|
Revenue
|
78.88M | 114.53M | 160.50M | 219.89M | 296.23M | 380.44M | 503.62M | 673.62M | 902.86M | 1,183.66M | 1,594.75M | 1,988.33M | 2,202.43M | 2,400.39M |
|
Cost of Revenue
|
34.55M | 54.57M | 72.34M | 104.83M | 139.85M | 180.12M | 240.22M | 329.12M | 439.10M | 583.77M | 854.16M | 1,057.23M | 1,068.05M | 1,096.45M |
|
Gross Profit
|
45.88M | 69.62M | 98.99M | 143.11M | 208.96M | 288.23M | 382.35M | 516.50M | 671.82M | 860.05M | 1,146.38M | 1,346.60M | 1,538.14M | 1,694.89M |
|
Amortization - Intangibles
|
| | | | | | | 14.87M | | | | | | |
|
Research & Development
|
12.20M | 24.45M | 47.23M | 58.67M | 66.35M | 65.51M | 75.15M | 101.04M | 136.36M | 189.48M | 309.74M | 362.26M | 335.85M | 329.32M |
|
Selling, General & Administrative
|
12.97M | 24.43M | 34.28M | 38.91M | 47.11M | 55.45M | 72.31M | 102.77M | 142.03M | 200.03M | 284.28M | 292.90M | 333.05M | 266.45M |
|
Other Operating Expenses
|
34.55M | 54.57M | 58.51M | 90.74M | 126.42M | 180.12M | 240.22M | 329.12M | 439.10M | 583.77M | 854.16M | 1,340.92M | 1,068.05M | 1,096.45M |
|
Operating Expenses
|
59.72M | 103.45M | 140.02M | 188.32M | 239.89M | 301.09M | 387.68M | 532.93M | 717.49M | 973.29M | 1,448.17M | 1,996.07M | 1,736.95M | 1,692.22M |
|
Operating Income
|
-13.84M | -33.83M | -41.03M | -45.20M | -30.93M | -12.87M | -5.34M | -16.44M | -45.67M | -113.24M | -301.79M | -649.48M | -198.81M | 2.67M |
|
EBIT
|
-13.84M | -33.83M | -41.03M | -45.20M | -30.93M | -12.87M | -5.34M | -16.44M | -45.67M | -113.24M | -301.79M | -649.48M | -198.81M | 2.67M |
|
Other Non Operating Income
|
0.11M | 0.03M | 0.27M | -1.03M | -1.31M | -2.38M | 1.49M | 6.47M | 9.25M | 80.46M | -7.55M | -219.77M | 77.96M | 15.10M |
|
Non Operating Income
|
-0.21M | -1.47M | -5.11M | -3.04M | -2.43M | -3.12M | 1.39M | -9.63M | -11.27M | 80.46M | -71.94M | -224.58M | 77.96M | -49.90M |
|
EBT
|
-13.89M | -35.30M | -46.14M | -50.06M | -33.36M | -15.99M | -3.95M | -26.06M | -56.94M | -82.06M | -373.72M | -874.05M | -156.84M | -47.23M |
|
Tax Provisions
|
0.01M | 0.15M | -0.04M | 0.13M | -1.26M | 0.27M | 0.26M | 0.14M | -3.33M | 0.93M | 2.53M | 5.11M | 8.39M | 11.06M |
|
Profit After Tax
|
-13.90M | -35.39M | -46.10M | -48.34M | -32.10M | -16.23M | -4.20M | -26.20M | -53.61M | -83.00M | -376.25M | -879.17M | -165.24M | -58.29M |
|
Income from Continuing Operations
|
-13.90M | -35.45M | -46.10M | -50.20M | -32.10M | -16.26M | -4.20M | -26.20M | -53.61M | -83.00M | -376.25M | -879.17M | -165.24M | -58.29M |
|
Consolidated Net Income
|
-13.90M | -35.45M | -46.10M | -50.20M | -32.10M | -16.26M | -4.20M | -26.20M | -53.61M | -83.00M | -376.25M | -879.17M | -165.24M | -58.29M |
|
Income towards Parent Company
|
-13.90M | -35.45M | -46.10M | -50.20M | -32.10M | -16.26M | -4.20M | -26.20M | -53.61M | -83.00M | -376.25M | -879.17M | -165.24M | -58.29M |
|
Net Income towards Common Stockholders
|
-13.90M | -35.45M | -46.10M | -50.20M | -32.10M | -16.26M | -4.20M | -26.20M | -53.61M | -83.00M | -376.25M | -879.17M | -165.24M | -58.29M |
|
EPS (Basic)
|
-0.64 | -1.58 | -1.39 | -0.72 | -0.46 | -0.22 | -0.06 | -0.33 | -0.64 | -0.94 | -4.10 | -9.23 | -1.74 | -0.63 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.64 | -0.94 | -4.10 | -9.23 | -1.74 | -0.63 |
|
Shares Outstanding (Weighted Average)
|
| | 62.23M | 68.11M | 70.95M | 73.58M | 77.35M | 80.33M | 83.93M | 89.63M | 92.16M | 95.87M | 93.75M | 90.43M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 83.13M | 88.68M | 91.74M | 95.24M | 94.91M | 92.11M |
|
EBITDA
|
-13.84M | -33.83M | -41.03M | -45.20M | -30.93M | -12.87M | -5.34M | -16.44M | -45.67M | -113.24M | -301.79M | -649.48M | -198.81M | 2.67M |
|
Interest Expenses
|
0.16M | 1.50M | 5.38M | 2.01M | 1.12M | 0.75M | 0.10M | 16.10M | 20.51M | 49.28M | 64.38M | 4.81M | 36.00M | 65.00M |
|
Tax Rate
|
| | 0.10% | | 3.79% | | | | 5.85% | | | | | |