|
Revenue
|
136.95M | 197.87M | 353.52M | 320.82M | 572.46M | 595.95M | 666.39M | 865.27M | 1,016.86M | 1,161.73M | 1,284.50M | 1,898.09M | 1,691.69M | 1,940.51M | 1,928.49M | 2,573.55M |
|
Cost of Revenue
|
82.40M | 117.06M | 202.51M | 185.49M | 319.00M | 333.76M | 341.60M | 469.56M | 573.29M | 624.13M | 676.33M | 985.82M | 1,021.88M | 1,179.78M | 1,188.73M | 1,456.09M |
|
Gross Profit
|
54.55M | 80.81M | 151.00M | 135.33M | 253.47M | 262.19M | 324.80M | 395.71M | 443.57M | 537.60M | 608.17M | 912.28M | 669.81M | 760.73M | 739.76M | 1,117.45M |
|
Research & Development
|
31.70M | 11.37M | 16.70M | 20.95M | 33.96M | 54.56M | 57.77M | 69.09M | 74.32M | 82.07M | 89.41M | 116.17M | 137.69M | 145.17M | 159.77M | 169.67M |
|
Selling, General & Administrative
|
18.16M | 7.36M | 9.01M | 21.77M | 23.56M | 21.61M | 33.27M | 36.85M | 43.12M | 43.24M | 40.57M | 53.51M | 69.86M | 70.99M | 81.00M | 111.50M |
|
Other Operating Expenses
|
| | | | | 39.14M | -8.29M | | | 18.00M | | | | | | |
|
Operating Expenses
|
49.87M | 18.73M | 25.71M | 42.73M | 57.52M | 115.31M | 82.74M | 105.95M | 117.44M | 143.31M | 129.97M | 169.68M | 207.55M | 216.16M | 240.76M | 281.17M |
|
Operating Income
|
4.68M | 62.08M | 125.29M | 92.60M | 195.94M | 146.88M | 242.06M | 289.76M | 326.13M | 394.30M | 478.20M | 742.59M | 462.26M | 544.57M | 499.00M | 836.28M |
|
EBIT
|
4.68M | 62.08M | 125.29M | 92.60M | 195.94M | 146.88M | 242.06M | 289.76M | 326.13M | 394.30M | 478.20M | 742.59M | 462.26M | 544.57M | 499.00M | 836.28M |
|
Interest & Investment Income
|
0.58M | 0.08M | -1.27M | -0.85M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -1.27M | -0.85M | -1.33M | -1.13M | -2.12M | -4.74M | -11.98M | -12.81M | -28.00M | -14.94M | -17.82M | -58.22M | -75.17M | -30.63M |
|
Non Operating Income
|
| | -1.27M | -0.85M | -1.33M | -1.13M | -2.12M | -4.74M | -11.98M | -12.81M | -28.00M | -14.94M | -17.82M | -58.22M | -75.17M | -30.63M |
|
EBT
|
19.99M | 62.16M | 124.02M | 91.75M | 194.61M | 145.75M | 239.94M | 285.02M | 314.14M | 381.49M | 450.20M | 727.65M | 444.45M | 486.34M | 423.83M | 805.65M |
|
Tax Provisions
|
12.51M | 12.43M | 21.43M | 11.26M | 17.67M | 16.09M | 26.32M | 27.52M | 117.85M | 58.80M | 69.90M | 111.07M | 65.79M | 78.70M | 73.87M | 93.73M |
|
Profit After Tax
|
-5.46M | 49.73M | 102.59M | 80.49M | 176.94M | 129.66M | 213.62M | 257.51M | 196.29M | 322.69M | 380.30M | 616.58M | 378.66M | 407.64M | 349.96M | 711.92M |
|
Income from Continuing Operations
|
7.49M | 49.73M | 102.59M | 80.49M | 176.94M | 129.66M | 213.62M | 257.51M | 196.29M | 322.69M | 380.30M | 616.58M | 378.66M | 407.64M | 349.96M | 711.92M |
|
Consolidated Net Income
|
7.49M | 49.73M | 102.59M | 80.49M | 176.94M | 129.66M | 213.62M | 257.51M | 196.29M | 322.69M | 380.30M | 616.58M | 378.66M | 407.64M | 349.96M | 711.92M |
|
Income towards Parent Company
|
7.49M | 49.73M | 102.59M | 80.49M | 176.94M | 129.66M | 213.62M | 257.51M | 196.29M | 322.69M | 380.30M | 616.58M | 378.66M | 407.64M | 349.96M | 711.92M |
|
Preferred Dividend Payments
|
| 2.78M | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-6.89M | 4.98M | -9.84M | 80.49M | 176.94M | 129.66M | 213.62M | 257.51M | 196.29M | 322.69M | 380.30M | 616.58M | 378.66M | 407.64M | 349.96M | 711.92M |
|
EPS (Basic)
|
-0.08 | 0.08 | -0.12 | 0.91 | 2.02 | 1.47 | 2.53 | 3.16 | 2.54 | 4.52 | 5.81 | 9.79 | 6.14 | 6.75 | 5.79 | 11.77 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | 0.07 | -0.12 | 0.89 | 1.97 | 1.45 | 2.49 | 3.09 | 2.51 | 4.51 | 5.80 | 9.78 | 6.13 | 6.74 | 5.79 | 11.76 |
|
Shares Outstanding (Weighted Average)
|
| 89.70M | 91.87M | 87.12M | 88.10M | 88.00M | 82.92M | 80.27M | 74.07M | 70.58M | 63.68M | 62.50M | 60.42M | 60.44M | 60.46M | 60.49M |
|
Shares Outstanding (Diluted Average)
|
88.97M | 66.91M | 83.46M | 90.26M | 89.72M | 89.57M | 85.78M | 83.25M | 78.33M | 71.60M | 65.51M | 63.05M | 61.72M | 60.45M | 60.46M | 60.53M |
|
EBITDA
|
4.68M | 62.08M | 125.29M | 92.60M | 195.94M | 146.88M | 242.06M | 257.51M | 196.29M | 323.09M | 379.91M | 616.58M | 378.18M | 407.64M | 349.96M | 836.28M |
|
Tax Rate
|
62.56% | 20.00% | 17.28% | 12.28% | 9.08% | 11.04% | 10.97% | 9.65% | 37.52% | 15.41% | 15.53% | 15.26% | 14.80% | 16.18% | 17.43% | 11.63% |