|
Revenue
|
50.07M | 55.50M | 61.73M | 67.42M | 73.94M | 83.93M | 91.25M | 99.72M | 114.16M | 125.93M | 138.06M | 152.43M | 172.35M | 193.60M | 212.17M | 234.52M | 253.86M | 274.70M | 290.18M | 308.49M | 335.60M | 362.47M | 378.60M | 401.00M | 430.08M | 459.95M | 479.09M | 512.32M | 562.03M |
|
Cost of Revenue
|
24.46M | 28.19M | 30.82M | 35.84M | 45.54M | 47.11M | 46.97M | 51.38M | 55.98M | 63.55M | 69.97M | 76.00M | 85.88M | 96.22M | 100.06M | 117.62M | 116.03M | 132.05M | 137.00M | 146.69M | 150.21M | 165.21M | 194.10M | 174.50M | 185.22M | 191.97M | 214.01M | 219.36M | 236.31M |
|
Gross Profit
|
38.86M | 42.54M | 47.37M | 52.59M | 57.91M | 65.73M | 70.43M | 75.56M | 87.16M | 96.86M | 105.97M | 117.40M | 134.82M | 151.10M | 165.12M | 178.71M | 191.89M | 206.91M | 219.74M | 233.27M | 257.53M | 279.19M | 293.56M | 311.99M | 334.12M | 351.26M | 363.51M | 383.64M | 415.71M |
|
Research & Development
|
14.83M | 15.35M | 17.65M | 18.87M | 27.86M | 26.29M | 33.35M | 28.13M | 30.90M | 34.76M | 39.53M | 41.35M | 46.77M | 61.76M | 67.05M | 75.11M | 76.43M | 79.70M | 81.54M | 89.61M | 90.59M | 96.40M | 87.70M | 102.55M | 110.91M | 120.21M | 115.09M | 134.56M | 120.96M |
|
Selling, General & Administrative
|
36.04M | 16.10M | 16.05M | 17.66M | 25.59M | 22.28M | 26.18M | 20.75M | 21.52M | 23.29M | 27.72M | 28.93M | 28.67M | 34.18M | 38.03M | 50.52M | 45.37M | 45.85M | 48.48M | 53.15M | 55.94M | 60.40M | 66.31M | 69.64M | 68.78M | 73.80M | 87.66M | 96.99M | 95.91M |
|
Other Operating Expenses
|
24.46M | 28.19M | 30.82M | 35.84M | 45.54M | 47.11M | 46.97M | 51.38M | 55.98M | 63.55M | 69.97M | 76.00M | 85.88M | 96.22M | 100.06M | 117.62M | 116.03M | 132.05M | 137.00M | 146.69M | 150.21M | 165.21M | 194.10M | 174.50M | 185.22M | 191.97M | 214.01M | 219.36M | 236.31M |
|
Operating Expenses
|
75.33M | 59.64M | 64.51M | 72.36M | 98.99M | 95.67M | 106.50M | 100.26M | 108.41M | 121.60M | 137.22M | 146.27M | 161.32M | 192.16M | 205.14M | 243.25M | 237.84M | 257.60M | 267.01M | 289.44M | 296.75M | 322.02M | 348.11M | 346.68M | 364.91M | 385.98M | 416.76M | 450.90M | 453.17M |
|
Operating Income
|
-36.47M | -17.09M | -17.15M | -19.77M | -41.09M | -29.94M | -36.07M | -24.70M | -21.25M | -24.74M | -31.25M | -28.87M | -26.49M | -41.06M | -40.02M | -64.54M | -45.95M | -50.69M | -47.27M | -56.17M | -39.21M | -42.83M | -54.55M | -34.70M | -30.79M | -34.72M | -53.25M | -67.26M | -37.46M |
|
EBIT
|
-36.47M | -17.09M | -17.15M | -19.77M | -41.09M | -29.94M | -36.07M | -24.70M | -21.25M | -24.74M | -31.25M | -28.87M | -26.49M | -41.06M | -40.02M | -64.54M | -45.95M | -50.69M | -47.27M | -56.17M | -39.21M | -42.83M | -54.55M | -34.70M | -30.79M | -34.72M | -53.25M | -67.26M | -37.46M |
|
Interest & Investment Income
|
0.39M | 1.05M | 0.91M | 0.83M | 1.08M | 2.96M | 2.57M | 1.86M | 1.32M | 0.85M | 0.54M | 0.37M | 0.39M | 0.67M | 1.06M | 1.64M | 3.85M | 8.32M | 13.49M | 16.54M | 17.95M | 20.19M | 21.25M | 21.71M | 22.47M | 21.99M | 21.40M | 25.41M | 42.53M |
|
Other Non Operating Income
|
-1.24M | -0.19M | -0.29M | -0.09M | -0.65M | -0.41M | 0.48M | -0.22M | -0.21M | 0.11M | 0.15M | -0.88M | -72.23M | | -0.49M | 0.23M | 2.43M | -1.60M | -0.86M | -50.30M | 0.12M | | 1.12M | 0.27M | -3.07M | 3.33M | -3.47M | -3.91M | -0.31M |
|
Non Operating Income
|
-1.24M | -0.19M | 0.35M | 0.45M | -0.65M | 4.26M | 2.99M | -3.37M | -8.72M | -9.10M | -9.54M | -10.95M | -83.94M | -15.87M | -0.98M | 0.83M | 4.77M | 5.85M | 10.50M | -36.83M | 16.93M | 17.02M | 21.28M | 20.77M | 17.97M | 23.88M | 16.49M | 19.98M | 39.31M |
|
EBT
|
-37.57M | -16.50M | -16.80M | -19.32M | -41.06M | -27.53M | -33.08M | -28.07M | -29.97M | -33.84M | -40.80M | -39.82M | -110.43M | -56.93M | -41.01M | -63.71M | -41.17M | -44.84M | -36.77M | -93.00M | -22.28M | -25.81M | -33.27M | -13.93M | -12.82M | -10.84M | -36.76M | -47.29M | 1.85M |
