|
Revenue
|
147.38M | 203.97M | 269.13M | 366.39M | 478.78M | 560.57M | 627.40M |
|
Cost of Revenue
|
1.80M | 73.10M | 98.89M | 148.19M | 217.73M | 250.76M | 252.13M |
|
Gross Profit
|
98.07M | 148.00M | 208.12M | 276.03M | 359.55M | 434.51M | 486.07M |
|
Amortization - Intangibles
|
21.49M | 32.70M | 33.30M | 41.30M | 48.20M | 42.90M | 40.00M |
|
Depreciation & Amortization - Total
|
3.50M | 4.40M | 5.20M | 5.80M | 6.70M | 7.40M | 7.10M |
|
Research & Development
|
31.53M | 42.90M | 52.51M | 82.54M | 119.91M | 134.42M | 138.96M |
|
Selling, General & Administrative
|
22.44M | 31.51M | 51.60M | 96.21M | 132.56M | 135.23M | 136.57M |
|
Other Operating Expenses
|
71.74M | 91.12M | 116.26M | 167.69M | 239.25M | 272.71M | 272.54M |
|
Operating Expenses
|
129.21M | 169.93M | 225.58M | 352.23M | 498.42M | 549.76M | 555.17M |
|
Operating Income
|
-31.14M | -21.92M | -17.45M | -76.20M | -138.87M | -115.25M | -69.10M |
|
EBIT
|
-31.14M | -21.92M | -17.45M | -76.20M | -138.87M | -115.25M | -69.10M |
|
Interest & Investment Income
|
-18.20M | -21.42M | -10.74M | -2.48M | -0.54M | 6.53M | 6.62M |
|
Other Non Operating Income
|
-0.42M | -1.25M | -5.21M | -0.85M | -2.80M | 0.92M | -2.28M |
|
Non Operating Income
|
0.22M | 0.22M | 0.09M | | | | |
|
EBT
|
-49.55M | -44.38M | -34.04M | -79.98M | -142.21M | -107.81M | -64.76M |
|
Tax Provisions
|
-11.97M | -10.03M | -9.96M | -4.79M | -0.91M | 2.28M | 3.70M |
|
Profit After Tax
|
-37.58M | -34.34M | -24.08M | -75.19M | -141.30M | -110.09M | -68.45M |
|
Equity Income
|
-36.26M | -32.60M | -22.77M | | | | |
|
Income from Continuing Operations
|
-37.58M | -34.34M | -24.08M | -75.19M | -141.30M | -110.09M | -68.45M |
|
Consolidated Net Income
|
-37.58M | -34.34M | -24.08M | -75.19M | -141.30M | -110.09M | -68.45M |
|
Income towards Parent Company
|
-37.58M | -34.34M | -24.08M | -75.19M | -141.30M | -110.09M | -68.45M |
|
Net Income towards Common Stockholders
|
-37.58M | -34.34M | -24.08M | -75.19M | -141.30M | -110.09M | -68.45M |
|
EPS (Basic)
|
-0.37 | -0.33 | -0.22 | -0.64 | -1.17 | -0.88 | -0.53 |
|
EPS (Weighted Average and Diluted)
|
-0.37 | -0.33 | -0.22 | -0.64 | -1.17 | -0.88 | -0.53 |
|
Shares Outstanding (Weighted Average)
|
| | 117.46M | 119.58M | 123.40M | 125.80M | 128.44M |
|
Shares Outstanding (Diluted Average)
|
102.33M | 102.75M | 108.91M | 118.28M | 120.72M | 124.94M | 128.02M |
|
EBITDA
|
-27.64M | -17.52M | -12.25M | -70.40M | -132.17M | -107.85M | -62.00M |
|
Tax Rate
|
24.15% | 22.61% | 29.25% | 5.99% | 0.64% | | |