|
Revenue
|
26.30M | 43.38M | 32.39M | 35.60M | 41.49M | 56.55M | 50.14M | 59.61M | 71.78M | 85.48M | 89.39M | 99.37M | 109.44M | 123.52M | 130.33M | 138.28M | 150.77M | 171.00M | 181.65M | 198.75M | 226.89M | 266.49M | 285.45M | 303.66M | 333.62M | 361.31M | 368.28M | 423.79M | 432.94M | 458.00M | 450.56M | 478.11M | 529.38M | 548.40M | 549.01M | 591.40M | 628.31M |
|
Cost of Revenue
|
18.66M | 19.30M | 22.14M | 26.89M | 28.05M | 31.99M | 33.20M | 36.54M | 36.08M | 42.48M | 46.12M | 53.52M | 57.02M | 67.23M | 69.12M | 75.08M | 83.21M | 97.68M | 97.89M | 109.38M | 120.36M | 144.26M | 150.27M | 181.60M | 177.42M | 189.92M | 182.73M | 195.93M | 192.98M | 211.12M | 219.44M | 221.54M | 217.95M | 212.21M | 220.92M | 244.06M | 230.86M |
|
Gross Profit
|
19.09M | 35.04M | 23.19M | 25.41M | 30.42M | 44.15M | 36.39M | 43.12M | 54.02M | 59.92M | 61.22M | 69.17M | 77.25M | 88.73M | 92.65M | 95.98M | 104.66M | 120.01M | 127.12M | 138.04M | 158.43M | 190.70M | 207.23M | 215.38M | 239.97M | 272.15M | 270.83M | 318.45M | 325.88M | 343.36M | 327.86M | 349.86M | 394.04M | 399.38M | 390.97M | 419.97M | 449.13M |
|
Research & Development
|
13.30M | 13.23M | 13.08M | 15.75M | 16.59M | 16.79M | 18.64M | 21.43M | 23.18M | 26.60M | 30.87M | 37.14M | 39.39M | 41.64M | 45.63M | 49.26M | 54.36M | 55.91M | 64.75M | 72.40M | 82.26M | 89.42M | 96.37M | 108.04M | 106.39M | 110.89M | 116.82M | 125.42M | 128.15M | 145.55M | 146.06M | 148.97M | 151.41M | 150.40M | 168.83M | 181.74M | 176.61M |
|
Selling, General & Administrative
|
6.38M | 7.17M | 7.77M | 8.93M | 9.83M | 10.24M | 11.23M | 12.25M | 14.99M | 14.60M | 14.80M | 16.17M | 19.56M | 20.76M | 19.93M | 21.42M | 25.18M | 25.81M | 25.93M | 28.80M | 32.58M | 35.63M | 36.53M | 40.59M | 39.08M | 44.29M | 39.83M | 46.10M | 49.97M | 57.66M | 60.55M | 50.79M | 52.56M | 55.33M | 54.77M | 59.46M | 60.08M |
|
Other Operating Expenses
|
18.66M | 19.30M | 22.14M | 26.89M | 28.05M | 31.99M | 33.20M | 36.54M | 36.08M | 42.48M | 46.12M | 53.52M | 57.02M | 67.23M | 69.12M | 75.08M | 83.21M | 97.68M | 97.89M | 109.38M | 120.36M | 144.26M | 150.27M | 181.60M | 177.42M | 189.92M | 182.73M | 195.93M | 192.98M | 211.12M | 219.44M | 221.54M | 217.95M | 212.21M | 220.92M | 244.06M | 230.86M |
|
Operating Expenses
|
38.34M | 39.70M | 42.99M | 51.57M | 54.47M | 59.02M | 63.07M | 70.22M | 74.25M | 83.68M | 91.79M | 106.84M | 115.96M | 129.63M | 134.69M | 145.76M | 162.75M | 179.41M | 188.57M | 210.58M | 235.20M | 269.31M | 283.17M | 330.23M | 322.89M | 345.10M | 339.38M | 367.46M | 371.10M | 414.33M | 426.05M | 421.30M | 421.92M | 417.94M | 444.53M | 485.27M | 467.56M |
|
Operating Income
|
-19.25M | -4.67M | -19.80M | -26.16M | -24.05M | -14.87M | -26.68M | -27.10M | -20.22M | -23.76M | -30.58M | -37.67M | -38.71M | -40.90M | -42.04M | -49.78M | -58.09M | -59.39M | -61.45M | -72.53M | -76.77M | -78.62M | -75.94M | -114.84M | -82.92M | -72.95M | -68.55M | -49.00M | -45.22M | -70.97M | -98.19M | -71.44M | -27.88M | -18.56M | -53.55M | -65.29M | -18.42M |