|
Tax Provisions
|
0.42M | 0.18M | 0.31M | 0.40M | -0.21M | 0.61M | -0.34M | -1.94M | -3.50M | 0.20M | -0.83M | -4.31M | -3.10M | 20.57M | 0.40M | -0.20M | 1.40M | 1.05M | 1.31M | 1.50M | 1.30M | 2.05M | 2.30M | 1.15M | 2.51M | 2.00M | 1.70M | 3.20M | 3.14M |
|
Profit After Tax
|
-37.99M | -16.69M | -17.11M | -19.71M | -40.85M | -28.16M | -32.75M | -26.14M | -26.47M | -34.02M | -39.96M | -35.51M | -107.33M | -77.50M | -41.38M | -63.54M | -42.55M | -45.92M | -38.08M | -94.47M | -23.54M | -27.86M | -35.54M | -15.08M | -15.33M | -12.85M | -38.45M | -50.45M | -1.29M |
|
Income from Continuing Operations
|
-37.99M | -16.68M | -17.11M | -19.72M | -40.85M | -28.15M | -32.75M | -26.14M | -26.47M | -34.04M | -39.96M | -35.51M | -107.33M | -77.50M | -41.41M | -63.51M | -42.57M | -45.89M | -38.08M | -94.50M | -23.58M | -27.86M | -35.57M | -15.08M | -15.33M | -12.85M | -38.46M | -50.49M | -1.29M |
|
Consolidated Net Income
|
-37.99M | -16.68M | -17.11M | -19.72M | -40.85M | -28.15M | -32.75M | -26.14M | -26.47M | -34.04M | -39.96M | -35.51M | -107.33M | -77.50M | -41.41M | -63.51M | -42.57M | -45.89M | -38.08M | -94.50M | -23.58M | -27.86M | -35.57M | -15.08M | -15.33M | -12.85M | -38.46M | -50.49M | -1.29M |
|
Income towards Parent Company
|
-37.99M | -16.68M | -17.11M | -19.72M | -40.85M | -28.15M | -32.75M | -26.14M | -26.47M | -34.04M | -39.96M | -35.51M | -107.33M | -77.50M | -41.41M | -63.51M | -42.57M | -45.89M | -38.08M | -94.50M | -23.58M | -27.86M | -35.57M | -15.08M | -15.33M | -12.85M | -38.46M | -50.49M | -1.29M |
|
Net Income towards Common Stockholders
|
-37.99M | -16.68M | -17.11M | -19.72M | -40.85M | -28.15M | -32.75M | -26.14M | -26.47M | -34.04M | -39.96M | -35.51M | -107.33M | -77.50M | -41.41M | -63.51M | -42.57M | -45.89M | -38.08M | -94.50M | -23.58M | -27.86M | -35.57M | -15.08M | -15.33M | -12.85M | -38.46M | -50.49M | -1.29M |
|
EPS (Basic)
|
-0.47 | -0.20 | -0.20 | -0.23 | -0.35 | 0.09 | -0.11 | -0.09 | -0.09 | -0.11 | -0.13 | -0.12 | -0.34 | -0.24 | -0.13 | -0.20 | -0.13 | -0.14 | -0.12 | -0.28 | -0.07 | -0.08 | -0.10 | -0.04 | -0.04 | -0.04 | -0.11 | -0.15 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.19 | | -0.11 | -0.09 | -0.11 | -0.13 | -0.12 | -0.34 | -0.24 | -0.13 | -0.20 | -0.13 | -0.14 | -0.12 | -0.28 | -0.07 | -0.08 | -0.10 | -0.04 | -0.04 | -0.04 | -0.11 | -0.15 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | | 293.34M | 293.34M | 300.19M | 302.64M | 303.66M | 305.73M | 307.30M | 308.83M | 310.63M | 312.43M | 321.75M | 324.08M | 326.24M | 327.46M | 328.62M | 330.32M | 331.91M | 334.22M | 335.77M | 337.66M | 339.79M | 341.70M | 343.19M | 345.07M | 346.61M | 348.48M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 146.31M | | 299.32M | 301.69M | 299.77M | 305.95M | 308.26M | 314.54M | 312.32M | 323.33M | 325.20M | 326.59M | 326.33M | 330.39M | 332.30M | 334.67M | 333.66M | 338.58M | 340.65M | 342.36M | 341.41M | 345.72M | 347.49M | 349.31M |
|
EBITDA
|
-36.47M | -17.09M | -17.15M | -19.77M | -41.09M | -29.94M | -36.07M | -24.70M | -21.25M | -24.74M | -31.25M | -28.87M | -26.49M | -41.06M | -40.02M | -64.54M | -45.95M | -50.69M | -47.27M | -56.17M | -39.21M | -42.83M | -54.55M | -34.70M | -30.79M | -34.72M | -53.25M | -67.26M | -37.46M |
|
Interest Expenses
|
0.25M | 0.27M | 0.27M | 0.29M | 0.41M | 0.14M | 0.07M | 5.01M | 9.83M | 10.06M | 10.23M | 10.44M | 12.45M | 16.11M | 1.56M | 1.04M | 1.51M | 0.88M | 2.13M | 1.54M | 1.14M | 1.07M | 1.10M | 1.22M | 1.43M | 1.45M | 1.44M | 1.52M | 2.91M |
|
Tax Rate
|
| | | | 0.52% | | 1.02% | 6.90% | 11.69% | | 2.04% | 10.82% | 2.81% | | | 0.31% | | | | | | | | | | | | | |