|
Revenue
|
46.09M | 62.02M | 87.86M | 126.79M | 178.37M | 229.53M | 287.24M | 531.99M | 733.57M | 756.56M | 861.75M | 999.59M | 1,199.77M |
|
Cost of Revenue
|
21.97M | 29.21M | 39.88M | 54.19M | 72.02M | 94.61M | 106.05M | 206.08M | 318.24M | 331.79M | 369.81M | 376.95M | 422.51M |
|
Gross Profit
|
24.12M | 32.80M | 47.97M | 72.60M | 106.36M | 134.92M | 181.19M | 325.91M | 415.33M | 424.76M | 491.94M | 622.64M | 777.26M |
|
Amortization - Intangibles
|
1.64M | 1.64M | 1.64M | 2.21M | 4.30M | 4.86M | 5.93M | 34.70M | 76.06M | 82.79M | 94.59M | 92.76M | 111.88M |
|
Research & Development
|
4.23M | 7.14M | 10.50M | 16.83M | 22.38M | 27.39M | 35.06M | 77.58M | 124.81M | 157.36M | 193.38M | 218.81M | 239.51M |
|
Selling, General & Administrative
|
3.37M | 3.90M | 8.34M | 14.11M | 20.15M | 25.11M | 33.04M | 60.56M | 84.49M | 85.44M | 97.47M | 103.66M | 132.26M |
|
Restructuring Costs
|
| | | | | | | 32.11M | 45.99M | 64.81M | 28.60M | 10.44M | 40.53M |
|
Other Operating Expenses
|
9.43M | 10.24M | 12.26M | 15.51M | 22.62M | 28.00M | 35.43M | 78.66M | 126.03M | 141.40M | 163.44M | 172.04M | 202.62M |
|
Operating Expenses
|
17.03M | 21.28M | 31.10M | 46.45M | 65.14M | 80.50M | 103.52M | 248.90M | 381.32M | 449.00M | 482.88M | 504.94M | 614.92M |
|
Operating Income
|
7.09M | 11.52M | 16.87M | 26.14M | 41.21M | 54.42M | 77.67M | 77.01M | 34.01M | -24.24M | 9.06M | 117.70M | 162.33M |
|
EBIT
|
7.09M | 11.52M | 16.87M | 26.14M | 41.21M | 54.42M | 77.67M | 77.01M | 34.01M | -24.24M | 9.06M | 117.70M | 162.33M |
|
Other Non Operating Income
|
-0.59M | -6.15M | -1.11M | -0.59M | -1.09M | -1.96M | -1.58M | -9.08M | 5.01M | -5.93M | 1.27M | 12.80M | 14.33M |
|
Non Operating Income
|
-0.59M | -6.15M | -1.11M | -0.59M | -1.09M | -2.23M | -1.85M | -33.85M | -29.87M | -42.50M | -47.15M | -42.66M | -46.30M |
|
EBT
|
6.50M | 5.37M | 15.76M | 25.55M | 40.12M | 52.19M | 75.82M | 43.16M | 4.14M | -66.74M | -38.10M | 75.04M | 116.03M |
|
Tax Provisions
|
-4.67M | 4.14M | 5.60M | 8.94M | 13.74M | 4.83M | 1.92M | 3.49M | -4.69M | -22.45M | -11.95M | 19.33M | 19.33M |
|
Profit After Tax
|
11.17M | 1.23M | 10.17M | 16.61M | 26.38M | 47.36M | 73.90M | 39.66M | 8.83M | -44.29M | -26.14M | 55.71M | 96.70M |
|
Income from Continuing Operations
|
11.17M | 1.23M | 10.17M | 16.61M | 26.38M | 47.36M | 73.90M | 39.66M | 8.83M | -44.29M | -26.14M | 55.71M | 96.70M |
|
Consolidated Net Income
|
11.17M | 1.23M | 10.17M | 16.61M | 26.38M | 47.36M | 73.90M | 39.66M | 8.83M | -44.29M | -26.14M | 55.71M | 96.70M |
|
Income towards Parent Company
|
11.17M | 1.23M | 10.17M | 16.61M | 26.38M | 47.36M | 73.90M | 39.66M | 8.83M | -44.29M | -26.14M | 55.71M | 96.70M |
|
Net Income towards Common Stockholders
|
9.56M | -7.13M | 12.06M | 16.61M | 26.38M | 47.36M | 73.90M | 39.66M | 8.83M | -44.29M | -26.14M | 55.71M | 96.70M |
|
EPS (Basic)
|
0.81 | -1.26 | 0.39 | 0.29 | 0.45 | 0.79 | 1.20 | 0.59 | 0.12 | -0.53 | -0.31 | 0.65 | 1.11 |
|
EPS (Weighted Average and Diluted)
|
0.25 | -1.26 | 0.21 | 0.28 | 0.44 | 0.77 | 1.17 | 0.58 | 0.12 | -0.53 | -0.31 | 0.64 | 1.09 |
|
Shares Outstanding (Weighted Average)
|
| | 55.07M | 57.63M | 59.37M | 60.67M | 62.39M | 70.88M | 76.99M | 83.60M | 84.64M | 85.80M | 86.66M |
|
Shares Outstanding (Diluted Average)
|
37.51M | 5.65M | 51.86M | 58.86M | 59.89M | 61.85M | 63.37M | 68.45M | 75.68M | 83.13M | 84.44M | 86.96M | 88.83M |
|
EBITDA
|
11.17M | 1.23M | 10.17M | 16.52M | 26.31M | 47.30M | 73.90M | 39.66M | 8.83M | -44.29M | -26.14M | 55.71M | 96.70M |
|
Interest Expenses
|
0.33M | 0.17M | 0.37M | 0.59M | 1.09M | 0.27M | 0.27M | 24.77M | 34.88M | 36.57M | 48.42M | 55.45M | 60.63M |
|
Tax Rate
|
| 77.06% | 35.51% | 34.99% | 34.26% | 9.25% | 2.53% | 8.09% | | 33.64% | 31.38% | 25.76% | 16.66% |