|
Revenue
|
130.94M | 158.07M | 166.99M | 184.33M | 200.78M | 220.34M | 234.77M | 273.56M | 286.33M | 315.86M | 320.13M | 297.04M | 322.88M | 450.97M | 500.36M | 533.48M | 544.21M | 609.27M | 460.38M | 449.26M | 446.52M | 457.10M | 435.00M | 440.94M | 470.62M |
|
Cost of Revenue
|
46.56M | 48.81M | 43.26M | 43.72M | 60.76M | 68.68M | 69.79M | 74.89M | 97.42M | 102.83M | 103.94M | 100.91M | 111.90M | 183.47M | 216.13M | 209.13M | 194.00M | 215.37M | 230.62M | 169.85M | 176.42M | 175.75M | 162.01M | 161.51M | 165.87M |
|
Gross Profit
|
104.49M | 128.08M | 135.13M | 143.90M | 153.24M | 167.83M | 176.04M | 215.84M | 222.81M | 242.21M | 226.29M | 200.21M | 210.98M | 311.05M | 338.40M | 374.65M | 392.86M | 347.69M | 315.99M | 340.38M | 334.46M | 341.56M | 321.04M | 326.73M | 350.28M |
|
Research & Development
|
64.03M | 73.10M | 81.75M | 85.11M | 116.65M | 120.01M | 154.01M | 154.22M | 178.41M | 209.07M | 221.04M | 215.96M | 248.38M | 274.11M | 280.48M | 267.95M | 240.00M | 265.15M | 282.73M | 208.94M | 215.20M | 217.97M | 220.62M | 214.81M | 244.36M |
|
Selling, General & Administrative
|
35.63M | 54.75M | 37.55M | 39.92M | 117.52M | 59.99M | 63.13M | 135.92M | 73.72M | 75.14M | 72.47M | 81.00M | 92.58M | 127.22M | 96.77M | 89.02M | 86.26M | 126.13M | 177.57M | 91.02M | 69.99M | 71.50M | 66.34M | 69.17M | 65.91M |
|
Other Operating Expenses
|
46.56M | 48.81M | 43.26M | 43.72M | 60.76M | 68.68M | 69.79M | 74.89M | 97.42M | 102.83M | 103.94M | 100.91M | 109.64M | 183.47M | 216.13M | 209.13M | 194.00M | 215.37M | 230.62M | 169.85M | 176.42M | 175.75M | 162.01M | 161.51M | 165.87M |
|
Operating Expenses
|
146.22M | 176.66M | 162.56M | 168.74M | 294.93M | 248.68M | 286.94M | 365.02M | 349.56M | 387.04M | 397.45M | 397.87M | 450.60M | 584.81M | 593.38M | 566.10M | 520.26M | 606.65M | 690.92M | 469.80M | 461.61M | 465.22M | 448.98M | 445.49M | 476.14M |
|
Operating Income
|
-41.73M | -48.58M | -27.44M | -24.84M | -141.68M | -80.85M | -110.90M | -149.18M | -126.75M | -144.83M | -171.16M | -197.67M | -239.63M | -273.76M | -254.98M | -191.45M | -127.40M | -258.96M | -374.93M | -129.42M | -127.15M | -123.65M | -127.94M | -118.75M | -125.86M |
|
EBIT
|
-41.73M | -48.58M | -27.44M | -24.84M | -141.68M | -80.85M | -110.90M | -149.18M | -126.75M | -144.83M | -171.16M | -197.67M | -239.63M | -273.76M | -254.98M | -191.45M | -127.40M | -258.96M | -374.93M | -129.42M | -127.15M | -123.65M | -127.94M | -118.75M | -125.86M |
|
Other Non Operating Income
|
-1.81M | -0.08M | 1.86M | -0.66M | -2.02M | -3.06M | 1.56M | 0.07M | -0.06M | -0.01M | 0.94M | -3.06M | 2.21M | 7.10M | 13.62M | 9.06M | 16.01M | 20.84M | 76.64M | 10.46M | 15.35M | 9.11M | 58.11M | 19.84M | 14.45M |
|
Non Operating Income
|
-1.81M | -0.08M | 1.86M | -0.66M | -2.02M | -3.06M | 1.56M | 0.07M | -0.06M | -0.01M | 0.94M | -3.06M | 2.21M | 7.10M | 13.62M | 9.06M | 16.01M | 20.84M | 76.64M | 10.46M | 15.35M | 9.11M | 58.11M | 19.84M | 14.45M |
|
EBT
|
-43.54M | -48.66M | -25.71M | -26.16M | -144.32M | -84.02M | -109.45M | -149.60M | -126.81M | -145.37M | -171.33M | -201.85M | -238.55M | -270.69M | -247.50M | -188.53M | -117.54M | -244.28M | -304.32M | -124.79M | -117.64M | -120.39M | -75.72M | -104.94M | -117.45M |
|
Tax Provisions
|
2.01M | 1.92M | 1.02M | 1.19M | 0.40M | -0.52M | -1.99M | -1.26M | -11.66M | 16.29M | 6.22M | 2.31M | 11.47M | 17.06M | 6.21M | 4.79M | 7.77M | 9.71M | -12.84M | 0.95M | 6.91M | 2.14M | 2.19M | 2.42M | 9.38M |
