|
Revenue
|
60.03M | 76.88M | 110.53M | 157.44M | 200.94M | 244.09M | 326.95M | 411.49M | 535.40M | 685.08M | 777.71M | 844.01M |
|
Cost of Revenue
|
31.78M | 49.01M | 67.36M | 90.52M | 111.59M | 123.31M | 157.72M | 195.98M | 247.45M | 307.41M | 313.66M | 298.81M |
|
Gross Profit
|
47.15M | 58.41M | 81.28M | 117.71M | 144.03M | 173.01M | 235.80M | 289.97M | 366.46M | 470.73M | 545.66M | 592.97M |
|
Research & Development
|
21.41M | 25.57M | 38.75M | 47.95M | 50.94M | 67.74M | 79.36M | 108.57M | 160.78M | 189.97M | 177.94M | 173.13M |
|
Selling, General & Administrative
|
12.59M | 12.97M | 21.73M | 28.28M | 30.29M | 34.99M | 44.71M | 59.52M | 78.29M | 84.97M | 85.34M | 86.00M |
|
Restructuring Costs
|
| | | | | | | | | | 22.23M | |
|
Other Operating Expenses
|
31.78M | -49.81M | -61.19M | 90.52M | 111.59M | 123.31M | 157.72M | 195.98M | 247.45M | 307.41M | 344.44M | 298.81M |
|
Operating Expenses
|
65.78M | 87.55M | 127.84M | 166.76M | 192.82M | 226.05M | 281.80M | 364.07M | 486.52M | 582.35M | 629.95M | 557.94M |
|
Operating Income
|
-18.62M | -29.14M | -46.56M | -49.05M | -48.79M | -53.04M | -45.99M | -74.10M | -120.06M | -111.61M | -84.29M | 35.03M |
|
EBIT
|
-18.62M | -29.14M | -46.56M | -49.05M | -48.79M | -53.04M | -45.99M | -74.10M | -120.06M | -111.61M | -84.29M | 35.03M |
|
Interest & Investment Income
|
-0.12M | -2.80M | -2.52M | 0.34M | 0.86M | 3.23M | 6.01M | 1.45M | 0.36M | 1.81M | 10.18M | 21.06M |
|
Other Non Operating Income
|
0.04M | -0.30M | -0.28M | -0.11M | 0.31M | -0.34M | -0.43M | -0.08M | -1.92M | -1.52M | -14.52M | -3.68M |
|
Non Operating Income
|
0.04M | -0.30M | -0.28M | -0.11M | 0.31M | -0.34M | -0.43M | -0.08M | -1.92M | -1.52M | -14.52M | -3.68M |
|
EBT
|
-18.89M | -32.94M | -49.36M | -49.03M | -47.71M | -55.08M | -53.80M | -96.86M | -135.91M | -122.31M | -153.33M | 41.45M |
|
Tax Provisions
|
0.17M | 0.38M | 0.50M | -0.03M | -2.24M | 0.47M | 0.04M | 1.99M | 10.42M | 2.41M | -0.52M | 15.93M |
|
Profit After Tax
|
-18.87M | -32.63M | -49.86M | -49.00M | -45.47M | -55.55M | -53.84M | -98.85M | -146.33M | -124.72M | -152.81M | 25.53M |
|
Income from Continuing Operations
|
-19.06M | -33.32M | -49.86M | -49.00M | -45.47M | -55.55M | -53.84M | -98.85M | -146.33M | -124.72M | -152.81M | 25.53M |
|
Consolidated Net Income
|
-19.06M | -33.32M | -49.86M | -49.00M | -45.47M | -55.55M | -53.84M | -98.85M | -146.33M | -124.72M | -152.81M | 25.53M |
|
Income towards Parent Company
|
-19.06M | -33.32M | -49.86M | -49.00M | -45.47M | -55.55M | -53.84M | -98.85M | -146.33M | -124.72M | -152.81M | 25.53M |
|
Net Income towards Common Stockholders
|
-52.43M | -84.96M | -99.08M | -49.00M | -45.47M | -55.55M | -53.84M | -98.85M | -146.33M | -124.72M | -152.81M | 25.53M |
|
EPS (Basic)
|
-4.18 | -6.65 | -4.00 | -1.19 | -1.06 | -1.20 | -1.10 | -1.94 | -2.65 | -2.13 | -2.52 | 0.41 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -1.10 | -1.94 | -2.65 | -2.13 | -2.52 | 0.40 |
|
Shares Outstanding (Weighted Average)
|
| | 41.59M | 42.50M | 43.88M | 47.32M | 49.38M | 51.84M | 56.47M | 59.24M | 61.45M | 63.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 48.73M | 51.04M | 55.27M | 58.55M | 60.76M | 63.18M |
|
EBITDA
|
-18.62M | -29.14M | -46.56M | -49.05M | -48.79M | -53.04M | -45.99M | -74.10M | -120.06M | -111.61M | -84.29M | 35.03M |
|
Interest Expenses
|
| | | 0.21M | 0.09M | 4.93M | 13.39M | 24.14M | 14.29M | 10.98M | 64.70M | 10.96M |
|
Tax Rate
|
| | | 0.06% | 4.69% | | | | | | 0.34% | 38.42% |