|
Revenue
|
144.69M | 172.47M | 232.06M | 300.65M | 350.25M | 380.54M | 424.45M | 509.53M | 652.85M | 719.51M | 742.31M | 743.27M | 812.61M | 905.34M | 980.50M | 1,202.46M |
|
Cost of Revenue
|
55.47M | 68.34M | 90.00M | 125.65M | 148.95M | 147.18M | 151.83M | 191.56M | 296.78M | 324.35M | 338.01M | 353.71M | 435.44M | 447.13M | 397.14M | 450.41M |
|
Gross Profit
|
89.22M | 104.13M | 142.06M | 175.00M | 201.30M | 233.35M | 272.61M | 317.97M | 356.07M | 395.16M | 404.29M | 389.56M | 377.18M | 458.21M | 583.36M | 752.05M |
|
Research & Development
|
28.27M | 34.77M | 49.06M | 62.99M | 76.18M | 93.44M | 112.50M | 130.32M | 171.66M | 188.54M | 200.57M | 201.47M | 229.23M | 249.75M | 269.38M | 296.16M |
|
Selling, General & Administrative
|
16.19M | 23.53M | 27.29M | 31.32M | 35.40M | 41.40M | 50.91M | 56.55M | 75.92M | 74.40M | 85.18M | 143.16M | 164.77M | 169.73M | 167.52M | 184.48M |
|
Other Operating Expenses
|
26.74M | 38.95M | 36.78M | 50.95M | 71.30M | 82.02M | 92.77M | 109.24M | 124.12M | 130.75M | 142.42M | 150.52M | 182.62M | 188.22M | 199.03M | 230.35M |
|
Operating Expenses
|
71.21M | 97.26M | 113.12M | 145.26M | 182.88M | 216.86M | 256.18M | 296.11M | 371.69M | 393.69M | 428.18M | 495.14M | 576.62M | 607.70M | 635.93M | 710.99M |
|
Operating Income
|
18.01M | 6.87M | 28.93M | 29.74M | 18.42M | 16.49M | 16.44M | 21.86M | -15.62M | 1.47M | -23.89M | -105.58M | -199.45M | -149.49M | -52.57M | 41.07M |
|
EBIT
|
18.01M | 6.87M | 28.93M | 29.74M | 18.42M | 16.49M | 16.44M | 21.86M | -15.62M | 1.47M | -23.89M | -105.58M | -199.45M | -149.49M | -52.57M | 41.07M |
|
Interest & Investment Income
|
0.10M | 0.16M | 0.31M | 0.50M | 1.35M | 2.25M | 4.85M | 5.87M | 13.28M | 30.18M | 24.70M | 7.39M | 6.28M | 24.39M | 43.48M | 56.62M |
|
Other Non Operating Income
|
0.68M | 1.27M | -0.73M | -0.11M | 0.17M | -2.00M | -0.51M | 0.81M | 0.51M | -1.87M | -7.21M | 12.62M | -17.10M | -2.28M | -11.01M | -35.09M |
|
Non Operating Income
|
0.57M | -2.59M | -0.73M | -0.11M | 0.17M | -2.00M | -0.51M | 0.81M | 0.51M | -1.87M | -7.21M | 12.62M | -17.10M | -2.28M | -11.01M | -35.09M |
|
EBT
|
17.72M | 8.30M | 28.52M | 30.12M | 19.95M | 16.74M | 20.78M | 28.53M | -8.28M | 12.45M | -24.33M | -104.28M | -229.72M | -134.09M | -26.84M | 49.40M |
|
Tax Provisions
|
2.20M | -27.26M | 9.85M | 5.46M | 5.22M | 6.86M | 5.81M | 10.45M | 18.47M | -8.28M | 2.87M | -37.77M | -49.28M | -22.24M | -20.73M | -20.41M |
|
Profit After Tax
|
15.52M | 35.56M | 18.66M | 24.66M | 14.72M | 9.88M | 14.98M | 18.07M | -26.74M | 20.73M | -27.20M | -66.51M | -180.43M | -111.86M | -6.10M | 69.80M |
|
Income from Continuing Operations
|
15.52M | 35.56M | 18.66M | 24.66M | 14.72M | 9.88M | 14.98M | 18.07M | -26.74M | 20.73M | -27.20M | -66.51M | -180.43M | -111.86M | -6.10M | 69.80M |
|
Consolidated Net Income
|
15.52M | 35.56M | 18.66M | 24.66M | 14.72M | 9.88M | 14.98M | 18.07M | -26.74M | 20.73M | -27.20M | -66.51M | -180.43M | -111.86M | -6.10M | 69.80M |
|
Income towards Parent Company
|
15.52M | 35.56M | 18.66M | 24.66M | 14.72M | 9.88M | 14.98M | 18.07M | -26.74M | 20.73M | -27.20M | -66.51M | -180.43M | -111.86M | -6.10M | 69.80M |
|
Net Income towards Common Stockholders
|
15.52M | 35.56M | 18.66M | 24.66M | 14.72M | 9.88M | 14.98M | 18.07M | -26.74M | 20.73M | -27.20M | -66.51M | -180.43M | -111.86M | -6.10M | 69.80M |
|
EPS (Basic)
|
0.32 | 0.83 | 0.36 | 0.44 | 0.22 | 0.14 | 0.21 | 0.24 | -0.34 | 0.25 | -0.33 | -0.79 | -2.16 | -1.36 | -0.07 | 0.83 |
|
EPS (Weighted Average and Diluted)
|
0.30 | 0.76 | 0.32 | 0.40 | 0.21 | 0.14 | 0.20 | 0.24 | -0.34 | 0.25 | -0.33 | -0.79 | -2.16 | -1.36 | -0.07 | 0.81 |
|
Shares Outstanding (Weighted Average)
|
| | 52.65M | 57.41M | 68.56M | 70.55M | 72.52M | 74.38M | 80.26M | 81.81M | 83.18M | 83.15M | 83.82M | 81.44M | 82.66M | 84.20M |
|
Shares Outstanding (Diluted Average)
|
| 17.76M | 41.76M | 61.57M | 69.11M | 72.31M | 73.77M | 75.33M | 77.71M | 82.68M | 82.86M | 83.58M | 83.57M | 82.18M | 82.29M | 85.91M |
|
EBITDA
|
18.01M | 6.87M | 28.93M | 29.74M | 18.42M | 16.49M | 16.44M | 21.86M | -15.62M | 1.47M | -23.89M | -105.58M | -199.45M | -149.49M | -52.57M | 41.07M |
|
Interest Expenses
|
| | | | | | | 0.01M | 6.44M | 17.33M | 17.95M | 18.71M | 19.45M | 6.72M | 6.74M | 13.21M |
|
Tax Rate
|
12.41% | | 34.55% | 18.14% | 26.20% | 40.95% | 27.94% | 36.65% | | | | 36.22% | 21.45% | 16.58% | 77.26% | |