|
Revenue
|
117.84M | 155.89M | 215.24M | 484.40M | 663.24M | 636.08M | 520.82M | 607.22M | 651.48M | 627.60M | 572.46M |
|
Cost of Revenue
|
61.76M | 73.49M | 105.33M | 258.23M | 338.01M | 322.39M | 301.42M | 347.14M | 375.02M | 360.57M | 315.64M |
|
Gross Profit
|
56.09M | 82.40M | 109.91M | 226.17M | 325.22M | 313.69M | 219.39M | 260.08M | 276.47M | 267.02M | 256.82M |
|
Research & Development
|
9.76M | 14.36M | 19.66M | 52.31M | 98.96M | 94.25M | 84.01M | 88.30M | 92.88M | 94.42M | 99.14M |
|
Selling, General & Administrative
|
| | | | 235.11M | 231.14M | 205.22M | 250.94M | 240.75M | 260.18M | 243.34M |
|
Other Operating Expenses
|
32.86M | 39.04M | 73.13M | 202.79M | | | 386.15M | | | | |
|
Operating Expenses
|
42.62M | 53.40M | 92.79M | 255.10M | 334.07M | 325.39M | 675.39M | 339.24M | 333.63M | 354.60M | 342.48M |
|
Operating Income
|
13.47M | 29.01M | 17.12M | -28.93M | -8.85M | -11.70M | -456.00M | -79.16M | -57.16M | -87.58M | -85.66M |
|
EBIT
|
13.47M | 29.01M | 17.12M | -28.93M | -8.85M | -11.70M | -456.00M | -79.16M | -57.16M | -87.58M | -85.66M |
|
Non Operating Investment Income
|
| | | | | | | 14.40M | | | |
|
Other Non Operating Income
|
| | | 0.15M | | | | | | | |
|
Non Operating Income
|
0.37M | 2.35M | 1.39M | -0.45M | 0.63M | 4.55M | -0.57M | -2.08M | 0.23M | 2.99M | 1.68M |
|
EBT
|
13.84M | 31.35M | 18.51M | -29.38M | -8.21M | -7.14M | -456.57M | -66.84M | -17.79M | -84.59M | -83.98M |
|
Tax Provisions
|
4.47M | 10.73M | 9.69M | -2.47M | 8.69M | 3.52M | -16.39M | -3.91M | 5.45M | 5.78M | 2.97M |
|
Profit After Tax
|
9.37M | 20.63M | 8.82M | -26.95M | -11.22M | -11.08M | -444.12M | -61.98M | -28.97M | -123.07M | -120.28M |
|
Equity Income
|
| | | | 1.73M | -0.41M | -3.94M | 0.95M | -5.73M | -32.70M | -33.33M |
|
Net Income - Minority
|
| | -0.50M | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 0.33M | 0.09M | -0.26M | -0.23M | -0.40M | | | | |
|
Income from Continuing Operations
|
9.37M | 20.63M | 8.82M | -26.91M | -16.91M | -10.67M | -440.18M | -62.93M | -23.25M | -90.37M | -86.96M |
|
Consolidated Net Income
|
9.37M | 20.63M | 8.82M | -26.91M | -16.91M | -10.67M | -440.18M | -62.93M | -23.25M | -90.37M | -86.96M |
|
Income towards Parent Company
|
9.37M | 20.63M | 8.33M | -26.91M | -16.91M | -10.67M | -440.18M | -62.93M | -23.25M | -90.37M | -86.96M |
|
Net Income towards Common Stockholders
|
9.37M | 20.63M | 8.33M | -26.91M | -11.90M | -10.85M | -443.72M | -61.98M | -28.97M | -90.37M | -86.96M |
|
EPS (Basic)
|
0.46 | 0.98 | 0.37 | -0.64 | -0.22 | -0.20 | -8.08 | -0.98 | -0.44 | -1.79 | -1.70 |
|
EPS (Weighted Average and Diluted)
|
0.44 | 0.95 | 0.36 | -0.68 | | | -0.01M | -976.54 | -0.44 | | |
|
Shares Outstanding (Weighted Average)
|
20.66M | 21.20M | 21.81M | 48.74M | 53.63M | 53.88M | 55.03M | 65.47M | 66.78M | 69.17M | 71.39M |
|
Shares Outstanding (Diluted Average)
|
21.13M | 0.02M | 0.02M | 0.04M | | | 0.05M | 0.06M | 66.49M | | |
|
EBITDA
|
9.24M | 20.67M | 8.59M | -24.81M | -11.96M | -11.04M | -445.25M | -61.91M | -33.02M | -117.33M | -121.23M |
|
Tax Rate
|
32.28% | 34.21% | 52.33% | 8.42% | | | 3.59% | 5.84% | | | |