|
Revenue
|
127.55M | 269.53M | 316.71M | 522.00M | 565.00M | 365.00M | 363.00M | 299.00M | 318.00M | 361.00M | 380.00M | 441.00M | 486.00M | 467.00M | 471.00M | 618.00M | 682.00M | 637.00M | 1,014.00M | 927.00M | 989.00M | 1,274.00M |
|
Cost of Revenue
|
69.92M | 40.96M | 33.48M | 102.00M | 101.00M | 108.00M | 85.00M | 91.00M | 86.00M | 65.00M | 7.00M | 42.00M | 36.00M | 41.00M | 3.00M | 67.00M | 64.00M | 59.00M | 82.00M | 105.00M | 99.00M | 102.00M |
|
Gross Profit
|
57.63M | 228.57M | 283.23M | 420.00M | 464.00M | 257.00M | 278.00M | 208.00M | 232.00M | 296.00M | 373.00M | 399.00M | 450.00M | 426.00M | 468.00M | 551.00M | 618.00M | 578.00M | 932.00M | 822.00M | 890.00M | 1,172.00M |
|
Research & Development
|
33.20M | 55.49M | 81.33M | 117.00M | 156.00M | 679.00M | 282.00M | 268.00M | 245.00M | 185.00M | 180.00M | 199.00M | 207.00M | 202.00M | 197.00M | 196.00M | 209.00M | 205.00M | 208.00M | 214.00M | 214.00M | 237.00M |
|
Selling, General & Administrative
|
34.65M | 113.49M | 108.22M | 137.00M | 112.00M | 790.00M | 332.00M | 268.00M | 226.00M | 233.00M | 197.00M | 647.00M | 159.00M | 230.00M | 133.00M | 118.00M | 134.00M | 133.00M | 70.00M | 133.00M | 132.00M | 185.00M |
|
Other Operating Expenses
|
112.14M | 111.49M | 108.78M | 210.00M | 233.00M | 239.00M | 169.00M | 154.00M | 139.00M | 117.00M | 157.00M | 104.00M | 100.00M | 108.00M | 115.00M | 146.00M | 150.00M | 148.00M | 180.00M | 210.00M | 204.00M | 217.00M |
|
Operating Expenses
|
180.00M | 280.48M | 298.33M | 464.00M | 501.00M | 1,708.00M | 783.00M | 690.00M | 610.00M | 535.00M | 534.00M | 950.00M | 466.00M | 540.00M | 445.00M | 460.00M | 493.00M | 486.00M | 458.00M | 557.00M | 550.00M | 639.00M |
|
Operating Income
|
-122.37M | -51.91M | -15.10M | -44.00M | -37.00M | -1451.00M | -505.00M | -482.00M | -378.00M | -239.00M | -161.00M | -551.00M | -16.00M | -114.00M | 23.00M | 91.00M | 125.00M | 92.00M | 474.00M | 265.00M | 340.00M | 533.00M |
|
EBIT
|
-122.37M | -51.91M | -15.10M | -44.00M | -37.00M | -1451.00M | -505.00M | -482.00M | -378.00M | -239.00M | -161.00M | -551.00M | -16.00M | -114.00M | 23.00M | 91.00M | 125.00M | 92.00M | 474.00M | 265.00M | 340.00M | 533.00M |
|
Other Non Operating Income
|
-0.14M | -0.04M | 0.09M | 1.00M | | 1.00M | | | -2.00M | | -14.00M | | 2.00M | -2.00M | 3.00M | 4.00M | 2.00M | 2.00M | 2.00M | 1.00M | 3.00M | -1.00M |
|
Non Operating Income
|
-0.14M | -0.04M | 0.09M | 1.00M | | 1.00M | | | -2.00M | | -14.00M | | 2.00M | -2.00M | 3.00M | 4.00M | 2.00M | 2.00M | 2.00M | 1.00M | 3.00M | -1.00M |
|
EBT
|
-52.59M | -10.99M | 18.46M | -1433.00M | -464.00M | -1367.00M | -420.00M | -391.00M | -294.00M | -174.00M | -168.00M | -509.00M | 22.00M | -75.00M | 29.00M | 162.00M | 191.00M | 153.00M | 558.00M | 371.00M | 442.00M | 634.00M |
|
