|
Revenue
|
| | | 0.13M | 2.61M | 51.49M | 103.71M | 271.03M | 351.41M | 363.33M | 434.25M | 560.23M |
|
Cost of Revenue
|
| | | | 0.00M | 1.15M | 9.01M | 6.13M | 16.01M | 28.32M | 45.21M | 76.73M |
|
Gross Profit
|
| | | 0.13M | 2.61M | 50.35M | 94.71M | 264.90M | 335.40M | 335.01M | 389.04M | 483.50M |
|
Research & Development
|
| 45.97M | 114.74M | 183.20M | 231.64M | 294.00M | 357.36M | 412.08M | 497.15M | 705.79M | 648.45M | 697.87M |
|
Selling, General & Administrative
|
| 10.81M | 33.00M | 64.94M | 99.91M | 127.72M | 161.52M | 182.93M | 219.98M | 278.14M | 309.80M | 321.61M |
|
Other Operating Expenses
|
| | | 306.60M | 341.70M | 170.32M | 9.01M | 6.13M | 16.01M | 28.32M | 45.21M | 76.73M |
|
Operating Expenses
|
| 56.78M | 147.74M | 248.14M | 331.55M | 422.87M | 527.89M | 601.15M | 733.14M | 1012.25M | 1003.46M | 1096.20M |
|
Operating Income
|
| -56.78M | -147.74M | -248.01M | -328.94M | -371.37M | -424.17M | -330.12M | -381.74M | -648.92M | -569.21M | -535.97M |
|
EBIT
|
| -56.78M | -147.74M | -248.01M | -328.94M | -371.37M | -424.17M | -330.12M | -381.74M | -648.92M | -569.21M | -535.97M |
|
Interest & Investment Income
|
| 0.61M | 2.32M | 3.79M | 4.07M | 9.54M | 13.24M | 7.04M | 1.93M | 11.07M | 26.69M | 36.51M |
|
Other Non Operating Income
|
| -3.63M | -0.20M | -1.62M | 6.53M | -5.59M | -0.79M | 0.61M | -1.69M | -1.57M | -0.34M | -3.96M |
|
Non Operating Income
|
| -3.63M | -0.20M | -1.62M | 6.53M | -5.59M | -0.79M | 0.61M | -1.69M | -1.57M | -0.34M | -3.96M |
|
EBT
|
| -59.80M | -145.62M | -245.84M | -318.34M | -205.44M | -399.71M | -189.45M | -455.31M | -703.41M | -608.46M | -567.59M |
|
Tax Provisions
|
| | | 0.04M | -16.20M | 0.51M | 3.28M | 1.21M | 1.04M | 7.34M | -1.82M | 2.97M |
|
Profit After Tax
|
| -59.80M | -145.62M | -245.87M | -302.14M | -197.61M | -402.73M | -186.57M | -454.02M | -707.42M | -606.64M | -569.18M |
|
Equity Income
|
| | | | | | 13.41M | 170.40M | -42.06M | -19.30M | 0.40M | -1.11M |
|
Income from Continuing Operations
|
| -59.80M | -145.62M | -245.87M | -302.14M | -205.95M | -402.99M | -190.66M | -456.36M | -710.75M | -606.64M | -570.55M |
|
Consolidated Net Income
|
| -59.80M | -145.62M | -245.87M | -302.14M | -205.95M | -402.99M | -190.66M | -456.36M | -710.75M | -606.64M | -570.55M |
|
Income towards Parent Company
|
| -59.80M | -145.62M | -245.87M | -302.14M | -205.95M | -402.99M | -190.66M | -456.36M | -710.75M | -606.64M | -570.55M |
|
Net Income towards Common Stockholders
|
| -59.80M | -145.62M | -245.87M | -302.14M | -205.95M | -402.99M | -190.66M | -456.36M | -710.75M | -606.64M | -570.55M |
|
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 |
|
Shares Outstanding (Weighted Average)
|
28.14M | 31.90M | 38.83M | 40.86M | 42.59M | 50.58M | 57.77M | 61.04M | 68.16M | 70.11M | 82.11M | 92.34M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 60.85M | 67.80M | 69.91M | 73.54M | 90.54M |
|
EBITDA
|
| -56.78M | -147.74M | -248.01M | -328.94M | -371.37M | -424.17M | -330.12M | -381.74M | -648.92M | -569.21M | -535.97M |
|
Tax Rate
|
| | | | 5.09% | | | | | | 0.30% | |