|
Revenue
|
74.51M | 87.41M | 141.01M | 127.06M | 163.36M | 646.34M | 204.18M | 196.90M | 211.73M | 449.60M | 270.59M | 158.65M | 133.05M | 69.38M | 183.16M | 142.78M | 132.04M | 276.70M | 185.60M | 105.87M | 118.29M | 389.13M | 220.97M | 94.05M | 34.19M |
|
Cost of Revenue
|
26.56M | 25.05M | 42.13M | 36.56M | 25.83M | 120.03M | 48.38M | 37.44M | 53.63M | 99.89M | 67.92M | 51.07M | 48.04M | 20.63M | 45.46M | 36.42M | 35.99M | 41.09M | 38.01M | 20.68M | 19.68M | 52.24M | 39.27M | 32.41M | 20.09M |
|
Gross Profit
|
47.95M | 62.35M | 98.88M | 90.50M | 137.53M | 526.31M | 155.80M | 159.46M | 158.10M | 349.71M | 202.67M | 107.58M | 85.01M | 48.75M | 137.70M | 106.36M | 96.05M | 235.61M | 147.59M | 85.19M | 98.61M | 336.90M | 181.70M | 61.64M | 14.09M |
|
Amortization - Intangibles
|
| | 23.51M | 23.51M | 23.51M | 94.06M | 23.51M | 23.52M | 23.51M | 23.51M | 23.51M | 23.52M | 23.51M | 23.51M | 23.51M | 23.52M | 23.51M | 23.51M | 23.51M | 23.51M | 23.51M | 23.52M | 23.51M | 23.51M | 23.51M |
|
Research & Development
|
15.81M | 31.86M | 23.98M | 28.39M | 52.90M | 116.35M | 47.09M | 61.93M | 86.78M | 123.31M | 78.45M | 66.54M | 51.15M | 64.75M | 42.03M | 45.54M | 46.47M | 75.20M | 47.86M | 39.31M | 45.56M | 89.68M | 51.70M | 26.22M | 17.20M |
|
Selling, General & Administrative
|
7.11M | 65.12M | 10.49M | 10.36M | 156.55M | 118.01M | 19.68M | 25.30M | 24.30M | 28.91M | 29.22M | 38.11M | 25.61M | 25.67M | 22.62M | 37.85M | 12.97M | 19.63M | 16.92M | 16.40M | 17.14M | 31.66M | 22.66M | 21.94M | 27.69M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 0.31M | | | | | | | | | | | |
|
Other Operating Expenses
|
36.19M | 67.75M | 100.71M | 102.71M | 151.71M | 419.65M | 135.99M | 128.68M | 149.37M | 720.54M | 188.23M | 155.05M | 115.43M | 111.82M | 124.26M | 112.40M | 110.57M | 166.81M | 124.85M | 90.77M | 98.27M | 187.52M | 139.95M | 145.28M | 277.21M |
|
Operating Expenses
|
59.11M | 164.73M | 135.18M | 141.47M | 361.16M | 654.01M | 202.77M | 215.90M | 260.44M | 872.75M | 295.90M | 259.69M | 192.19M | 202.55M | 188.91M | 195.79M | 170.01M | 261.64M | 189.63M | 146.48M | 160.96M | 308.87M | 214.30M | 193.43M | 322.10M |
|
Operating Income
|
20.63M | -77.32M | 5.83M | -14.41M | -197.80M | -7.67M | 1.41M | -19.00M | -48.71M | -423.15M | -25.31M | -101.04M | -59.14M | -133.18M | -5.75M | -53.02M | -37.98M | 15.06M | -4.03M | -40.61M | -42.67M | 80.27M | 6.67M | -99.39M | -287.92M |
|
EBIT
|
20.63M | -77.32M | 5.83M | -14.41M | -197.80M | -7.67M | 1.41M | -19.00M | -48.71M | -423.15M | -25.31M | -101.04M | -59.14M | -133.18M | -5.75M | -53.02M | -37.98M | 15.06M | -4.03M | -40.61M | -42.67M | 80.27M | 6.67M | -99.39M | -287.92M |
|
Other Non Operating Income
|
0.04M | -0.07M | -0.01M | 0.51M | -0.00M | 0.47M | -0.01M | -11.94M | 0.03M | | -0.06M | 0.01M | 0.12M | 0.05M | 0.05M | -0.02M | -0.77M | 0.78M | 0.57M | -0.65M | 77.36M | 7.13M | 0.60M | -0.01M | -1.66M |
|
Non Operating Income
|
0.04M | -0.07M | -0.01M | 0.51M | -0.00M | 0.47M | -0.01M | -0.04M | 0.03M | 0.70M | -0.06M | 0.01M | 0.12M | 0.05M | 0.05M | -0.02M | -0.77M | 0.78M | 0.57M | -0.65M | -0.25M | 1.17M | 0.60M | -0.01M | -0.07M |
|
EBT
|
15.29M | -77.42M | -0.94M | -22.89M | -206.43M | -40.03M | -7.29M | -39.25M | -55.60M | -432.08M | -36.77M | -113.75M | -74.65M | -150.44M | -22.59M | -70.30M | -56.31M | -1.92M | -21.42M | -59.35M | 15.36M | 60.36M | -8.68M | -116.34M | -314.40M |
|
Tax Provisions
|