|
EBIT
|
-19.25M | -4.67M | -19.80M | -26.16M | -24.05M | -14.87M | -26.68M | -27.10M | -20.22M | -23.76M | -30.58M | -37.67M | -38.71M | -40.90M | -42.04M | -49.78M | -58.09M | -59.39M | -61.45M | -72.53M | -76.77M | -78.62M | -75.94M | -114.84M | -82.92M | -72.95M | -68.55M | -49.00M | -45.22M | -70.97M | -98.19M | -71.44M | -27.88M | -18.56M | -53.55M | -65.29M | -18.42M |
|
Interest & Investment Income
|
0.08M | 0.08M | 0.14M | 0.19M | 0.23M | 0.75M | 0.96M | 1.52M | 2.46M | 2.23M | 2.30M | 2.23M | 1.99M | 2.04M | 2.73M | 1.03M | 0.57M | 0.24M | 0.17M | 0.16M | 0.20M | 0.39M | 0.62M | 1.68M | 6.93M | 15.71M | 18.04M | 19.47M | 20.36M | 22.37M | 23.11M | 24.26M | 23.87M | 24.45M | 23.46M | 23.64M | 21.16M |
|
Other Non Operating Income
|
-0.26M | -0.15M | 0.20M | 0.15M | -0.06M | 0.60M | -0.37M | -0.66M | -0.40M | -0.01M | -0.41M | -0.30M | -0.28M | -14.89M | -0.62M | -0.84M | -0.11M | -0.27M | -0.44M | -0.67M | 0.12M | -2.15M | 1.62M | -0.22M | -1.32M | -1.83M | 1.14M | -1.86M | 1.16M | -1.07M | -1.04M | -1.17M | -0.82M | -0.10M | -2.16M | 0.01M | -0.58M |
|
Non Operating Income
|
-0.26M | -0.15M | 0.20M | 0.15M | -0.06M | 0.60M | -0.37M | -0.66M | -0.40M | -0.01M | -0.41M | -0.30M | -0.28M | -14.89M | -0.62M | -0.84M | -0.11M | -0.27M | -0.44M | -0.67M | 0.12M | -2.15M | 1.62M | -0.22M | -1.32M | -1.83M | 1.14M | -1.86M | 1.16M | -1.07M | -1.04M | -1.17M | -0.82M | -0.10M | -2.16M | 0.01M | -0.58M |
|
EBT
|
-19.43M | -4.74M | -19.46M | -25.83M | -23.88M | -13.52M | -26.09M | -27.54M | -22.52M | -26.18M | -33.38M | -40.68M | -41.82M | -60.30M | -53.73M | -63.54M | -71.72M | -73.69M | -65.37M | -75.59M | -79.04M | -82.88M | -76.15M | -115.82M | -79.81M | -61.48M | -51.76M | -34.01M | -25.66M | -52.09M | -78.01M | -50.63M | -7.11M | 4.15M | -33.32M | -43.12M | 1.35M |
|
Tax Provisions
|
0.10M | 0.42M | 0.23M | 0.30M | 0.34M | 0.47M | 0.50M | 0.25M | -0.03M | -4.02M | -0.14M | -3.34M | 0.60M | 2.26M | 0.23M | 1.00M | 0.93M | 2.11M | -1.40M | 1.54M | 2.25M | 1.57M | 1.15M | 3.05M | 5.04M | 2.91M | 2.50M | 3.60M | 3.63M | 3.37M | 2.60M | 3.90M | 2.70M | -11.67M | 4.30M | 3.93M | 3.40M |
|
Profit After Tax
|
-19.54M | -5.20M | -19.69M | -26.08M | -24.22M | -13.99M | -26.55M | -27.78M | -22.49M | -22.19M | -33.24M | -37.34M | -42.38M | -62.56M | -53.97M | -64.53M | -72.65M | -75.80M | -63.99M | -77.13M | -81.29M | -84.45M | -77.29M | -118.86M | -84.84M | -64.40M | -54.25M | -37.60M | -29.30M | -55.46M | -80.59M | -54.53M | -9.78M | 15.83M | -37.63M | -47.05M | -2.01M |
|
Income from Continuing Operations
|
-19.54M | -5.16M | -19.69M | -26.13M | -24.22M | -13.99M | -26.59M | -27.78M | -22.49M | -22.17M | -33.24M | -37.34M | -42.42M | -62.56M | -53.97M | -64.54M | -72.65M | -75.80M | -63.97M | -77.13M | -81.29M | -84.45M | -77.29M | -118.86M | -84.84M | -64.40M | -54.26M | -37.61M | -29.30M | -55.46M | -80.61M | -54.53M | -9.81M | 15.83M | -37.63M | -47.05M | -2.05M |
