|
Revenue
|
396.95M | 401.07M | 405.94M | 499.43M | 499.28M | 580.25M | 717.64M | 1,052.30M | 991.95M | 1,026.56M | 1,153.18M | 1,493.18M |
|
Cost of Revenue
|
7.69M | 11.41M | 7.61M | 24.81M | 19.02M | 20.63M | 26.38M | 26.58M | 25.94M | 29.66M | 30.79M | 32.37M |
|
Gross Profit
|
389.26M | 389.66M | 398.33M | 474.62M | 480.26M | 559.61M | 691.26M | 1,025.72M | 966.00M | 996.89M | 1,122.39M | 1,460.81M |
|
Depreciation & Amortization - Total
|
| 5.10M | 3.90M | 5.20M | 5.70M | 6.20M | 6.80M | 7.30M | 8.00M | 9.00M | 9.10M | 7.70M |
|
Research & Development
|
13.68M | 13.38M | 14.08M | 11.48M | 13.62M | 23.37M | 25.70M | 14.67M | 18.06M | 30.40M | 31.19M | 37.00M |
|
Other Operating Expenses
|
375.36M | -3.48M | -11.62M | 442.44M | -36.83M | 26.20M | 571.40M | 748.09M | 711.75M | 749.38M | 894.86M | 1,127.21M |
|
Operating Expenses
|
410.75M | 393.53M | 411.87M | 484.93M | 489.23M | 538.74M | 635.45M | 804.34M | 772.50M | 824.03M | 975.57M | 1,222.61M |
|
Operating Income
|
-4.83M | 2.64M | -2.08M | -10.31M | -8.96M | 20.88M | 55.81M | 221.38M | 193.51M | 172.86M | 146.82M | 238.20M |
|
EBIT
|
-4.83M | 2.64M | -2.08M | -10.31M | -8.96M | 20.88M | 55.81M | 221.38M | 193.51M | 172.86M | 146.82M | 238.20M |
|
Interest & Investment Income
|
3.79M | 2.13M | 5.87M | 6.85M | 10.23M | 17.66M | 12.69M | 17.78M | 12.53M | -1.05M | 6.91M | 17.12M |
|
EBT
|
-13.80M | 8.95M | -35.52M | 38.36M | 13.60M | 41.51M | 110.01M | 260.36M | 235.45M | 237.63M | 181.81M | 309.43M |
|
Tax Provisions
|
3.58M | 3.81M | 3.96M | 9.39M | 38.38M | 6.79M | 18.40M | 35.53M | 29.49M | 36.70M | 33.86M | 40.62M |
|
Profit After Tax
|
-17.17M | 4.49M | 7.58M | 5.11M | -32.55M | 42.56M | 63.79M | 212.43M | 189.96M | 164.77M | 145.68M | 238.47M |
|
Income from Non-Controlling Interests
|
| | -13.75M | 8.14M | -4.85M | 15.39M | 34.23M | 94.88M | 83.79M | 74.24M | 63.88M | 104.08M |
|
Income from Continuing Operations
|
-17.38M | 5.14M | -39.47M | 28.97M | -24.78M | 34.73M | 91.61M | 224.83M | 205.96M | 200.94M | 147.96M | 268.81M |
|
Consolidated Net Income
|
-17.38M | 5.14M | -39.47M | 28.97M | -24.78M | 34.73M | 91.61M | 224.83M | 205.96M | 200.94M | 147.96M | 268.81M |
|
Income towards Parent Company
|
-17.38M | 5.14M | -39.47M | 28.97M | -24.78M | 34.73M | 91.61M | 224.83M | 205.96M | 200.94M | 147.96M | 268.81M |
|
Net Income towards Common Stockholders
|
-17.38M | 5.14M | -39.47M | 28.97M | -24.78M | 34.73M | 91.61M | 224.83M | 205.96M | 200.94M | 147.96M | 268.81M |
|
EPS (Basic)
|
| 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 | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 17.97M | 17.97M | 18.00M | 18.00M | 18.86M | 23.09M | 23.80M | 24.27M | 24.41M | 24.24M | 23.70M |
|
EBITDA
|
-4.83M | 7.74M | 1.82M | -5.11M | -3.27M | 27.08M | 62.61M | 228.68M | 201.51M | 181.86M | 155.92M | 245.90M |
|
Tax Rate
|
| 42.61% | | 24.48% | | 16.35% | 16.73% | 13.65% | 12.53% | 15.44% | 18.62% | 13.13% |