0.01M | -0.08M | -0.00M | -0.02M | 0.06M | 0.11M | -0.03M | -0.03M | -0.08M | 0.12M | 0.47M | | | 0.29M | -0.04M | -0.07M | -0.11M | 0.38M | -0.07M | -0.04M | -0.01M | 2.39M | 1.10M | -0.35M | -0.49M |
|
Profit After Tax
|
15.28M | -77.34M | -0.94M | -22.87M | -206.50M | -40.14M | -7.26M | -39.22M | -55.52M | -432.19M | -37.24M | -113.75M | -74.65M | -150.74M | -22.54M | -70.23M | -56.20M | -2.29M | -21.35M | -59.31M | 15.37M | 57.98M | -9.79M | -115.99M | -313.92M |
|
Income from Non-Controlling Interests
|
| | | | -150.08M | -52.93M | -5.17M | -27.22M | -35.28M | -277.17M | -23.76M | -69.93M | -44.65M | -89.34M | -13.36M | -41.29M | -32.29M | -1.07M | -12.13M | -33.32M | 8.59M | 32.47M | -5.38M | -61.71M | -148.07M |
|
Income from Continuing Operations
|
15.28M | -77.34M | -0.94M | -22.87M | -206.50M | -40.14M | -7.26M | -39.22M | -55.52M | -432.19M | -37.24M | -113.75M | -74.65M | -150.74M | -22.54M | -70.23M | -56.20M | -2.29M | -21.35M | -59.31M | 15.37M | 57.98M | -9.79M | -115.99M | -313.92M |
|
Consolidated Net Income
|
15.28M | -77.34M | -0.94M | -22.87M | -206.50M | -40.14M | -7.26M | -39.22M | -55.52M | -432.19M | -37.24M | -113.75M | -74.65M | -150.74M | -22.54M | -70.23M | -56.20M | -2.29M | -21.35M | -59.31M | 15.37M | 57.98M | -9.79M | -115.99M | -313.92M |
|
Income towards Parent Company
|
15.28M | -77.34M | -0.94M | -22.87M | -206.50M | -40.14M | -7.26M | -39.22M | -55.52M | -432.19M | -37.24M | -113.75M | -74.65M | -150.74M | -22.54M | -70.23M | -56.20M | -2.29M | -21.35M | -59.31M | 15.37M | 57.98M | -9.79M | -115.99M | -313.92M |
|
Net Income towards Common Stockholders
|
15.28M | -77.34M | -0.94M | -22.87M | -206.50M | -40.14M | -7.26M | -39.22M | -55.52M | -432.19M | -37.24M | -113.75M | -74.65M | -150.74M | -22.54M | -70.23M | -56.20M | -2.29M | -21.35M | -59.31M | 15.37M | 57.98M | -9.79M | -115.99M | -313.92M |
|
EPS (Basic)
|
| | | -0.56 | -0.65 | -2.70 | -0.02 | -0.12 | -0.18 | -26.47 | -1.74 | -5.28 | -3.41 | -7.18 | -1.12 | -3.27 | -2.61 | -0.25 | -1.04 | -2.70 | 0.58 | 5.81 | -0.52 | -5.10 | -11.80 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.65 | -2.70 | -0.02 | -0.12 | -0.18 | -26.47 | -1.74 | -5.28 | -3.41 | -7.18 | -1.12 | -3.27 | -2.61 | -0.25 | -1.04 | -2.70 | 0.46 | 5.81 | -0.52 | -5.10 | -11.80 |
|
Shares Outstanding (Weighted Average)
|
| | | 40.68M | 84.18M | 5.61M | 92.34M | 102.30M | 113.94M | 7.07M | 7.75M | 8.30M | 8.82M | 8.45M | 8.96M | 9.12M | 9.49M | 9.29M | 9.71M | 9.97M | 10.08M | 9.98M | 10.37M | 10.83M | 14.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | 84.18M | 5.61M | 92.34M | 102.30M | 113.94M | 7.07M | 7.75M | 8.30M | 8.82M | 8.45M | 8.96M | 9.12M | 9.49M | 9.29M | 9.71M | 9.97M | 14.58M | 9.98M | 10.37M | 10.83M | 14.14M |
|
EBITDA
|
20.63M | -77.32M | 5.83M | -14.41M | -197.80M | -7.67M | 1.41M | -19.00M | -48.71M | -423.15M | -25.31M | -101.04M | -59.14M | -133.18M | -5.75M | -53.02M | -37.98M | 15.06M | -4.03M | -40.61M | -42.67M | 80.27M | 6.67M | -99.39M | -287.92M |
|
Interest Expenses
|
0.08M | 0.03M | 6.76M | 8.99M | 8.64M | 32.83M | 8.69M | 8.28M | 6.92M | 9.62M | 11.40M | 12.72M | 15.63M | 17.32M | 16.89M | 17.27M | 17.57M | 17.75M | 17.95M | 18.10M | 19.09M | 17.73M | 15.95M | 16.95M | 24.76M |
|
Tax Rate
|
0.06% | 0.10% | 0.21% | 0.10% | -0.03% | -0.27% | 0.43% | 0.08% | 0.14% | -0.03% | -1.28% | | | -0.19% | 0.19% | 0.10% | 0.19% | -19.79% | 0.33% | 0.07% | -0.07% | 3.96% | -12.69% | 0.30% | 0.15% |