|
Revenue
|
118.60M | 255.14M | 396.11M | 598.20M | 928.10M | 1378.50M | 1755.10M | 2273.60M | 2899.60M | 3408.40M | 4256.10M | 5501.50M | 6892.70M | 8027.50M | 9221.50M |
|
Cost of Revenue
|
62.25M | 115.92M | 199.77M | 334.80M | 489.00M | 743.20M | 898.80M | 1074.20M | 1344.00M | 1520.20M | 1753.80M | 2148.90M | 2544.00M | 2794.50M | 3100.20M |
|
Gross Profit
|
86.32M | 184.59M | 286.35M | 438.60M | 676.60M | 1008.50M | 1278.70M | 1628.50M | 2091.20M | 2408.90M | 2981.20M | 3782.80M | 4983.00M | 5968.30M | 6769.90M |
|
Research & Development
|
21.37M | 38.57M | 62.48M | 104.80M | 185.80M | 284.20M | 347.40M | 400.70M | 539.50M | 768.10M | 1140.40M | 1417.70M | 1604.00M | 1809.40M | 1984.10M |
|
Selling, General & Administrative
|
13.11M | 26.21M | 42.72M | 73.10M | 101.60M | 138.40M | 198.30M | 257.80M | 261.80M | 299.60M | 391.10M | 405.00M | 447.70M | 680.50M | 442.70M |
|
Restructuring Costs
|
| | | 141.17M | | | | | | | | | | | |
|
Other Operating Expenses
|
62.25M | 115.92M | 199.77M | -141.20M | 489.00M | 743.20M | 898.80M | 1074.20M | 1344.00M | 1520.20M | 1753.80M | 2148.90M | 2544.00M | 2794.50M | 3100.20M |
|
Operating Expenses
|
96.73M | 180.69M | 304.97M | 653.90M | 776.40M | 1165.80M | 1444.50M | 1732.70M | 2145.30M | 2587.90M | 3285.30M | 3971.60M | 4595.70M | 5284.40M | 5527.00M |
|
Operating Income
|
-10.40M | 3.89M | -18.62M | -215.30M | -99.80M | -157.30M | -165.80M | -104.20M | -54.10M | -179.00M | -304.10M | -188.80M | 387.30M | 683.90M | 1242.90M |
|
EBIT
|
-10.40M | 3.89M | -18.62M | -215.30M | -99.80M | -157.30M | -165.80M | -104.20M | -54.10M | -179.00M | -304.10M | -188.80M | 387.30M | 683.90M | 1242.90M |
|
Interest & Investment Income
|
0.00M | 0.02M | 0.48M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | 8.40M | 10.20M | 28.50M | 63.40M | 35.90M | 2.40M | 9.00M | 206.20M | 312.70M | 355.80M |
|
Non Operating Income
|
-1.65M | -1.06M | 0.04M | -5.00M | 0.20M | 8.40M | 10.20M | 28.50M | -2.90M | 1.20M | -0.70M | -8.40M | -10.30M | -5.40M | 25.10M |
|
EBT
|
-12.05M | 2.80M | -18.66M | -222.20M | -121.90M | -172.30M | -180.10M | -105.30M | -74.60M | -231.80M | -465.00M | -207.20M | 566.30M | 988.30M | 1595.70M |
|
Tax Provisions
|
0.48M | 2.06M | 10.59M | 4.30M | 9.40M | 20.40M | 22.90M | 16.90M | 7.30M | 35.20M | 33.90M | 59.80M | 126.60M | -1600.00M | 461.80M |
|
Profit After Tax
|
-12.53M | 0.74M | -29.25M | -226.50M | -131.30M | -192.70M | -203.00M | -122.20M | -81.90M | -267.00M | -498.90M | -267.00M | 439.70M | 2577.60M | 1133.90M |
|
Income from Continuing Operations
|
-12.53M | 0.74M | -29.25M | -226.50M | -131.30M | -192.70M | -203.00M | -122.20M | -81.90M | -267.00M | -498.90M | -267.00M | 439.70M | 2588.30M | 1133.90M |
|
Consolidated Net Income
|
-12.53M | 0.74M | -29.25M | -226.50M | -131.30M | -192.70M | -203.00M | -122.20M | -81.90M | -267.00M | -498.90M | -267.00M | 439.70M | 2588.30M | 1133.90M |
|
Income towards Parent Company
|
-12.53M | 0.74M | -29.25M | -226.50M | -131.30M | -192.70M | -203.00M | -122.20M | -81.90M | -267.00M | -498.90M | -267.00M | 439.70M | 2588.30M | 1133.90M |
|
Net Income towards Common Stockholders
|
-12.53M | 0.74M | -29.25M | -226.45M | -131.30M | -192.70M | -203.00M | -122.20M | -81.90M | -267.00M | -498.90M | -267.00M | 439.70M | 2588.30M | 1133.90M |
|
EPS (Basic)
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -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 | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 399.61M | 426.82M | 462.46M | 501.96M | 537.62M | 550.94M | 557.28M | 575.85M | 578.80M | 584.35M | 597.81M | 611.71M | 647.60M | 668.90M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 94.50M | 96.90M | 289.10M | 295.60M | 684.50M | 707.90M | 709.30M |
|
EBITDA
|
-10.40M | 3.89M | -18.62M | -215.30M | -99.80M | -157.30M | -165.80M | -104.20M | -54.10M | -179.00M | -304.10M | -188.80M | 387.30M | 683.90M | 1242.90M |
|
Tax Rate
|
| 73.67% | | | | | | | | | | | 22.36% | | 28.94% |