|
Revenue
|
75.83M | 83.96M | 91.81M | 101.82M | 109.71M | 117.94M | 127.59M | 136.79M | 148.91M | 159.91M | 174.33M | 195.48M | 214.58M | 224.33M | 246.59M | 267.29M | 298.98M | 309.27M | 334.59M | 363.39M | 408.73M | 411.58M | 430.48M | 459.51M | 501.36M | 568.73M | 559.54M | 614.02M | 688.53M | 740.49M | 759.84M | 807.39M | 872.70M | 915.45M | 939.10M | 977.77M | 1,060.11M | 1,189.13M | 1,131.59M | 1,187.78M | 1,286.46M | 1,356.72M | 1,384.34M | 1,432.55M | 1,586.32M |
|
Cost of Revenue
|
16.99M | 19.77M | 19.23M | 16.26M | 21.71M | 24.44M | 30.98M | 24.98M | 27.42M | 36.62M | 45.89M | 45.09M | 44.52M | 48.66M | 49.05M | 52.26M | 68.95M | 70.54M | 76.60M | 68.04M | 69.26M | 84.48M | 77.89M | 70.29M | 77.15M | 92.04M | 133.43M | 99.33M | 121.05M | 142.39M | 179.31M | 160.13M | 186.19M | 220.92M | 202.62M | 193.57M | 220.51M | 223.81M | 239.60M | 252.39M | 271.89M | 295.83M | 314.42M | 336.43M | 376.43M |
|
Gross Profit
|
63.47M | 70.50M | 76.55M | 85.40M | 91.23M | 98.18M | 106.46M | 114.22M | 122.01M | 127.01M | 137.53M | 155.39M | 171.41M | 179.09M | 202.39M | 222.11M | 249.20M | 255.08M | 273.46M | 301.11M | 342.96M | 340.93M | 360.36M | 385.82M | 421.88M | 483.84M | 461.57M | 517.77M | 578.34M | 624.43M | 626.69M | 668.00M | 716.76M | 746.80M | 769.32M | 799.75M | 865.57M | 975.70M | 914.09M | 970.16M | 1,063.34M | 1,137.04M | 1,149.92M | 1,174.63M | 1,348.62M |
|
Research & Development
|
31.54M | 36.91M | 43.17M | 45.46M | 47.85M | 54.17M | 60.83M | 67.46M | 69.76M | 82.26M | 90.69M | 94.86M | 101.32M | 108.54M | 111.05M | 124.38M | 131.36M | 153.07M | 170.32M | 175.88M | 172.42M | 204.15M | 210.74M | 232.24M | 241.06M | 244.10M | 245.93M | 272.14M | 318.57M | 334.16M | 379.00M | 399.01M | 473.68M | 522.34M | 474.86M | 481.74M | 536.78M | 576.49M | 589.10M | 603.10M | 680.21M | 685.32M | 700.68M | 755.99M | 826.49M |
|
Share-based Compensation (IS)
|
9.66M | 11.03M | 12.92M | 14.10M | 15.05M | 21.25M | 25.09M | 30.52M | 27.81M | 37.78M | 41.34M | 44.12M | 45.35M | 34.92M | 38.48M | 48.38M | 60.50M | 72.75M | 76.13M | 77.30M | 70.44M | 87.52M | 78.14M | 85.73M | 107.69M | 98.26M | 94.05M | 118.97M | 237.01M | 187.21M | 163.89M | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
10.82M | 15.31M | 17.48M | 16.60M | 18.31M | 24.51M | 26.04M | 26.91M | 27.48M | 31.19M | 33.20M | 35.73M | 38.58M | 32.17M | 44.77M | 45.66M | 52.05M | 59.02M | 58.98M | 61.74M | 59.44M | 72.21M | 75.01M | 71.37M | 75.95M | 78.18M | 89.74M | 89.82M | 115.68M | 114.98M | 131.63M | 142.89M | 156.13M | 165.10M | 142.24M | 143.31M | 157.34M | 157.59M | 152.33M | 146.64M | 168.71M | 168.34M | 163.30M | 178.54M | 193.45M |
|
Other Operating Expenses
|
16.99M | 19.77M | 19.23M | 16.26M | 21.71M | 24.44M | 30.98M | 24.98M | 27.42M | 36.62M | 45.89M | 45.09M | 44.52M | 48.66M | 49.05M | 52.26M | 68.95M | 70.54M | 76.60M | 68.04M | 69.26M | 84.48M | 77.89M | 70.29M | 77.15M | 92.04M | 133.43M | 99.33M | 121.05M | 142.39M | 179.31M | 160.13M | 186.19M | 220.92M | 202.62M | 193.57M | 220.51M | 223.81M | 239.60M | 252.39M | 271.89M | 295.83M | 314.42M | 336.43M | 376.43M |
