|
Revenue
|
241.43M | 503.41M | 845.90M | 1,155.46M | 1,236.14M | 1,307.68M | 1,394.36M | 1,580.80M | 1,862.89M | 2,148.82M | 2,537.93M |
|
Cost of Revenue
|
161.83M | 286.58M | 501.02M | 649.66M | 909.75M | 1,160.39M | 1,052.78M | 979.08M | 924.70M | 977.29M | 1,056.46M |
|
Gross Profit
|
140.47M | 332.62M | 518.57M | 769.43M | 932.01M | 1,020.99M | 1,102.46M | 1,259.64M | 1,530.71M | 1,824.70M | 2,203.14M |
|
Research & Development
|
73.51M | 116.40M | 288.62M | 313.78M | 500.72M | 553.98M | 558.01M | 573.00M | 580.96M | 638.99M | 736.82M |
|
Selling, General & Administrative
|
23.90M | 34.27M | 77.34M | 86.40M | 119.59M | 135.55M | 153.78M | 166.42M | 232.20M | 200.86M | 237.32M |
|
Other Operating Expenses
|
161.83M | 286.58M | 501.02M | 649.66M | 909.75M | 1,160.39M | 1,052.78M | 979.08M | 924.70M | 977.29M | 1,056.46M |
|
Operating Expenses
|
259.24M | 437.25M | 866.98M | 1,049.84M | 1,530.06M | 1,849.91M | 1,764.57M | 1,718.49M | 1,737.86M | 1,817.14M | 2,030.60M |
|
Operating Income
|
-118.77M | -104.63M | -348.41M | -280.41M | -598.04M | -828.92M | -662.11M | -458.85M | -207.15M | -21.28M | 172.54M |
|
EBIT
|
-118.77M | -104.63M | -348.41M | -280.41M | -598.04M | -828.92M | -662.11M | -458.85M | -207.15M | -21.28M | 172.54M |
|
Non Operating Income
|
-5.82M | -1.29M | -26.38M | -9.31M | -15.02M | -26.30M | -354.99M | -320.83M | -26.43M | -108.88M | 39.11M |
|
EBT
|
-124.58M | -105.92M | -374.79M | -289.71M | -658.94M | -905.84M | -1067.64M | -834.91M | -294.09M | -167.75M | 211.65M |
|
Tax Provisions
|
1.54M | 2.32M | 4.85M | 7.45M | 15.58M | 18.29M | 21.91M | 21.67M | 22.01M | 25.98M | 26.92M |
|
Profit After Tax
|
-126.13M | -108.23M | -379.64M | -297.16M | -621.18M | -872.88M | -1035.59M | -798.95M | -254.56M | -124.78M | 188.37M |
|
Income from Continuing Operations
|
-126.13M | -108.23M | -379.64M | -297.16M | -674.52M | -924.13M | -1089.55M | -856.58M | -316.10M | -193.72M | 184.73M |
|
Consolidated Net Income
|
-126.13M | -108.23M | -379.64M | -297.16M | -674.52M | -924.13M | -1089.55M | -856.58M | -316.10M | -193.72M | 184.73M |
|
Income towards Parent Company
|
-126.13M | -108.23M | -379.64M | -297.16M | -674.52M | -924.13M | -1089.55M | -856.58M | -316.10M | -193.72M | 184.73M |
|
Net Income towards Common Stockholders
|
-126.13M | -108.23M | -379.64M | -297.16M | -674.52M | -924.13M | -1089.55M | -856.58M | -254.56M | -124.78M | 191.54M |
|
EPS (Basic)
|
-3.11 | -2.46 | -2.96 | -1.81 | -3.43 | -4.48 | -5.02 | -3.62 | -1.09 | -0.51 | 0.70 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -4.48 | -5.02 | -3.62 | -1.09 | -0.51 | 0.65 |
|
Shares Outstanding (Weighted Average)
|
| 136.40M | 151.53M | 170.68M | 185.96M | 199.56M | 211.56M | 224.29M | 235.76M | 246.64M | 268.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 0.19M | 0.21M | 0.22M | 0.23M | 0.24M | 0.29M |
|
EBITDA
|
-118.77M | -104.63M | -348.41M | -280.41M | -598.04M | -828.92M | -662.11M | -458.85M | -207.15M | -21.28M | 172.54M |
|
Tax Rate
|
| | | | | | | | | | 12.72% |