|
Revenue
|
55.10M | 77.29M | 108.69M | 152.70M | 230.70M | 300.01M | 377.53M | 467.63M | 561.33M | 635.63M | 852.65M | 1,174.60M | 1,402.52M | 1,595.22M |
|
Cost of Revenue
|
29.09M | 39.67M | 55.09M | 70.90M | 98.08M | 123.99M | 149.20M | 153.85M | 182.01M | 219.30M | 287.00M | 367.04M | 441.73M | 498.22M |
|
Gross Profit
|
26.00M | 37.63M | 53.59M | 81.80M | 132.62M | 176.02M | 228.33M | 313.78M | 379.32M | 416.33M | 565.65M | 807.56M | 960.79M | 1,097.00M |
|
Research & Development
|
1.79M | 6.83M | 10.36M | 19.86M | 26.74M | 29.10M | 37.65M | 50.33M | 62.77M | 76.71M | 102.91M | 163.99M | 178.33M | 205.85M |
|
Selling, General & Administrative
|
8.62M | 12.08M | 21.98M | 32.82M | 47.60M | 62.12M | 79.25M | 94.63M | 105.25M | 119.77M | 163.69M | 191.82M | 187.41M | 212.91M |
|
Other Operating Expenses
|
12.83M | 18.69M | 28.28M | 43.03M | 61.83M | 77.51M | 95.48M | 112.60M | 145.13M | 161.81M | 214.46M | 296.72M | 334.95M | 374.22M |
|
Operating Expenses
|
23.23M | 37.60M | 60.61M | 95.72M | 136.17M | 168.73M | 212.38M | 257.56M | 313.15M | 358.29M | 481.06M | 652.53M | 700.69M | 792.97M |
|
Operating Income
|
2.77M | 0.03M | -7.02M | -13.92M | -3.55M | 7.30M | 15.95M | 56.22M | 66.17M | 58.04M | 84.59M | 155.03M | 260.09M | 304.02M |
|
EBIT
|
2.77M | 0.03M | -7.02M | -13.92M | -3.55M | 7.30M | 15.95M | 56.22M | 66.17M | 58.04M | 84.59M | 155.03M | 260.09M | 304.02M |
|
Other Non Operating Income
|
0.03M | 0.05M | 0.14M | 0.42M | 0.56M | 0.69M | | | | | | | | |
|
Non Operating Income
|
-0.20M | -0.02M | 0.16M | 0.05M | -0.12M | 0.07M | 0.80M | 1.82M | 0.95M | -0.94M | -1.00M | 3.59M | 16.92M | 5.04M |
|
EBT
|
2.57M | 0.01M | -6.86M | -13.87M | -3.67M | 7.37M | 16.75M | 58.05M | 67.12M | 57.10M | 83.60M | 158.61M | 277.01M | 309.06M |
|
Tax Provisions
|
0.88M | -0.60M | 0.26M | 0.10M | 0.18M | 0.65M | -21.85M | 4.22M | 2.66M | -13.71M | -7.18M | 17.79M | 70.25M | 81.94M |
|
Profit After Tax
|
1.69M | 0.62M | -7.11M | -13.97M | -3.85M | 6.72M | 38.60M | 53.82M | 64.45M | 70.82M | 90.78M | 140.82M | 206.77M | 227.13M |
|
Income from Continuing Operations
|
1.69M | 0.62M | -7.11M | -13.97M | -3.85M | 6.72M | 38.60M | 53.82M | 64.45M | 70.82M | 90.78M | 140.82M | 206.77M | 227.13M |
|
Consolidated Net Income
|
1.69M | 0.62M | -7.11M | -13.97M | -3.85M | 6.72M | 38.60M | 53.82M | 64.45M | 70.82M | 90.78M | 140.82M | 206.77M | 227.13M |
|
Income towards Parent Company
|
1.69M | 0.62M | -7.11M | -13.97M | -3.85M | 6.72M | 38.60M | 53.82M | 64.45M | 70.82M | 90.78M | 140.82M | 206.77M | 227.13M |
|
Net Income towards Common Stockholders
|
1.69M | 0.62M | -7.11M | -13.97M | -3.85M | 6.72M | 38.60M | 53.82M | 64.45M | 70.82M | 90.78M | 140.82M | 206.77M | 227.13M |
|
EPS (Basic)
|
0.02 | -0.07 | -0.26 | -0.28 | -0.08 | 0.13 | 0.74 | 1.02 | 1.20 | 1.30 | 1.65 | 2.53 | 3.68 | 4.08 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.07 | -0.26 | -0.28 | -0.08 | 0.12 | 0.70 | 0.97 | 1.15 | 1.26 | 1.61 | 2.49 | 3.63 | 4.02 |
|
Shares Outstanding (Weighted Average)
|
| 48.92M | 49.56M | 50.62M | 51.01M | 51.51M | 52.65M | 52.97M | 53.69M | 54.48M | 55.12M | 55.81M | 56.43M | 55.23M |
|
Shares Outstanding (Diluted Average)
|
| | 36.71M | 50.65M | 51.06M | | | | 55.81M | 56.30M | 56.45M | 56.60M | 56.98M | 56.55M |
|
EBITDA
|
2.77M | 0.03M | -7.02M | -13.92M | -3.85M | 6.72M | 38.46M | 54.07M | 65.02M | 70.21M | 88.41M | 138.61M | 210.34M | 233.65M |
|
Tax Rate
|
34.37% | | | | | 8.83% | | 7.28% | 3.97% | | | 11.22% | 25.36% | 26.51% |