|
Revenue
|
79.63M | 117.82M | 166.35M | 213.56M | 281.40M | 370.79M | 430.70M | 467.50M |
|
Cost of Revenue
|
47.35M | 64.06M | 97.35M | 122.16M | 161.62M | 195.62M | 196.77M | 201.82M |
|
Gross Profit
|
66.91M | 100.57M | 141.77M | 182.87M | 233.03M | 300.36M | 352.87M | 387.83M |
|
Research & Development
|
33.53M | 38.86M | 49.01M | 64.57M | 95.69M | 134.88M | 139.77M | 141.49M |
|
Selling, General & Administrative
|
24.34M | 39.97M | 50.97M | 62.43M | 77.43M | 99.24M | 112.58M | 104.30M |
|
Other Operating Expenses
|
47.35M | 64.06M | 97.35M | 122.16M | 161.62M | 195.62M | 196.77M | 201.82M |
|
Operating Expenses
|
105.23M | 142.89M | 197.33M | 249.15M | 334.75M | 429.74M | 449.11M | 447.61M |
|
Operating Income
|
-38.32M | -42.32M | -55.56M | -66.28M | -101.71M | -129.38M | -96.25M | -59.77M |
|
EBIT
|
-38.32M | -42.32M | -55.56M | -66.28M | -101.71M | -129.38M | -96.25M | -59.77M |
|
Interest & Investment Income
|
0.37M | 1.25M | 5.69M | 4.23M | 0.76M | 5.38M | 22.10M | 27.49M |
|
Other Non Operating Income
|
0.68M | 1.03M | 0.20M | -0.79M | -0.57M | -0.64M | 3.70M | -0.21M |
|
Non Operating Income
|
0.68M | 1.03M | 0.20M | -0.79M | -0.57M | -0.64M | -0.43M | -0.21M |
|
EBT
|
-37.97M | -40.04M | -49.66M | -72.81M | -106.92M | -130.06M | -77.38M | -41.75M |
|
Tax Provisions
|
0.18M | 0.70M | 0.68M | -3.91M | 0.54M | -0.84M | -0.01M | 1.78M |
|
Profit After Tax
|
-38.15M | -40.74M | -50.34M | -68.90M | -107.45M | -129.22M | -77.37M | -43.54M |
|
Income from Non-Controlling Interests
|
| | | | | -0.80M | -2.18M | -0.80M |
|
Income from Continuing Operations
|
-38.15M | -40.74M | -50.34M | -68.90M | -107.45M | -129.22M | -77.37M | -43.54M |
|
Consolidated Net Income
|
-38.15M | -40.74M | -50.34M | -68.90M | -107.45M | -129.22M | -77.37M | -43.54M |
|
Income towards Parent Company
|
-38.15M | -40.74M | -50.34M | -68.90M | -107.45M | -129.22M | -77.37M | -43.54M |
|
Net Income towards Common Stockholders
|
-38.15M | -40.74M | -50.34M | -68.90M | -107.45M | -128.42M | -81.76M | -54.46M |
|
EPS (Basic)
|
-1.91 | -1.90 | -0.77 | -0.87 | -1.27 | -1.45 | -0.89 | -0.59 |
|
EPS (Weighted Average and Diluted)
|
| | -0.77 | -0.87 | -1.27 | -1.45 | -0.89 | -0.59 |
|
Shares Outstanding (Weighted Average)
|
| 73.61M | 77.23M | 81.93M | 85.98M | 89.98M | 92.75M | 90.16M |
|
Shares Outstanding (Diluted Average)
|
| | 65.54M | 79.61M | 84.51M | 88.72M | 92.34M | 92.00M |
|
EBITDA
|
-38.15M | -40.74M | -50.20M | -68.70M | -108.47M | -129.38M | -96.25M | -59.77M |
|
Interest Expenses
|
0.70M | | | 9.96M | 5.40M | 5.43M | 6.50M | 9.26M |
|
Tax Rate
|
| | | 5.36% | | 0.65% | 0.02% | |