|
Revenue
|
51.60M | 77.63M | 115.88M | 181.94M | 270.97M | 375.61M | 512.98M | 674.86M | 883.03M | 1,300.66M | 1,730.97M | 2,170.23M | 2,627.54M |
|
Cost of Revenue
|
34.95M | 53.16M | 78.81M | 112.63M | 162.65M | 212.86M | 267.44M | 340.69M | 452.08M | 649.68M | 886.07M | 1,068.56M | 1,218.84M |
|
Gross Profit
|
34.77M | 50.13M | 80.80M | 134.02M | 209.10M | 299.88M | 412.62M | 544.90M | 716.07M | 1,041.80M | 1,422.95M | 1,831.87M | 2,234.28M |
|
Research & Development
|
10.59M | 15.02M | 25.64M | 32.46M | 46.00M | 70.37M | 117.60M | 158.24M | 205.59M | 301.97M | 442.02M | 617.75M | 778.71M |
|
Selling, General & Administrative
|
7.97M | 16.20M | 24.96M | 35.41M | 45.12M | 56.79M | 75.83M | 92.97M | 109.22M | 144.95M | 197.72M | 249.65M | 300.33M |
|
Restructuring Costs
|
| | | | | | | | | | | 96.84M | 4.00M |
|
Other Operating Expenses
|
34.95M | 53.16M | 78.81M | 112.63M | 162.65M | 212.86M | 267.44M | 340.69M | 452.08M | 649.68M | 886.07M | 1,068.56M | 1,218.83M |
|
Operating Expenses
|
53.51M | 84.38M | 129.41M | 180.49M | 253.76M | 340.02M | 460.88M | 591.89M | 766.89M | 1,096.60M | 1,525.81M | 2,032.80M | 2,301.88M |
|
Operating Income
|
-6.57M | -34.25M | -48.61M | -46.47M | -44.66M | -40.14M | -48.26M | -46.99M | -50.83M | -54.80M | -102.86M | -200.93M | -67.60M |
|
EBIT
|
-6.57M | -34.25M | -48.61M | -46.47M | -44.66M | -40.14M | -48.26M | -46.99M | -50.83M | -54.80M | -102.86M | -200.93M | -67.60M |
|
Interest & Investment Income
|
0.03M | 0.03M | 0.05M | 0.39M | 0.85M | 3.84M | 9.18M | 19.43M | 7.77M | 1.17M | 15.00M | 58.83M | 82.71M |
|
Other Non Operating Income
|
-0.00M | -0.04M | 0.56M | 0.63M | -0.96M | -0.56M | -1.49M | -0.39M | -0.71M | 10.09M | -6.83M | -4.67M | 17.29M |
|
Non Operating Income
|
0.10M | -0.04M | 0.56M | 0.83M | -0.96M | -9.90M | -13.70M | -3.78M | -29.99M | -19.02M | -6.83M | 50.35M | 96.28M |
|
EBT
|
-18.78M | -34.27M | -48.32M | -45.64M | -45.03M | -50.04M | -61.96M | -63.20M | -96.56M | -89.00M | -118.21M | -211.53M | 63.22M |
|
Tax Provisions
|
| | -0.09M | 0.46M | 0.67M | -10.32M | 1.87M | 3.77M | 6.40M | 6.89M | 10.18M | 13.94M | 24.05M |
|
Profit After Tax
|
-18.78M | -34.27M | -48.23M | -46.05M | -45.56M | -39.71M | -63.83M | -53.75M | -85.03M | -77.84M | -107.35M | -164.51M | 4.63M |
|
Income from Continuing Operations
|
-18.78M | -34.27M | -48.23M | -46.10M | -45.70M | -39.71M | -63.83M | -66.97M | -102.96M | -95.89M | -128.39M | -225.46M | 39.17M |
|
Consolidated Net Income
|
-18.78M | -34.27M | -48.23M | -46.10M | -45.70M | -39.71M | -63.83M | -66.97M | -102.96M | -95.89M | -128.39M | -225.46M | 39.17M |
|
Income towards Parent Company
|
-18.78M | -34.27M | -48.23M | -46.10M | -45.70M | -39.71M | -63.83M | -66.97M | -102.96M | -95.89M | -128.39M | -225.46M | 39.17M |
|
Preferred Dividend Payments
|
0.08M | 0.05M | 0.33M | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-18.86M | -34.33M | -48.56M | -46.05M | -45.56M | -39.71M | -63.83M | -66.97M | -102.96M | -95.89M | -128.39M | -225.46M | 39.17M |
|
EPS (Basic)
|
-4.01 | -6.71 | -4.20 | -1.39 | -1.29 | -1.08 | -1.66 | -1.28 | -1.90 | -1.66 | -2.23 | -3.30 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -1.90 | -1.66 | -2.23 | -3.30 | 0.09 |
|
Shares Outstanding (Weighted Average)
|
| | 31.39M | 34.10M | 35.61M | 37.37M | 39.23M | 42.82M | 45.89M | 47.25M | 48.58M | 50.33M | 51.62M |
|
EBITDA
|
-6.57M | -34.25M | -48.61M | -46.47M | -44.66M | -40.14M | -48.26M | -46.99M | -50.83M | -54.80M | -102.86M | -200.93M | -67.60M |
|
Interest Expenses
|
0.06M | 0.02M | 0.32M | 0.18M | 0.27M | 13.18M | 21.39M | 22.82M | 37.05M | 30.28M | 3.76M | 3.80M | 3.72M |
|
Tax Rate
|
| | 0.19% | | | 20.63% | | | | | | | 38.04% |