|
Revenue
|
| | 0.11M | 0.01M | | | 0.20M | 2.41M | 10.68M | 12.79M | 11.76M | 16.26M | 18.17M | 24.15M | 25.80M | 35.59M | 36.31M | 61.71M | 81.47M | 91.54M | 99.39M | 86.97M | 81.65M | 83.39M | 79.94M | 89.34M | 90.70M | 103.35M | 100.50M | 108.31M | 98.05M | 127.39M | 108.83M | 147.03M | 139.49M | 164.88M | 139.29M | 166.50M | 159.93M |
|
Cost of Revenue
|
| | | | | | | | 0.23M | 0.14M | 0.27M | 0.51M | 0.45M | 0.77M | 2.68M | 5.11M | 3.50M | 1.80M | 2.35M | 5.48M | 5.19M | 3.14M | 4.17M | 3.51M | 6.10M | 8.27M | 8.63M | 5.32M | 12.26M | 9.91M | 10.99M | 12.05M | 17.53M | 21.28M | 21.02M | 16.89M | 28.66M | 23.00M | 27.99M |
|
Gross Profit
|
| | | | | | | | 10.45M | 12.65M | 11.49M | 15.75M | 17.72M | 23.38M | 23.12M | 30.49M | 32.81M | 59.91M | 79.12M | 86.06M | 94.21M | 83.84M | 77.47M | 79.88M | 73.83M | 81.07M | 82.07M | 98.03M | 88.24M | 98.39M | 87.06M | 115.34M | 91.30M | 125.75M | 118.47M | 147.98M | 110.63M | 143.49M | 131.94M |
|
Research & Development
|
| 40.41M | 48.71M | 50.75M | 51.27M | 58.44M | 60.41M | 61.53M | 75.50M | 76.83M | 70.04M | 71.62M | 78.11M | 6.00M | 100.14M | 83.06M | 112.96M | 80.71M | 87.31M | 131.10M | 147.52M | 113.20M | 113.42M | 123.01M | 143.16M | 154.53M | 237.30M | 170.81M | 165.70M | 164.95M | 157.25M | 160.56M | 178.49M | 161.50M | 170.11M | 187.77M | 165.77M | 164.74M | 216.21M |
|
Selling, General & Administrative
|
| 13.21M | 17.18M | 19.81M | 18.68M | 20.00M | 23.50M | 37.72M | 31.43M | 30.72M | 31.09M | 34.48M | 38.83M | 39.81M | 41.01M | 41.88M | 47.52M | 42.25M | 42.12M | 51.04M | 53.26M | 53.41M | 53.88M | 59.43M | 67.31M | 68.14M | 69.84M | 72.85M | 76.65M | 81.40M | 74.92M | 76.83M | 78.16M | 80.60M | 80.35M | 82.50M | 87.80M | 86.65M | 86.62M |
|
Other Operating Expenses
|
| | | | | | | 0.00M | 130.00M | 40.32M | 40.30M | 0.51M | 0.45M | 90.81M | 2.68M | 5.11M | -3.50M | 1.80M | 2.35M | 5.48M | 5.19M | 3.14M | 4.17M | 3.51M | 6.10M | 8.27M | 8.63M | 5.32M | 12.26M | 9.91M | 10.99M | 12.05M | 17.53M | 21.28M | 21.02M | 16.89M | 28.66M | 23.00M | 27.99M |
|
Operating Expenses
|
| 53.62M | 65.89M | 70.55M | 69.95M | 78.44M | 83.91M | 99.25M | 107.16M | 107.69M | 101.41M | 106.60M | 117.39M | 136.62M | 143.83M | 130.04M | 156.97M | 124.76M | 131.78M | 187.62M | 205.96M | 169.75M | 171.47M | 185.95M | 216.57M | 230.94M | 315.77M | 248.98M | 254.60M | 256.27M | 243.15M | 249.44M | 274.18M | 263.39M | 271.48M | 287.15M | 282.23M | 274.38M | 330.82M |
|
Operating Income
|
| -53.62M | -65.78M | -70.55M | -69.95M | -78.44M | -83.71M | -96.83M | -96.49M | -94.90M | -89.65M | -90.34M | -99.21M | -112.47M | -118.03M | -94.45M | -120.67M | -63.05M | -50.31M | -96.08M | -106.57M | -82.78M | -89.83M | -102.56M | -136.63M | -141.59M | -225.07M | -145.63M | -154.10M | -147.96M | -145.10M | -122.05M | -165.35M | -116.36M | -131.99M | -122.28M | -142.94M | -107.89M | -170.89M |
|
EBIT
|
