|
Revenue
|
0.11M | 0.80M | 1.48M | 12.02M | 92.68M | 147.47M | 215.00M | 302.24M | 408.90M | 392.75M | 520.40M | 579.77M | 667.24M | 607.52M | 661.82M |
|
Cost of Revenue
|
| | | 1.10M | 5.76M | 8.42M | 11.99M | 15.21M | 15.36M | 16.66M | 52.46M | 75.06M | 87.22M | 83.78M | 77.91M |
|
Gross Profit
|
| | | 10.91M | 86.92M | 139.04M | 203.02M | 287.02M | 393.54M | 376.10M | 467.94M | 504.71M | 580.02M | 523.74M | 583.91M |
|
Amortization - Intangibles
|
| | | | | | | | 5.20M | 5.20M | 15.70M | 30.00M | 82.63M | 82.40M | 78.00M |
|
Research & Development
|
35.15M | 30.63M | 23.52M | 17.25M | 19.59M | 29.14M | 42.79M | 49.58M | 89.21M | 69.10M | 75.96M | 90.47M | 74.55M | 91.59M | 108.80M |
|
Selling, General & Administrative
|
5.08M | 7.93M | 20.13M | 55.59M | 72.61M | 89.06M | 106.01M | 137.91M | 154.70M | 153.25M | 200.68M | 304.76M | 377.22M | 336.36M | 321.58M |
|
Other Operating Expenses
|
| | | 1.10M | 5.76M | 8.42M | 11.99M | 15.21M | 20.55M | 21.84M | 70.06M | 98.52M | 169.34M | 184.84M | 149.77M |
|
Operating Expenses
|
40.23M | 38.55M | 43.65M | 73.94M | 97.96M | 126.62M | 160.79M | 202.70M | 264.45M | 244.18M | 346.70M | 493.75M | 621.11M | 612.79M | 580.15M |
|
Operating Income
|
-40.12M | -37.75M | -42.17M | -61.92M | -5.28M | 20.84M | 54.22M | 99.54M | 144.44M | 148.57M | 173.70M | 86.03M | 46.12M | -5.27M | 81.67M |
|
EBIT
|
-40.12M | -37.75M | -42.17M | -61.92M | -5.28M | 20.84M | 54.22M | 99.54M | 144.44M | 148.57M | 173.70M | 86.03M | 46.12M | -5.27M | 81.67M |
|
Non Operating Investment Income
|
| -0.09M | -0.71M | -13.35M | 2.81M | 0.19M | 0.45M | 0.08M | | | | | | | |
|
Interest & Investment Income
|
0.11M | 0.03M | 0.12M | 0.30M | 0.35M | 0.68M | 1.47M | 2.86M | 13.84M | | | | | | |
|
Other Non Operating Income
|
0.54M | 0.20M | 0.05M | -9.55M | -2.59M | -2.34M | 0.71M | 2.65M | 13.84M | 21.62M | 18.70M | -12.85M | 21.69M | 10.45M | 16.20M |
|
Non Operating Income
|
0.65M | -1.72M | -4.12M | -30.35M | -5.02M | -6.23M | -3.85M | 1.08M | -4.27M | -1.08M | -5.05M | -12.85M | 21.69M | 10.45M | 16.20M |
|
EBT
|
-39.47M | -39.47M | -46.28M | -92.27M | -10.29M | 14.61M | 50.37M | 100.62M | 140.18M | 147.49M | 168.65M | 73.17M | 60.74M | 2.77M | 97.87M |
|
Tax Provisions
|
-0.40M | -16.25M | | | 0.63M | 0.67M | -40.85M | 43.33M | 29.18M | 34.43M | 41.70M | 19.75M | 0.03M | 1.45M | 24.00M |
|
Profit After Tax
|
-39.08M | 53.81M | -46.28M | -92.27M | -10.93M | 13.94M | 91.22M | 57.28M | 110.99M | 113.06M | 126.95M | 53.42M | 60.71M | 1.32M | 73.86M |
|
Income from Continuing Operations
|
-39.08M | -23.23M | -46.28M | -92.27M | -10.93M | 13.94M | 91.22M | 57.28M | 110.99M | 113.06M | 126.95M | 53.42M | 60.71M | 1.32M | 73.86M |
|
Consolidated Net Income
|
0.61M | 77.04M | -46.28M | -92.27M | -10.93M | 13.94M | 91.22M | 57.28M | 110.99M | 113.06M | 126.95M | 53.42M | 60.71M | 1.32M | 73.86M |
|
Income towards Parent Company
|
0.61M | 77.04M | -46.28M | -92.27M | -10.93M | 13.94M | 91.22M | 57.28M | 110.99M | 113.06M | 126.95M | 53.42M | 60.71M | 1.32M | 73.86M |
|
Preferred Dividend Payments
|
3.43M | 3.43M | 1.14M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-41.89M | 50.38M | -47.43M | -92.27M | 19.87M | 13.94M | 91.22M | 57.28M | 110.99M | 113.06M | 126.95M | 53.42M | 60.71M | 1.32M | 73.86M |
|
EPS (Basic)
|
-26.77 | 31.39 | -2.72 | -2.90 | -0.26 | 0.29 | 1.84 | 1.13 | 2.13 | 2.16 | 2.41 | 1.01 | 1.13 | 0.02 | 1.34 |
|
EPS (Weighted Average and Diluted)
|
-26.38 | 2.34 | -2.72 | -2.90 | -0.26 | 0.28 | 1.76 | 1.08 | 2.05 | 2.10 | 2.36 | 0.98 | 1.04 | 0.02 | 1.32 |
|
Shares Outstanding (Weighted Average)
|
| 24.91M | 24.53M | 33.84M | 42.93M | 48.92M | 49.51M | 51.26M | 52.26M | 52.46M | 52.69M | 53.18M | 54.06M | 54.63M | 55.22M |
|
Shares Outstanding (Diluted Average)
|
1.59M | 1.61M | 17.44M | | | | | 53.30M | 54.10M | 53.82M | 53.69M | 54.36M | 61.68M | 55.51M | 55.96M |
|
EBITDA
|
-40.12M | -37.75M | -42.17M | -61.92M | -5.28M | 20.84M | 54.22M | 99.54M | 144.44M | 148.57M | 173.70M | 86.03M | 46.12M | -5.27M | 81.67M |
|
Interest Expenses
|
| 1.87M | 3.58M | 7.85M | 4.96M | 1.23M | 0.54M | 1.57M | 18.11M | 22.71M | 23.75M | 23.42M | 7.07M | 2.42M | |
|
Tax Rate
|
1.01% | 41.16% | | | | 4.56% | | 43.07% | 20.82% | 23.35% | 24.72% | 26.99% | 0.05% | 52.47% | 24.53% |