|
Revenue
|
85.91M | 160.81M | 256.55M | 399.25M | 586.07M | 835.00M | 1300.00M | 1858.00M | 2263.00M | 2610.00M |
|
Cost of Revenue
|
77.92M | 110.77M | 165.02M | 227.96M | 340.36M | 427.00M | 771.00M | 1066.00M | 1036.00M | 965.00M |
|
Gross Profit
|
49.88M | 104.86M | 175.79M | 285.83M | 426.69M | 617.00M | 904.00M | 1312.00M | 1682.00M | 1992.00M |
|
Research & Development
|
28.76M | 38.66M | 70.82M | 102.39M | 159.27M | 223.00M | 469.00M | 620.00M | 656.00M | 642.00M |
|
Selling, General & Administrative
|
19.20M | 30.10M | 51.80M | 75.11M | 112.89M | 171.00M | 432.00M | 409.00M | 450.00M | 448.00M |
|
Restructuring Costs
|
| | | | | | | 29.00M | 56.00M | 11.00M |
|
Other Operating Expenses
|
77.92M | 110.77M | 165.02M | 227.96M | 340.36M | 427.00M | 771.00M | 1066.00M | 1036.00M | 965.00M |
|
Operating Expenses
|
125.87M | 179.53M | 287.64M | 405.45M | 612.52M | 821.00M | 1672.00M | 2124.00M | 2198.00M | 2066.00M |
|
Operating Income
|
-75.99M | -74.67M | -111.85M | -119.62M | -185.83M | -204.00M | -768.00M | -812.00M | -516.00M | -74.00M |
|
EBIT
|
-75.99M | -74.67M | -111.85M | -119.62M | -185.83M | -204.00M | -768.00M | -812.00M | -516.00M | -74.00M |
|
Other Non Operating Income
|
-0.02M | 0.04M | 1.68M | 9.18M | 17.09M | 13.00M | 9.00M | 22.00M | 106.00M | 106.00M |
|
Non Operating Income
|
-0.02M | 0.04M | 1.68M | 9.18M | 17.09M | 13.00M | 9.00M | 22.00M | 81.00M | 106.00M |
|
EBT
|
-76.01M | -74.63M | -110.17M | -125.51M | -210.33M | -266.00M | -850.00M | -801.00M | -337.00M | 46.00M |
|
Tax Provisions
|
0.29M | 0.42M | -0.32M | -0.02M | -1.42M | | -2.00M | 14.00M | 18.00M | 18.00M |
|
Profit After Tax
|
-76.30M | -75.06M | -109.85M | -125.50M | -208.91M | -266.00M | -848.00M | -815.00M | -355.00M | 28.00M |
|
Income from Continuing Operations
|
-76.30M | -75.06M | -109.85M | -125.50M | -208.91M | -266.00M | -848.00M | -815.00M | -355.00M | 28.00M |
|
Consolidated Net Income
|
-76.30M | -75.06M | -109.85M | -125.50M | -208.91M | -266.00M | -848.00M | -815.00M | -355.00M | 28.00M |
|
Income towards Parent Company
|
-76.30M | -75.06M | -109.85M | -125.50M | -208.91M | -266.00M | -848.00M | -815.00M | -355.00M | 28.00M |
|
Net Income towards Common Stockholders
|
-76.30M | -75.06M | -109.85M | -125.50M | -208.91M | -266.00M | -848.00M | -815.00M | -355.00M | 28.00M |
|
EPS (Basic)
|
-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 |
|
Shares Outstanding (Weighted Average)
|
| 90.76M | 101.92M | 110.44M | 121.20M | 129.47M | 155.54M | 160.18M | 165.35M | 171.35M |
|
Shares Outstanding (Diluted Average)
|
| | | | 117.22M | 127.21M | 148.04M | 158.02M | 163.63M | 175.09M |
|
EBITDA
|
-75.99M | -74.67M | -111.85M | -119.62M | -185.83M | -204.00M | -768.00M | -812.00M | -516.00M | -74.00M |
|
Tax Rate
|
| | 0.29% | 0.01% | 0.67% | | 0.24% | | | 39.13% |