|
Revenue
|
38.18M | 24.22M | 24.51M | 5.61M | 4.53M | 8.43M | 53.95M | 133.57M | 217.22M | 261.00M | 261.02M | 336.79M | 3.99M | 391.87M | 5.45M | 331.34M | 4.05M | 310.46M | 5.47M | 358.71M |
|
Cost of Revenue
|
1.63M | 0.94M | 1.18M | | | | | | | | | | | | | 13.79M | | 41.04M | | 36.60M |
|
Gross Profit
|
36.55M | 23.29M | 23.34M | 5.61M | 4.53M | 8.43M | 53.95M | 133.57M | 217.22M | 261.00M | 261.02M | 336.79M | 3.99M | 391.87M | 5.45M | 317.55M | 4.05M | 269.42M | 5.47M | 322.11M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | 5.60M | | 21.80M | | |
|
Research & Development
|
121.44M | 75.07M | 103.57M | 8.15M | 9.04M | 7.50M | 2.62M | 1.39M | 1.35M | | | 1.79M | | 0.58M | | 41.43M | | 33.92M | | 13.65M |
|
Selling, General & Administrative
|
42.40M | 27.48M | 30.68M | 22.61M | 24.29M | 34.86M | 19.75M | 23.19M | 32.26M | 20.05M | 14.66M | 13.88M | | 16.19M | | 63.54M | | 98.23M | | 115.69M |
|
Restructuring Costs
|
1.79M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | 2.70M | | -33.12M | | -70.17M | | -60.58M | | -15.79M | | 191.98M |
|
Operating Expenses
|
165.63M | 102.55M | 134.25M | 30.76M | 33.33M | 42.36M | 22.37M | 24.58M | 33.61M | 22.75M | 14.66M | -17.45M | | -53.41M | | 44.39M | | 116.36M | | 321.32M |
|
Operating Income
|
-127.45M | -78.32M | -109.74M | -25.15M | -28.80M | -33.93M | 31.58M | 108.99M | 183.60M | 238.25M | 246.36M | 74.39M | -52.32M | 93.51M | -32.67M | 58.93M | -41.64M | 40.75M | -38.48M | 7.85M |
|
EBIT
|
-127.45M | -78.32M | -109.74M | -25.15M | -28.80M | -33.93M | 31.58M | 108.99M | 183.60M | 238.25M | 246.36M | 74.39M | -52.32M | 93.51M | -32.67M | 58.93M | -41.64M | 40.75M | -38.48M | 7.85M |
|
Non Operating Investment Income
|
| | | | | | | | | | | 0.77M | | 6.64M | | 8.46M | | 11.13M | | -59.16M |
|
Interest & Investment Income
|
3.31M | 0.51M | 0.41M | 0.46M | 0.78M | 0.56M | 0.34M | 0.58M | 1.31M | 1.66M | 5.54M | 1.52M | | | | | | | | |
|
Other Non Operating Income
|
2.11M | 0.51M | | | 6.73M | -3.27M | 1.12M | 2.48M | -7.04M | -5.70M | -0.34M | -0.35M | | -3.63M | | -20.66M | | -4.97M | | -3.00M |
|
Non Operating Income
|
| | | | 6.73M | -3.27M | 1.12M | 2.48M | -7.04M | -5.70M | -0.34M | -0.35M | | -3.63M | | -3.37M | | -4.97M | | -3.00M |
|
EBT
|
-130.20M | -83.86M | -115.34M | -30.69M | -30.63M | -73.53M | -18.76M | 59.63M | 134.28M | 210.25M | 232.90M | 354.25M | -52.32M | 445.28M | -32.67M | 286.95M | -41.64M | 194.10M | -38.48M | 37.39M |
|
Tax Provisions
|
| | | | | | | 0.10M | 0.00M | -196.07M | 41.90M | 60.43M | | 76.44M | | 66.69M | | 14.38M | | 26.61M |
|
Profit After Tax
|
-130.20M | -83.86M | -115.34M | -30.69M | -30.63M | -73.53M | -18.76M | 59.54M | 134.27M | 406.33M | 190.99M | 293.81M | -125.41M | 368.84M | -32.65M | 220.26M | -59.51M | 179.72M | -41.36M | 23.39M |
|
Equity Income
|
| | | | | | | | | | | 49.51M | | 84.39M | | -161.75M | | 77.39M | | -64.25M |
|
Income from Non-Controlling Interests
|
| | | | | | | | 0.13M | 11.27M | 33.70M | 69.41M | | 102.98M | | 6.34M | | | | |
|
Income from Continuing Operations
|
-130.20M | -83.86M | -115.34M | -30.69M | -30.63M | -73.53M | -18.76M | 59.54M | 134.27M | 406.33M | 190.99M | 293.81M | -52.32M | 368.84M | -32.67M | 220.26M | -41.64M | 179.72M | -38.48M | 10.78M |
|
Consolidated Net Income
|
-130.20M | -83.86M | -115.34M | 12.15M | -140.07M | -94.93M | -18.76M | 59.54M | 134.27M | 406.33M | 190.99M | 293.81M | -52.32M | 368.84M | -32.67M | 220.26M | -41.64M | 179.72M | -38.48M | 10.78M |
|
Income towards Parent Company
|
-130.20M | -83.86M | -115.34M | 12.15M | -140.07M | -94.93M | -18.76M | 59.54M | 134.27M | 406.33M | 190.99M | 293.81M | -52.32M | 368.84M | -32.67M | 220.26M | -41.64M | 179.72M | -38.48M | 10.78M |
|
Net Income towards Common Stockholders
|
-133.63M | -83.86M | -115.34M | -18.54M | -170.70M | -168.46M | -18.76M | 59.54M | 134.14M | 395.06M | 157.29M | 224.40M | -52.32M | 265.85M | -32.67M | 213.92M | -41.64M | 179.72M | -38.48M | 23.39M |
|
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 | -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 | | 0.00M | | 0.00M | | 0.00M | | 0.00M |
|
Shares Outstanding (Weighted Average)
|
63.56M | 64.59M | 85.13M | 97.86M | 110.56M | 115.37M | 117.43M | 108.73M | 108.02M | 101.04M | 101.28M | 101.39M | 69.49M | 69.49M | 69.71M | 69.78M | 65.10M | 64.09M | 62.56M | 62.60M |
|
Shares Outstanding (Diluted Average)
|
98.73M | 72.07M | 82.05M | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-127.45M | -78.32M | -109.74M | -25.15M | -28.80M | -33.93M | 31.58M | 108.99M | 183.60M | 238.25M | 246.36M | 74.39M | -52.32M | 93.51M | -32.67M | 58.93M | -41.64M | 40.75M | -38.48M | 7.85M |
|
Tax Rate
|
| | | | | | | 0.16% | 0.00% | | 17.99% | 17.06% | | 17.17% | | 23.24% | | 7.41% | | 71.18% |