|
Consolidated Net Income
|
-19.54M | -5.16M | -19.69M | -26.13M | -24.22M | -13.99M | -26.59M | -27.78M | -22.49M | -22.17M | -33.24M | -37.34M | -42.42M | -62.56M | -53.97M | -64.54M | -72.65M | -75.80M | -63.97M | -77.13M | -81.29M | -84.45M | -77.29M | -118.86M | -84.84M | -64.40M | -54.26M | -37.61M | -29.30M | -55.46M | -80.61M | -54.53M | -9.81M | 15.83M | -37.63M | -47.05M | -2.05M |
|
Income towards Parent Company
|
-19.54M | -5.16M | -19.69M | -26.13M | -24.22M | -13.99M | -26.59M | -27.78M | -22.49M | -22.17M | -33.24M | -37.34M | -42.42M | -62.56M | -53.97M | -64.54M | -72.65M | -75.80M | -63.97M | -77.13M | -81.29M | -84.45M | -77.29M | -118.86M | -84.84M | -64.40M | -54.26M | -37.61M | -29.30M | -55.46M | -80.61M | -54.53M | -9.81M | 15.83M | -37.63M | -47.05M | -2.05M |
|
Net Income towards Common Stockholders
|
-19.54M | -5.16M | -19.69M | -26.13M | -24.22M | -13.99M | -26.59M | -27.78M | -22.49M | -22.17M | -33.24M | -37.34M | -42.42M | -62.56M | -53.97M | -64.54M | -72.65M | -75.80M | -63.97M | -77.13M | -81.29M | -84.45M | -77.29M | -118.86M | -84.84M | -64.40M | -54.26M | -37.61M | -29.30M | -55.46M | -80.61M | -54.53M | -9.81M | 15.83M | -37.63M | -47.05M | -2.05M |
|
EPS (Basic)
|
-1.57 | -0.33 | -1.50 | -1.92 | -1.39 | 1.20 | -0.53 | -0.54 | -0.43 | -0.41 | -0.61 | -0.67 | -0.75 | -1.11 | -0.94 | -1.10 | -1.22 | -1.26 | -1.04 | -1.22 | -1.22 | -1.26 | -1.14 | -1.74 | -1.23 | -0.92 | -0.77 | -0.53 | -0.41 | -0.77 | -1.10 | -0.74 | -0.13 | 0.24 | -0.46 | -0.58 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | -1.29 | | | | -1.31 | | | | -0.94 | | | | -0.78 | | | | 0.21 | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 48.97M | 48.97M | 50.58M | 50.58M | 50.63M | 52.22M | 53.60M | 54.99M | 55.33M | 56.32M | 56.74M | 57.57M | 58.13M | 58.87M | 60.27M | 61.19M | 62.14M | 66.18M | 66.75M | 67.57M | 68.11M | 68.71M | 69.29M | 70.04M | 70.58M | 71.34M | 72.18M | 72.83M | 73.35M | 73.87M | 74.47M | 81.19M | 81.71M | 81.36M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 58.98M | | | | 64.56M | | | | 68.63M | | | | 71.25M | | | | 74.56M | | | |
|
EBITDA
|
-19.25M | -4.67M | -19.80M | -26.16M | -24.05M | -14.87M | -26.68M | -27.10M | -20.22M | -23.76M | -30.58M | -37.67M | -38.71M | -40.90M | -42.04M | -49.78M | -58.09M | -59.39M | -61.45M | -72.53M | -76.77M | -78.62M | -75.94M | -114.84M | -82.92M | -72.95M | -68.55M | -49.00M | -45.22M | -70.97M | -98.19M | -71.44M | -27.88M | -18.56M | -53.55M | -65.29M | -18.42M |
|
Interest Expenses
|
0.00M | 0.00M | | | | | | 1.29M | 4.36M | 4.64M | 4.69M | 4.94M | 4.81M | 6.54M | 13.79M | 13.95M | 14.09M | 14.27M | 3.66M | 2.56M | 2.60M | 2.50M | 2.45M | 2.43M | 2.50M | 2.42M | 2.39M | 2.61M | 1.96M | 2.42M | 1.90M | 2.28M | 2.28M | 1.64M | 1.07M | 1.47M | 0.80M |
|
Tax Rate
|
| | | | | | | | 0.15% | 15.34% | 0.41% | 8.21% | | | | | | | 2.14% | | | | | | | | | | | | | | | | | | |