | -0.75 | -0.93 | -1.92 | -1.57 | -1.03 | -1.14 |
|
EPS (Weighted Average and Diluted)
|
| | -0.75 | -0.93 | -1.92 | -1.57 | -1.03 | -1.14 |
|
Shares Outstanding (Weighted Average)
|
| | 93.65M | 113.50M | 117.50M | 123.00M | 130.00M | 140.00M |
|
Shares Outstanding (Diluted Average)
|
| | 68.35M | 103.55M | 116.05M | 121.72M | 128.77M | 138.10M |
|
EBITDA
|
-31.03M | -29.14M | -46.55M | -107.21M | -219.02M | -246.20M | -198.03M | -167.91M |
|
Interest Expenses
|
1.12M | 1.81M | 5.24M | 1.55M | 5.25M | 5.89M | 4.05M | 2.75M |
|
Tax Rate
|
| | | 10.71% | | | 0.17% | |