|
Revenue
|
87.33M | 178.20M | 216.08M | 241.20M | 214.11M | 204.89M | 227.98M | 356.13M | 305.96M | 388.64M | 630.20M |
|
Gross Profit
|
33.85M | 73.34M | 198.08M | 221.88M | 196.37M | 191.17M | 216.64M | 318.30M | | | 281.32M |
|
Research & Development
|
29.91M | 47.37M | 66.87M | 75.52M | 114.16M | 138.19M | 174.78M | 299.09M | 386.89M | 302.00M | 212.11M |
|
Wages, Salaries and Other
|
| 17.34M | 21.70M | 24.85M | 35.34M | 46.25M | 63.54M | 91.64M | 119.31M | 93.03M | 69.08M |
|
Share-based Compensation (IS)
|
| 0.31M | 1.66M | 3.42M | 2.23M | 4.42M | 10.90M | | | | 18.54M |
|
Selling, General & Administrative
|
12.71M | 19.62M | 21.58M | 23.95M | 30.91M | 39.21M | 50.02M | 89.30M | 92.17M | 79.78M | 64.30M |
|
Other Operating Expenses
|
0.12M | 120.99M | 174.33M | 195.14M | 161.68M | 173.88M | 199.85M | 296.06M | 355.04M | 437.84M | 397.50M |
|
Operating Expenses
|
105.59M | 187.97M | 262.78M | 294.62M | 306.75M | 351.28M | 424.64M | 684.45M | 834.10M | 819.62M | 673.91M |
|
Operating Income
|
-18.26M | -9.77M | -46.70M | -53.42M | -92.64M | -146.39M | -196.67M | -328.32M | -407.69M | 18.38M | -43.70M |
|
EBIT
|
-18.26M | -9.77M | -46.70M | -53.42M | -92.64M | -146.39M | -196.67M | -328.32M | -407.69M | 18.38M | -43.70M |
|
Interest & Investment Income
|
0.56M | 0.45M | 0.50M | 1.22M | 5.98M | 4.94M | 3.24M | 2.08M | 9.60M | 36.15M | 40.08M |
|
Other Non Operating Income
|
-0.76M | 0.39M | 0.69M | 0.81M | 1.90M | 4.10M | 4.60M | 8.68M | 8.89M | 12.95M | 10.27M |
|
Non Operating Income
|
-1.70M | -0.77M | -0.66M | -0.12M | 5.99M | 5.28M | 6.93M | -8.73M | -2.73M | 39.93M | 42.60M |
|
EBT
|
-19.96M | -10.54M | -47.36M | -53.54M | -86.66M | -141.10M | -189.73M | -215.74M | -410.42M | 58.31M | -1.11M |
|
Tax Provisions
|
1.34M | 1.60M | 4.33M | 3.08M | 3.96M | 3.27M | 4.83M | 16.64M | 3.28M | 4.51M | 7.19M |
|
Profit After Tax
|
-33.83M | 10.43M | 14.56M | -26.74M | -74.81M | -106.02M | -125.73M | -194.65M | -360.83M | 101.09M | 38.17M |
|
Equity Income
|
15.18M | 22.57M | 66.24M | 33.65M | 19.33M | 40.70M | 79.05M | 60.62M | 49.75M | 47.30M | 46.47M |
|
Investment Income
|
0.17M | 0.20M | 0.63M | -0.40M | 1.51M | 1.68M | -6.15M | | | | |
|
Income from Non-Controlling Interests
|
3.22M | 2.43M | 2.86M | 3.77M | 3.52M | 2.35M | 10.21M | 27.61M | 0.45M | 0.31M | 0.44M |
|
Income from Continuing Operations
|
-21.30M | -12.14M | -51.69M | -56.62M | -90.62M | -144.38M | -194.56M | -232.38M | -413.70M | 53.80M | -8.30M |
|
Consolidated Net Income
|
2.03M | -12.14M | -51.69M | -56.62M | -90.62M | -144.38M | -194.56M | -232.38M | -413.70M | 53.80M | -8.30M |
|
Income towards Parent Company
|
2.03M | -12.14M | -51.69M | -56.62M | -90.62M | -144.38M | -194.56M | -232.38M | -413.70M | 53.80M | -8.30M |
|
Net Income towards Common Stockholders
|
-32.82M | -35.01M | 11.70M | -26.74M | -90.62M | -144.38M | -194.56M | -232.38M | -413.70M | 53.80M | -8.30M |
|
EPS (Basic)
|
| -0.64 | 0.20 | -0.04 | -0.11 | -0.16 | -0.18 | -0.25 | -0.43 | 0.12 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.62 | -0.64 | 0.20 | -0.43 | -1.13 | -0.16 | -0.18 | -0.25 | -0.43 | 0.12 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
| 595.95M | 595.95M | 607.06M | 664.47M | 666.58M | 666.91M | 729.24M | 864.58M | 866.16M | 871.36M |
|
Shares Outstanding (Diluted Average)
|
52.56M | 54.66M | 59.97M | 61.72M | 66.43M | | | | | 869.20M | 872.83M |
|
EBITDA
|
2.57M | 5.01M | -8.83M | 5.43M | 0.24M | -3.85M | 4.48M | -328.32M | -1.90M | 18.38M | -2.57M |
|
Interest Expenses
|
1.52M | 1.40M | 1.63M | 1.46M | 1.01M | 1.03M | 0.79M | 12.64M | 13.51M | 8.40M | 4.88M |
|
Tax Rate
|
| | | | | | | | | 7.73 | |