|
Operating Expenses
|
59.35M | 71.99M | 79.89M | 78.32M | 87.87M | 103.11M | 117.85M | 119.35M | 124.65M | 150.08M | 169.78M | 175.68M | 184.43M | 189.37M | 204.86M | 222.30M | 252.37M | 282.64M | 305.90M | 305.67M | 301.12M | 360.85M | 363.64M | 373.89M | 394.16M | 414.32M | 469.10M | 461.29M | 555.29M | 591.53M | 689.94M | 702.03M | 816.00M | 908.37M | 819.71M | 818.62M | 914.64M | 957.90M | 981.03M | 1,002.13M | 1,120.82M | 1,149.50M | 1,178.40M | 1,270.97M | 1,396.37M |
|
Operating Income
|
4.12M | -1.50M | -3.34M | 7.08M | 3.37M | -4.93M | -11.39M | -5.13M | -2.64M | -23.06M | -32.26M | -20.29M | -13.01M | -10.28M | -2.47M | -0.19M | -3.17M | -27.56M | -32.44M | -4.55M | 41.84M | -19.92M | -3.28M | 11.93M | 27.71M | 69.52M | -7.53M | 56.48M | 23.04M | 32.90M | -63.25M | -34.03M | -99.24M | -161.57M | -50.39M | -18.87M | -49.06M | 17.80M | -66.95M | -31.98M | -57.48M | -12.46M | -28.48M | -96.34M | -47.75M |
|
EBIT
|
4.12M | -1.50M | -3.34M | 7.08M | 3.37M | -4.93M | -11.39M | -5.13M | -2.64M | -23.06M | -32.26M | -20.29M | -13.01M | -10.28M | -2.47M | -0.19M | -3.17M | -27.56M | -32.44M | -4.55M | 41.84M | -19.92M | -3.28M | 11.93M | 27.71M | 69.52M | -7.53M | 56.48M | 23.04M | 32.90M | -63.25M | -34.03M | -99.24M | -161.57M | -50.39M | -18.87M | -49.06M | 17.80M | -66.95M | -31.98M | -57.48M | -12.46M | -28.48M | -96.34M | -47.75M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | -0.05M | 0.00M | | | | | | | 0.75M | 1.25M | | 0.50M | | 1.60M | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
-0.08M | -0.02M | 0.05M | -0.05M | -0.12M | 0.70M | -1.24M | -1.32M | 1.44M | 1.04M | 1.05M | -1.25M | 1.57M | -2.00M | -5.05M | 7.27M | 7.66M | -9.42M | 9.27M | 9.11M | -8.10M | -7.20M | 3.39M | -2.59M | -2.11M | -1.46M | -1.01M | 0.28M | -0.08M | -0.61M | 1.33M | 5.14M | 8.96M | 15.05M | 20.58M | 25.23M | 22.59M | 21.41M | 27.43M | 28.56M | 25.59M | 27.77M | 30.41M | 29.84M | 18.07M |
|
Other Non Operating Income
|
-0.91M | -1.27M | 0.78M | 0.56M | -0.18M | -0.44M | 0.16M | -0.06M | -0.12M | -0.49M | 0.09M | -0.67M | -0.49M | 0.74M | -14.74M | -237.25M | 32.59M | -0.74M | -157.47M | -2.24M | 104.21M | -141.70M | 1.67M | 5.57M | -545.75M | 150.66M | -199.40M | -455.80M | -22.34M | 3.62M | -0.33M | 29.29M | -6.75M | -0.94M | -7.10M | -8.34M | -4.64M | -10.99M | -6.95M | -19.43M | -8.00M | -14.86M | -7.99M | 18.80M | -13.55M |
|
Non Operating Income
|
| | | | | | | | | | | | | 0.74M | | | | -173.32M | | | | -141.70M | | | | | | -455.80M | -22.34M | -23.08M | -0.61M | 29.29M | -6.75M | -0.94M | -7.10M | -8.34M | -4.64M | -10.99M | -6.95M | -19.43M | -8.00M | -14.86M | -7.99M | 18.80M | -13.55M |
|
EBT
|
