|
Revenue
|
138.73M | 198.51M | 193.45M | 200.00M | 213.50M | 221.25M | 260.98M | 338.30M | 467.36M | 450.89M | 433.14M | 482.04M |
|
Cost of Revenue
|
48.20M | 61.22M | 68.81M | | | | 75.95M | 87.32M | 114.20M | 105.02M | 106.48M | 115.74M |
|
Gross Profit
|
90.53M | 137.29M | 124.64M | | | | 185.03M | 250.98M | 353.16M | 345.87M | 326.66M | 366.30M |
|
Research & Development
|
6.28M | 9.06M | 10.74M | | | | 14.80M | 20.09M | 30.74M | 39.76M | 44.38M | 50.27M |
|
Selling, General & Administrative
|
93.03M | 133.72M | 161.96M | | | | 200.09M | 204.19M | 250.20M | 283.81M | 269.75M | 294.51M |
|
Other Operating Expenses
|
| | 3.49M | | | | | | | | | 22.80M |
|
Operating Expenses
|
99.31M | 142.78M | 176.20M | | | | 214.89M | 224.28M | 280.94M | 323.57M | 314.13M | 367.58M |
|
Operating Income
|
-8.78M | -5.49M | -51.56M | | | | -29.85M | 26.70M | 72.22M | 22.30M | 12.53M | -1.28M |
|
EBIT
|
-8.78M | -5.49M | -51.56M | | | | -29.85M | 26.70M | 72.22M | 22.30M | 12.53M | -1.28M |
|
Interest & Investment Income
|
0.15M | 0.13M | 0.06M | | | | | | | | | |
|
Other Non Operating Income
|
0.74M | 1.04M | -2.10M | | | | -2.14M | 0.10M | -1.88M | -0.01M | 0.06M | 0.02M |
|
Non Operating Income
|
-5.93M | -9.06M | -13.19M | | | | -8.71M | -8.94M | -9.13M | -2.02M | -2.13M | -1.52M |
|
EBT
|
-14.70M | -14.55M | -64.75M | | | | -38.56M | 17.76M | 63.09M | 20.28M | 10.39M | -2.81M |
|
Tax Provisions
|
0.07M | -7.03M | 0.08M | | | | 0.15M | 0.53M | -31.12M | 4.75M | 5.45M | 7.05M |
|
Profit After Tax
|
-16.99M | -8.39M | -64.83M | | | | -38.71M | 17.23M | 94.20M | 15.53M | 4.95M | 0.86M |
|
Income from Non-Controlling Interests
|
2.22M | 0.86M | | | | | | | | | | |
|
Income from Continuing Operations
|
-14.77M | -7.53M | -64.83M | | | | -38.71M | 17.23M | 94.20M | 15.53M | 4.95M | -9.86M |
|
Consolidated Net Income
|
-14.77M | -7.53M | -64.83M | | | | -38.71M | 17.23M | 94.20M | 15.53M | 4.95M | -9.86M |
|
Income towards Parent Company
|
-14.77M | -7.53M | -64.83M | | | | -38.71M | 17.23M | 94.20M | 15.53M | 4.95M | -9.86M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 1.39M |
|
Net Income towards Common Stockholders
|
-14.77M | -8.81M | -64.83M | | | | -39.28M | 17.23M | 94.90M | 15.53M | 4.95M | -0.94M |
|
EPS (Basic)
|
-0.27 | -0.14 | -0.94 | | | | -0.42 | 0.16 | 0.73 | 0.12 | 0.04 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | -0.94 | | | | -0.42 | 0.15 | 0.70 | 0.12 | 0.04 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
38.62M | 38.75M | 34.50M | 92.01M | 91.32M | 91.34M | 94.74M | 127.99M | 128.64M | 131.18M | 132.04M | 132.58M |
|
Shares Outstanding (Diluted Average)
|
| | 69.32M | | | 92.28M | 92.84M | 111.36M | 133.66M | 132.38M | 132.75M | 131.67M |
|
EBITDA
|
-8.78M | -5.49M | -51.56M | | | | -29.85M | 26.70M | 72.22M | 22.30M | 12.53M | -1.28M |
|
Interest Expenses
|
5.63M | 8.01M | 10.79M | | | | 9.00M | 11.28M | 7.24M | 2.01M | 2.19M | 1.54M |
|
Tax Rate
|
| 48.28% | | | | | | 2.98% | | 23.42% | 52.42% | |