Tax Provisions
|
-0.09M | -0.33M | 5.88M | 12.00M | 38.00M | -50.00M | 3.00M | 1.00M | 1.00M | 1.00M | -2.00M | 2.00M | -3.00M | 10.00M | -1.00M | 5.00M | 3.00M | 3.00M | -358.00M | 35.00M | 56.00M | 78.00M |
|
Profit After Tax
|
-52.50M | -10.66M | 12.58M | -1445.00M | -502.00M | -1317.00M | -423.00M | -392.00M | -295.00M | -175.00M | -166.00M | -511.00M | 25.00M | -85.00M | 30.00M | 157.00M | 188.00M | 150.00M | 916.00M | 336.00M | 386.00M | 556.00M |
|
Income from Continuing Operations
|
-52.50M | -10.66M | 12.58M | -1445.00M | -502.00M | -1317.00M | -423.00M | -392.00M | -295.00M | -175.00M | -166.00M | -511.00M | 25.00M | -85.00M | 30.00M | 157.00M | 188.00M | 150.00M | 916.00M | 336.00M | 386.00M | 556.00M |
|
Consolidated Net Income
|
-52.50M | -10.66M | 12.58M | -1445.00M | -502.00M | -1317.00M | -423.00M | -392.00M | -295.00M | -175.00M | -166.00M | -511.00M | 25.00M | -85.00M | 30.00M | 157.00M | 188.00M | 150.00M | 916.00M | 336.00M | 386.00M | 556.00M |
|
Income towards Parent Company
|
-52.50M | -10.66M | 12.58M | -1445.00M | -502.00M | -1317.00M | -423.00M | -392.00M | -295.00M | -175.00M | -166.00M | -511.00M | 25.00M | -85.00M | 30.00M | 157.00M | 188.00M | 150.00M | 916.00M | 336.00M | 386.00M | 556.00M |
|
Net Income towards Common Stockholders
|
-20.73M | -10.66M | 8.58M | -1445.00M | -502.00M | -1317.00M | -423.00M | -392.00M | -295.00M | -175.00M | -166.00M | -511.00M | 25.00M | -85.00M | 30.00M | 157.00M | 188.00M | 150.00M | 916.00M | 336.00M | 386.00M | 556.00M |
|
EPS (Basic)
|
-0.09 | -0.05 | 0.03 | -6.26 | -2.16 | -2.06 | 1.36 | -0.45 | -0.34 | -0.20 | -0.18 | -0.57 | 0.03 | -0.09 | 0.03 | 0.18 | 0.21 | 0.17 | 1.04 | 0.38 | 0.44 | 0.63 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | -0.05 | 0.03 | -6.26 | -2.16 | -2.06 | 1.36 | -0.45 | -0.34 | -0.20 | -0.18 | -0.57 | 0.03 | -0.09 | 0.03 | 0.18 | 0.21 | 0.17 | 1.01 | 0.37 | 0.42 | 0.61 |
|
Shares Outstanding (Weighted Average)
|
| | 835.68M | 835.68M | 835.68M | 855.44M | 859.71M | 871.84M | 871.84M | 880.33M | 886.76M | 896.05M | 902.96M | 911.35M | 864.78M | 878.84M | 878.84M | 884.68M | 883.98M | 885.46M | 882.47M | 888.68M |
|
Shares Outstanding (Diluted Average)
|
244.54M | 226.00M | 245.00M | 230.69M | 232.22M | 638.17M | 492.38M | 867.77M | 874.87M | 882.36M | 878.63M | 896.92M | 921.27M | 899.00M | 890.86M | 895.78M | 904.49M | 905.54M | 906.17M | 909.24M | 911.01M | 918.61M |
|
EBITDA
|
-122.37M | -51.91M | -15.10M | -44.00M | -37.00M | -1451.00M | -505.00M | -482.00M | -378.00M | -239.00M | -161.00M | -551.00M | -16.00M | -114.00M | 23.00M | 91.00M | 125.00M | 92.00M | 474.00M | 265.00M | 340.00M | 533.00M |
|
Tax Rate
|
0.16% | 3.03% | 31.87% | | | 3.66% | | | | | 1.19% | | | | | 3.09% | 1.57% | 1.96% | | 9.43% | 12.67% | 12.30% |