|
Revenue
|
13.67M | 13.62M | 56.09M | 42.33M | 54.80M | 75.33M | 135.06M | 146.69M | 316.61M | 151.86M | 195.99M | 267.59M | 443.31M | 660.12M | 829.25M | 1015.32M |
|
Cost of Revenue
|
0.31M | 0.99M | 0.26M | 1.09M | 6.25M | 22.73M | 29.25M | 33.21M | 31.15M | 10.14M | 45.55M | 43.37M | 81.41M | 139.30M | 192.36M | 159.42M |
|
Gross Profit
|
13.36M | 12.64M | 55.83M | 41.23M | 48.55M | 52.60M | 105.81M | 113.48M | 285.46M | 141.73M | 150.45M | 224.23M | 361.90M | 520.81M | 636.89M | 855.91M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | 43.15M | 73.77M | 71.05M |
|
Research & Development
|
56.61M | 51.77M | 57.56M | 70.04M | 96.64M | 79.70M | 93.24M | 150.84M | 150.64M | 150.25M | 140.80M | 34.24M | 35.67M | 66.61M | 76.36M | 79.05M |
|
Selling, General & Administrative
|
15.20M | 15.12M | 18.10M | 24.81M | 32.35M | 35.94M | 40.03M | 45.85M | 53.82M | 60.80M | 77.25M | 45.74M | 50.32M | 143.53M | 149.18M | 154.34M |
|
Other Operating Expenses
|
0.31M | 0.99M | 0.26M | 1.09M | 6.25M | 22.73M | 29.25M | 33.21M | 31.15M | 10.14M | 45.55M | 43.37M | 81.41M | 182.45M | 266.13M | 230.47M |
|
Operating Expenses
|
72.13M | 67.88M | 75.93M | 95.95M | 135.23M | 138.37M | 162.51M | 229.90M | 235.61M | 221.19M | 263.60M | 123.34M | 167.41M | 392.58M | 491.68M | 463.85M |
|
Operating Income
|
-58.46M | -54.26M | -19.84M | -53.62M | -80.43M | -63.04M | -27.45M | -83.21M | 81.00M | -69.33M | -67.61M | 144.25M | 275.90M | 267.53M | 337.57M | 551.48M |
|
EBIT
|
-58.46M | -54.26M | -19.84M | -53.62M | -80.43M | -63.04M | -27.45M | -83.21M | 81.00M | -69.33M | -67.61M | 144.25M | 275.90M | 267.53M | 337.57M | 551.48M |
|
Interest & Investment Income
|
0.10M | | 0.07M | 0.07M | 0.23M | 0.24M | 0.42M | 1.33M | | | | | | | | |
|
Other Non Operating Income
|
0.10M | 1.02M | 0.07M | | | | 0.42M | 1.33M | 2.59M | 7.58M | 6.99M | 5.42M | 1.10M | 1.05M | 16.32M | 23.75M |
|
Non Operating Income
|
0.10M | 1.02M | 0.07M | | | | 0.42M | 1.33M | 2.59M | 7.58M | 6.99M | 5.42M | 1.10M | 1.05M | 16.32M | 23.75M |
|
EBT
|
-58.36M | -53.24M | -19.77M | -53.55M | -83.48M | -68.38M | -32.23M | -101.86M | 61.61M | -79.79M | -72.25M | 129.30M | 248.52M | 248.92M | 348.33M | 557.13M |
|
Tax Provisions
|
| | | | | | | 1.16M | -1.36M | 0.54M | -0.01M | 0.22M | -154.19M | 46.79M | 66.73M | 113.04M |
|
Profit After Tax
|
-58.36M | -53.24M | -19.77M | -53.55M | -83.48M | -68.38M | -32.23M | -103.02M | 62.97M | -80.33M | -72.24M | 129.09M | 402.71M | 202.13M | 281.59M | 444.09M |
|
Income from Continuing Operations
|
-58.36M | -53.24M | -19.77M | -53.55M | -83.48M | -68.38M | -32.23M | -103.02M | 62.97M | -80.33M | -72.24M | 129.09M | 402.71M | 202.13M | 281.59M | 444.09M |
|
Consolidated Net Income
|
-58.36M | -53.24M | -19.77M | -53.55M | -83.48M | -68.38M | -32.23M | -103.02M | 62.97M | -80.33M | -72.24M | 129.09M | 402.71M | 202.13M | 281.59M | 444.09M |
|
Income towards Parent Company
|
-58.36M | -53.24M | -19.77M | -53.55M | -83.48M | -68.38M | -32.23M | -103.02M | 62.97M | -80.33M | -72.24M | 129.09M | 402.71M | 202.13M | 281.59M | 444.09M |
|
Net Income towards Common Stockholders
|
-58.36M | -53.24M | -19.77M | -53.55M | -83.48M | -68.38M | -32.23M | -103.02M | 62.97M | -80.33M | -72.24M | 129.09M | 402.71M | 202.13M | 281.59M | 444.09M |
|
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 | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
91.65M | 100.43M | 103.69M | 112.71M | 114.03M | 125.39M | 128.01M | 129.49M | 142.36M | 144.56M | 146.54M | 135.18M | 140.79M | 135.21M | 132.10M | 127.23M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 126.70M | 127.96M | 139.07M | 143.60M | 144.33M | 141.46M | 146.80M | 140.61M | 134.20M | 129.42M |
|
EBITDA
|
-58.46M | -54.26M | -19.84M | -53.62M | -80.43M | -63.04M | -27.45M | -83.21M | 81.00M | -69.33M | -67.61M | 144.25M | 275.90M | 267.53M | 337.57M | 551.48M |
|
Tax Rate
|
| | | | | | | | | | 0.02% | 0.17% | | 18.80% | 19.16% | 20.29% |