3.28M | -2.77M | -2.52M | 6.51M | 3.26M | -4.18M | -10.50M | -3.88M | -1.49M | -22.52M | -31.77M | -19.71M | -11.95M | -7.54M | -18.93M | -240.08M | 27.06M | -201.68M | -190.86M | 74.47M | 141.79M | -166.86M | -395.61M | -24.32M | -607.37M | 211.05M | -214.02M | -392.12M | -20.25M | 6.30M | -68.86M | -5.72M | -104.53M | -155.44M | -45.44M | -10.95M | -40.11M | 19.77M | -54.12M | -30.16M | -47.18M | -7.35M | -14.19M | -56.32M | -55.76M |
|
Tax Provisions
|
1.73M | 2.13M | 1.35M | -1.43M | 1.80M | 3.11M | 5.79M | 1.24M | -0.21M | 5.06M | 11.06M | 8.24M | -52.26M | -8.28M | -3.00M | -2.37M | 18.12M | -1.16M | -46.66M | -5.14M | -17.72M | 8.03M | 10.38M | 2.77M | -14.16M | -51.21M | 0.94M | 0.64M | 2.10M | 1.60M | -36.60M | 8.03M | 100.50M | 53.60M | 13.51M | 20.93M | 44.40M | 7.02M | 142.80M | 93.61M | -8.97M | 63.50M | 9.69M | -4.50M | -13.11M |
|
Profit After Tax
|
5.01M | -0.65M | -1.17M | 5.08M | 5.07M | -1.07M | -4.70M | -2.64M | -1.70M | -17.46M | -20.71M | -11.47M | -64.21M | -15.82M | -21.93M | -242.44M | 45.19M | -202.84M | -237.52M | 69.32M | 124.07M | -158.82M | -385.22M | -21.55M | -621.53M | 159.84M | -213.07M | -411.20M | -22.33M | 4.66M | -105.46M | -13.74M | -205.03M | -209.04M | -58.95M | -31.88M | -84.47M | 12.75M | -196.92M | -123.77M | 38.21M | -70.81M | -23.90M | -51.87M | 42.65M |
|
Income from Continuing Operations
|
1.54M | -4.90M | -3.88M | 7.94M | 1.46M | -7.29M | -16.29M | -5.12M | -1.28M | -27.58M | -42.83M | -27.95M | 40.32M | 0.74M | -15.94M | -237.71M | 8.94M | -200.52M | -144.21M | 79.61M | 159.51M | -174.89M | -405.99M | -27.09M | -593.22M | 262.26M | -214.96M | -392.75M | -22.35M | 4.70M | -32.26M | -13.74M | -205.03M | -209.04M | -58.94M | -31.88M | -84.51M | 12.75M | -196.92M | -123.77M | -38.21M | -70.85M | -23.89M | -51.82M | -42.65M |
|
Consolidated Net Income
|
1.54M | -4.90M | -3.88M | 7.94M | 1.46M | -7.29M | -16.29M | -5.12M | -1.28M | -27.58M | -42.83M | -27.95M | 40.32M | 0.74M | -15.94M | -237.71M | 8.94M | -200.52M | -144.21M | 79.61M | 159.51M | -174.89M | -405.99M | -27.09M | -593.22M | 262.26M | -214.96M | -392.75M | -22.35M | 4.70M | -32.26M | -13.74M | -205.03M | -209.04M | -58.94M | -31.88M | -84.51M | 12.75M | -196.92M | -123.77M | -38.21M | -70.85M | -23.89M | -51.82M | -42.65M |
|
Income towards Parent Company
|
1.54M | -4.90M | -3.88M | 7.94M | 1.46M | -7.29M | -16.29M | -5.12M | -1.28M | -27.58M | -42.83M | -27.95M | 40.32M | 0.74M | -15.94M | -237.71M | 8.94M | -200.52M | -144.21M | 79.61M | 159.51M | -174.89M | -405.99M | -27.09M | -593.22M | 262.26M | -214.96M | -392.75M | -22.35M | 4.70M | -32.26M | -13.74M | -205.03M | -209.04M | -58.94M | -31.88M | -84.51M | 12.75M | -196.92M | -123.77M | -38.21M | -70.85M | -23.89M | -51.82M | -42.65M |
|
Net Income towards Common Stockholders
|
1.54M | -4.90M | -3.88M | 7.94M | 1.46M | -7.29M | -16.29M | -5.12M | -1.28M | -27.58M | -42.83M | -27.95M | 40.32M | 0.74M | -15.94M | -237.71M | 8.94M | -200.52M | -144.21M | 79.61M | 159.51M | -174.89M | -405.99M | -27.09M | -593.22M | 262.26M | -214.96M | -392.75M | -22.35M | 4.70M | -32.26M | -13.74M | -205.03M | -209.04M | -58.94M | -31.88M | -84.51M | 12.75M | -196.92M | -123.77M | -38.21M | -70.85M | -23.89M | -51.82M | -42.65M |