|
Profit After Tax
|
-45.55M | -50.58M | -26.74M | -27.35M | -144.72M | -83.50M | -107.46M | -148.34M | -115.15M | -161.65M | -177.56M | -204.16M | -250.02M | -289.33M | -253.70M | -193.32M | -125.31M | -253.99M | -291.48M | -125.74M | -124.74M | -122.52M | -77.91M | -108.80M | -126.83M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | -1.30M | -0.67M | -1.16M | -1.24M | -1.24M | -0.40M | -0.16M | 0.19M | 0.20M | -0.27M | 1.43M | -0.47M |
|
Income from Continuing Operations
|
-45.55M | -50.58M | -26.74M | -27.35M | -144.72M | -83.50M | -107.46M | -148.34M | -115.15M | -161.65M | -177.56M | -204.16M | -250.02M | -287.75M | -253.70M | -193.32M | -125.31M | -253.99M | -291.48M | -125.74M | -124.55M | -122.52M | -77.91M | -107.36M | -126.83M |
|
Consolidated Net Income
|
-45.55M | -50.58M | -26.74M | -27.35M | -144.72M | -83.50M | -107.46M | -148.34M | -115.15M | -161.65M | -177.56M | -204.16M | -250.02M | -287.75M | -253.70M | -193.32M | -125.31M | -253.99M | -291.48M | -125.74M | -124.55M | -122.52M | -77.91M | -107.36M | -126.83M |
|
Income towards Parent Company
|
-45.55M | -50.58M | -26.74M | -27.35M | -144.72M | -83.50M | -107.46M | -148.34M | -115.15M | -161.65M | -177.56M | -204.16M | -250.02M | -287.75M | -253.70M | -193.32M | -125.31M | -253.99M | -291.48M | -125.74M | -124.55M | -122.52M | -77.91M | -107.36M | -126.83M |
|
Net Income towards Common Stockholders
|
-45.55M | -50.58M | -26.74M | -27.35M | -144.72M | -83.50M | -107.46M | -148.34M | -115.15M | -161.65M | -177.56M | -204.16M | -250.02M | -287.75M | -253.70M | -193.32M | -125.31M | -253.99M | -291.48M | -125.74M | -124.55M | -122.52M | -77.91M | -107.36M | -126.83M |
|
EPS (Basic)
|
-0.76 | -1.00 | -0.21 | -0.21 | -0.97 | -0.19 | -0.39 | -0.53 | -0.41 | -0.57 | -0.60 | -0.69 | -0.84 | -0.83 | -0.67 | -0.51 | -0.32 | -0.67 | -0.75 | -0.32 | -0.31 | -0.30 | -0.19 | -0.26 | -0.30 |
|
EPS (Weighted Average and Diluted)
|
| -0.44 | | -0.21 | -0.97 | -0.19 | -0.39 | -0.53 | -0.41 | -0.57 | -0.60 | -0.69 | -0.84 | -0.83 | -0.67 | -0.51 | -0.32 | -0.67 | -0.75 | -0.32 | -0.31 | -0.30 | -0.19 | -0.26 | -0.30 |
|
Shares Outstanding (Weighted Average)
|
| 263.37M | 263.37M | 263.37M | 263.37M | 270.78M | 277.90M | 279.42M | 282.52M | 286.01M | 294.10M | 296.01M | 298.16M | 300.75M | 374.76M | 378.66M | 383.46M | 380.02M | 385.94M | 390.86M | 396.86M | 402.84M | 409.66M | 415.69M | 422.52M |
|
Shares Outstanding (Diluted Average)
|
| 114.44M | | 129.83M | 149.26M | 169.97M | 276.07M | 280.37M | 283.71M | 282.19M | 294.34M | 296.85M | 299.06M | 310.50M | 375.91M | 380.36M | 383.67M | 380.46M | 387.15M | 392.54M | 398.81M | 395.95M | 411.85M | 417.57M | 424.30M |
|
EBITDA
|
-45.78M | -48.58M | -27.44M | -24.84M | -144.51M | -80.85M | -110.90M | -149.18M | -126.75M | -144.83M | -171.16M | -197.67M | -239.63M | -273.76M | -254.98M | -191.45M | -127.40M | -258.96M | -374.93M | -129.42M | -127.15M | -123.65M | -127.94M | -118.75M | -125.86M |
|
Interest Expenses
|
| | 0.13M | 0.66M | 0.61M | 0.12M | 0.12M | 0.48M | | 0.53M | 1.11M | 1.12M | 1.14M | 4.04M | 6.13M | 6.14M | 6.15M | 6.16M | 6.04M | 5.83M | 5.84M | 5.84M | 5.89M | 6.03M | 6.04M |
|
Tax Rate
|
| | | | | 0.62% | 1.82% | 0.84% | 9.20% | | | | | | | | | | 4.22% | | | | | | |