|
Revenue
|
76.81M | 107.60M | 150.93M | 224.65M | 329.14M | 433.05M | 566.34M | 737.67M | 841.43M | 1,055.52M | 1,375.20M | 1,693.70M | 1,883.20M |
|
Cost of Revenue
|
29.25M | 42.68M | 63.55M | 92.55M | 85.36M | 110.85M | 143.88M | 179.29M | 235.72M | 275.99M | 346.60M | 417.60M | 434.40M |
|
Gross Profit
|
47.55M | 64.92M | 87.38M | 132.10M | 243.78M | 322.20M | 422.45M | 558.38M | 605.72M | 779.53M | 1,028.60M | 1,276.10M | 1,448.80M |
|
Depreciation & Amortization - Total
|
1.43M | 1.82M | 2.62M | | | | | | | | | | |
|
Research & Development
|
1.63M | 2.15M | 4.33M | 8.63M | 20.97M | 30.43M | 46.25M | 73.08M | 90.24M | 118.43M | 148.30M | 199.00M | 242.60M |
|
Selling, General & Administrative
|
54.35M | 77.24M | 107.91M | 154.75M | 173.34M | 231.31M | 301.86M | 401.70M | 531.76M | 640.07M | 783.80M | 966.10M | 914.30M |
|
Other Operating Expenses
|
0.35M | 1.20M | 1.42M | 26.85M | 33.10M | 41.60M | 44.52M | 36.67M | 33.30M | 43.46M | 64.40M | 77.30M | 92.00M |
|
Operating Expenses
|
70.68M | 98.13M | 135.23M | 190.22M | 227.40M | 303.34M | 392.62M | 511.45M | 655.31M | 801.96M | 996.50M | 1,242.40M | 1,248.90M |
|
Operating Income
|
-23.12M | 9.47M | 15.70M | 34.44M | 101.74M | 129.71M | 173.72M | 226.22M | 186.12M | 253.57M | 378.70M | 451.30M | 634.30M |
|
EBIT
|
-23.12M | 9.47M | 15.70M | 34.44M | 101.74M | 129.71M | 173.72M | 226.22M | 186.12M | 253.57M | 378.70M | 451.30M | 634.30M |
|
Other Non Operating Income
|
| 1.20M | -4.04M | 0.52M | 0.31M | -1.07M | 1.76M | 0.80M | -0.17M | 2.40M | 13.40M | 23.00M | 18.10M |
|
Non Operating Income
|
| 1.20M | 1.42M | 0.52M | 0.31M | -1.07M | 1.76M | 0.80M | -0.17M | 2.40M | 13.40M | 23.00M | 18.10M |
|
EBT
|
-0.49M | 1.40M | 9.66M | 33.52M | 101.01M | 127.73M | 174.71M | 226.09M | 185.94M | 255.96M | 389.60M | 472.40M | 649.00M |
|
Tax Provisions
|
-0.08M | 0.79M | 3.99M | 13.60M | 30.59M | 11.93M | 37.65M | 45.51M | 42.48M | 60.00M | 111.40M | 131.60M | 147.00M |
|
Profit After Tax
|
-0.41M | 0.61M | 5.66M | 20.95M | 70.42M | 123.49M | 137.06M | 180.58M | 143.45M | 195.96M | 281.40M | 340.80M | 502.00M |
|
Income from Non-Controlling Interests
|
-0.00M | 0.01M | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.41M | 0.61M | 5.66M | 19.93M | 70.42M | 115.81M | 137.06M | 180.58M | 143.45M | 195.96M | 278.20M | 340.80M | 502.00M |
|
Consolidated Net Income
|
-0.41M | 0.61M | 5.66M | 19.93M | 70.42M | 115.81M | 137.06M | 180.58M | 143.45M | 195.96M | 278.20M | 340.80M | 502.00M |
|
Income towards Parent Company
|
-0.41M | 0.61M | 5.66M | 19.93M | 70.42M | 115.81M | 137.06M | 180.58M | 143.45M | 195.96M | 278.20M | 340.80M | 502.00M |
|
Net Income towards Common Stockholders
|
-0.41M | 0.61M | 5.66M | 19.93M | 70.42M | 115.81M | 137.06M | 180.58M | 143.45M | 195.96M | 278.20M | 340.80M | 502.00M |
|
EPS (Basic)
|
-0.01 | 0.01 | 0.11 | 0.37 | 1.21 | 2.13 | 2.37 | 3.14 | 2.49 | 3.39 | 4.86 | 5.91 | 8.93 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.01 | 0.11 | 0.36 | 1.19 | 2.10 | 2.34 | 3.09 | 2.46 | 3.37 | 4.84 | 5.88 | 8.92 |
|
Shares Outstanding (Weighted Average)
|
| 50.33M | 51.11M | 59.11M | 60.11M | 59.20M | 58.61M | 58.40M | 58.51M | 60.03M | 60.02M | 60.23M | 57.66M |
|
EBITDA
|
-21.69M | 11.29M | 18.32M | 34.44M | 101.74M | 129.71M | 173.72M | 226.22M | 186.12M | 253.57M | 378.70M | 451.30M | 634.30M |
|
Interest Expenses
|
6.98M | 9.27M | 3.42M | 1.43M | 1.04M | 0.91M | 0.77M | 0.94M | 0.02M | | 2.50M | 1.90M | 3.40M |
|
Tax Rate
|
17.14% | 56.61% | 41.35% | 40.57% | 30.28% | 9.34% | 21.55% | 20.13% | 22.85% | 23.44% | 28.59% | 27.86% | 22.65% |