| -53.62M | -65.78M | -70.55M | -69.95M | -78.44M | -83.71M | -96.83M | -96.49M | -94.90M | -89.65M | -90.34M | -99.21M | -112.47M | -118.03M | -94.45M | -120.67M | -63.05M | -50.31M | -96.08M | -106.57M | -82.78M | -89.83M | -102.56M | -136.63M | -141.59M | -225.07M | -145.63M | -154.10M | -147.96M | -145.10M | -122.05M | -165.35M | -116.36M | -131.99M | -122.28M | -142.94M | -107.89M | -170.89M |
|
Interest & Investment Income
|
| 0.98M | 0.92M | 0.91M | 1.08M | 1.15M | 1.12M | 0.72M | 1.74M | 2.45M | 2.73M | 2.63M | 3.09M | 4.06M | 3.32M | 2.77M | 2.92M | 1.80M | 1.34M | 0.98M | 0.64M | 0.44M | 0.41M | 0.44M | 0.49M | 0.90M | 3.48M | 6.20M | 6.29M | 5.96M | 5.88M | 8.55M | 8.82M | 7.40M | 10.73M | 9.55M | 6.83M | 5.79M | 5.86M |
|
Other Non Operating Income
|
| -0.12M | -0.05M | -1.61M | 0.58M | 4.41M | 3.37M | -1.84M | -4.96M | -0.50M | -0.15M | 0.01M | -0.41M | -0.38M | -0.15M | 0.15M | -0.46M | 0.22M | 0.55M | 0.30M | -0.80M | -0.07M | -0.41M | -0.41M | 0.29M | -0.93M | -1.10M | 0.18M | 0.31M | -1.99M | -0.70M | 2.04M | -1.60M | -1.83M | 3.08M | -3.61M | 0.84M | 2.14M | -1.04M |
|
Non Operating Income
|
| 0.86M | 0.88M | -4.49M | 0.58M | 4.41M | 3.37M | -1.84M | -4.96M | -0.50M | -0.15M | 0.01M | -0.41M | -0.38M | -0.15M | 0.15M | -0.46M | 0.22M | 0.55M | 0.30M | -0.80M | -0.07M | -0.41M | -0.41M | 0.29M | -0.93M | -1.10M | 0.18M | 0.31M | -1.99M | -0.70M | 2.04M | -1.60M | -1.83M | 3.08M | -3.61M | 0.84M | 2.14M | -1.04M |
|
EBT
|
| -52.76M | -64.91M | -71.25M | -68.29M | -72.88M | -79.22M | -97.95M | 30.29M | -52.63M | -87.06M | -96.04M | -96.54M | -98.96M | -112.70M | -91.51M | -118.62M | 25.73M | -68.53M | -28.03M | -135.76M | -121.97M | -72.82M | -124.77M | -151.76M | -157.86M | -238.82M | -154.97M | -163.48M | -159.10M | -159.00M | -126.89M | -170.23M | -130.74M | -133.21M | -133.40M | -149.77M | -114.00M | -179.54M |
|
Tax Provisions
|
| | | | | | 0.00M | -16.22M | 0.04M | 0.10M | 0.25M | 0.13M | 0.22M | 0.21M | 0.29M | 2.56M | 0.41M | 0.41M | 0.31M | 0.07M | 0.38M | 0.46M | 0.18M | 0.02M | 0.56M | 0.30M | 6.29M | 0.19M | 0.49M | 0.73M | 0.65M | -3.70M | 0.46M | 0.86M | 0.30M | 1.35M | 1.31M | 0.95M | 0.87M |
|
Profit After Tax
|
| -52.76M | -64.91M | -71.29M | -68.29M | -72.89M | -79.23M | -81.73M | 30.25M | -52.73M | -87.31M | -87.83M | -96.76M | -99.17M | -112.99M | -93.81M | -119.03M | 25.32M | -68.84M | -24.01M | -136.14M | -122.43M | -73.00M | -122.46M | -152.32M | -158.16M | -245.11M | -151.83M | -163.97M | -159.83M | -159.65M | -123.19M | -170.68M | -131.60M | -133.52M | -133.38M | -151.08M | -114.95M | -180.41M |
|
Equity Income
|
| | | | | | | | | | | | | | 2.17M | 1.42M | 7.67M | 95.20M | -11.52M | 79.06M | -20.62M | -31.05M | 25.70M | -16.10M | -9.33M | -10.18M | -1.63M | 1.84M | -0.33M | 0.26M | -1.42M | 1.89M | 3.75M | -3.99M | 0.68M | -1.55M | -0.16M | -0.01M | 0.68M |
|
Income from Continuing Operations
|
| -52.76M | -64.91M | -71.25M | -68.29M | -72.88M | -79.23M | -81.73M | 30.25M | -52.73M | -87.31M | -96.17M | -96.76M | -99.17M | -112.99M | -94.07M | -119.03M | 25.32M | -68.84M | -28.10M | -136.14M | -122.43M | -73.00M | -124.79M | -152.32M | -158.16M | -245.11M | -155.16M | -163.97M | -159.83M | -159.65M | -123.19M | -170.68M | -131.60M | -133.52M | -134.76M | -151.08M | -114.95M | -180.41M |