|
EPS (Basic)
|
0.03M | -0.10M | -0.12M | 0.26M | 0.02M | -0.15M | -0.12 | | | | -0.26 | | | | -0.07 | | 0.05M | | -0.60 | 0.27M | 0.20M | -1.25M | -1.66 | | | 0.41M | -0.86 | -1.63 | -0.09 | 0.02 | -0.35 | -0.05 | -0.80 | -0.81 | -0.23 | -0.12 | -0.33 | 0.05 | -0.76 | -0.48 | -0.15 | -0.27 | -0.09 | -0.20 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
0.03M | -0.10M | -0.12M | 0.26M | 0.02M | -0.15M | -0.11 | | | | -0.26 | | | | -0.07 | | 0.05M | | -0.60 | 0.28M | 0.21M | -1.25M | -1.66 | | | 0.42M | -0.86 | -1.63 | -0.09 | 0.02 | -0.35 | -0.05 | -0.80 | -0.81 | -0.23 | -0.12 | -0.33 | 0.05 | -0.76 | -0.48 | -0.15 | -0.27 | -0.09 | -0.20 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
50.00 | 50.00 | 31.10 | 30.00 | 60.00 | 50.00 | 136.48M | | | | 166.94M | | | | 231.18M | | 190.00 | | 238.61M | 290.00 | 790.00 | 140.00 | 244.84M | | | 640.00 | 249.68M | 252.11M | 252.96M | 253.72M | 253.31M | 255.17M | 255.87M | 256.82M | 256.31M | 257.91M | 258.60M | 259.72M | 259.13M | 260.48M | 261.15M | 262.67M | 261.79M | 262.99M | 263.83M |
|
Shares Outstanding (Diluted Average)
|
50.00 | 50.00 | 31.10 | 30.00 | 60.00 | 50.00 | 144.47M | | | | 166.94M | | | | 231.18M | | 180.00 | | 238.61M | 280.00 | 770.00 | 140.00 | 244.84M | | | 630.00 | 249.68M | 252.11M | 252.96M | 255.74M | 253.31M | 255.17M | 255.87M | 256.82M | 256.31M | 257.91M | 258.60M | 261.78M | 259.13M | 260.48M | 261.15M | 262.67M | 261.79M | 262.99M | 360.00 |
|
EBITDA
|
4.12M | -1.50M | -3.34M | 7.08M | 3.37M | -4.93M | -11.39M | -5.13M | -2.64M | -23.06M | -32.26M | -20.29M | -13.01M | -10.28M | -2.47M | -0.19M | -3.17M | -27.56M | -32.44M | -4.55M | 41.84M | -19.92M | -3.28M | 11.93M | 27.71M | 69.52M | -7.53M | 56.48M | 23.04M | 32.90M | -63.25M | -34.03M | -99.24M | -161.57M | -50.39M | -18.87M | -49.06M | 17.80M | -66.95M | -31.98M | -57.48M | -12.46M | -28.48M | -96.34M | -47.75M |
|
Interest Expenses
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.05M | -0.01M | -0.01M | -0.01M | -0.04M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -6.78M | -9.90M | 1.58M | -10.10M | -10.22M | -12.33M | 3.52M | -12.44M | 3.42M | 3.40M | -91.45M | -10.59M | -8.10M | 11.52M | 5.96M | 4.16M | -6.61M | 6.12M | 7.51M | 7.98M | 8.54M | 8.98M | 9.00M | 8.45M | 7.65M | 7.32M | -7.29M | 7.80M | 8.14M | 8.64M | -12.53M |
|
Tax Rate
|
52.91% | -76.65% | -53.59% | -21.97% | 55.37% | -74.37% | -55.21% | -31.97% | 14.19% | -22.47% | -34.81% | -41.80% | 437.54% | 109.77% | 15.82% | 0.99% | 66.96% | 0.58% | 24.44% | -6.91% | -12.50% | -4.81% | -2.63% | -11.39% | 2.33% | -24.26% | -0.44% | -0.16% | -10.37% | 25.40% | 53.16% | -140.40% | -96.14% | -34.48% | -29.73% | -191.06% | -110.70% | 35.51% | -263.86% | -310.32% | 19.02% | -863.48% | -68.28% | 7.99% | 23.52% |