|
Consolidated Net Income
|
| -52.76M | -64.91M | -71.25M | -68.29M | -72.88M | -79.23M | -81.73M | 30.25M | -52.73M | -87.31M | -96.17M | -96.76M | -99.17M | -112.99M | -94.07M | -119.03M | 25.32M | -68.84M | -28.10M | -136.14M | -122.43M | -73.00M | -124.79M | -152.32M | -158.16M | -245.11M | -155.16M | -163.97M | -159.83M | -159.65M | -123.19M | -170.68M | -131.60M | -133.52M | -134.76M | -151.08M | -114.95M | -180.41M |
|
Income towards Parent Company
|
| -52.76M | -64.91M | -71.25M | -68.29M | -72.88M | -79.23M | -81.73M | 30.25M | -52.73M | -87.31M | -96.17M | -96.76M | -99.17M | -112.99M | -94.07M | -119.03M | 25.32M | -68.84M | -28.10M | -136.14M | -122.43M | -73.00M | -124.79M | -152.32M | -158.16M | -245.11M | -155.16M | -163.97M | -159.83M | -159.65M | -123.19M | -170.68M | -131.60M | -133.52M | -134.76M | -151.08M | -114.95M | -180.41M |
|
Net Income towards Common Stockholders
|
| -52.76M | -64.91M | -71.25M | -68.29M | -72.88M | -79.23M | -81.73M | 30.25M | -52.73M | -87.31M | -96.17M | -96.76M | -99.17M | -112.99M | -94.07M | -119.03M | 25.32M | -68.84M | -28.10M | -136.14M | -122.43M | -73.00M | -124.79M | -152.32M | -158.16M | -245.11M | -155.16M | -163.97M | -159.83M | -159.65M | -123.19M | -170.68M | -131.60M | -133.52M | -134.76M | -151.08M | -114.95M | -180.41M |
|
EPS (Basic)
|
| -1.35 | -1.64 | -1.75 | -1.63 | -1.72 | -1.87 | -1.89 | 0.63 | -1.06 | -1.74 | -1.73 | -1.82 | -1.72 | -1.96 | -1.62 | -2.05 | 0.42 | -1.13 | -0.37 | -2.03 | -1.81 | -1.08 | -1.79 | -2.19 | -2.26 | -3.50 | -2.16 | -2.33 | -2.25 | -2.23 | -1.44 | -2.03 | -1.52 | -1.40 | -1.38 | -1.57 | -1.17 | -1.81 |
|
EPS (Weighted Average and Diluted)
|
| | | | -1.63 | | | | 0.62 | | | | -1.82 | -1.72 | | | | -2.00 | | -0.46 | | -2.03 | -1.08 | -1.79 | -2.19 | -2.26 | -3.50 | -2.16 | -2.33 | -2.25 | -2.23 | -1.44 | -2.03 | -1.52 | -1.40 | -1.38 | -1.57 | -1.17 | -1.81 |
|
Shares Outstanding (Weighted Average)
|
38.98M | 39.02M | 39.44M | 40.86M | 41.73M | 42.31M | 42.46M | 42.59M | 49.61M | 49.77M | 50.18M | 50.58M | 51.28M | 57.47M | 57.69M | 57.77M | | 59.75M | 60.59M | 61.04M | 66.95M | 67.48M | 67.84M | 68.16M | 69.38M | 69.93M | 70.04M | 70.11M | 70.22M | 70.81M | 71.49M | 82.11M | 82.34M | 83.13M | 92.17M | 92.34M | 92.50M | 94.54M | 96.37M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 57.52M | | | | 61.15M | | 60.85M | | | 67.88M | 67.80M | 69.52M | 69.93M | 70.05M | 69.91M | 70.37M | 70.90M | 71.66M | 73.54M | 84.29M | 86.58M | 95.49M | 90.54M | 96.29M | 98.46M | 99.77M |
|
EBITDA
|
| -53.62M | -65.78M | -70.55M | -69.95M | -78.44M | -83.71M | -96.83M | -96.49M | -94.90M | -89.65M | -90.34M | -99.21M | -112.47M | -118.03M | -94.45M | -120.67M | -63.05M | -50.31M | -96.08M | -106.57M | -82.78M | -89.83M | -102.56M | -136.63M | -141.59M | -225.07M | -145.63M | -154.10M | -147.96M | -145.10M | -122.05M | -165.35M | -116.36M | -131.99M | -122.28M | -142.94M | -107.89M | -170.89M |
|
Tax Rate
|
| | | | | | | 16.56% | 0.13% | | | | | | | | | 1.61% | | | | | | | | | | | | | | 2.92% | | | | | | | |