|
Revenue
|
194.78M | 209.77M | 261.66M | 285.58M | 301.98M | 345.04M | 325.63M | 425.51M | 420.36M | 408.26M | 351.81M | 335.06M | 320.06M | 246.38M | 197.10M | 196.28M | 193.90M | 204.81M | 177.53M | 189.64M | 185.49M |
|
Cost of Revenue
|
171.34M | 188.14M | 234.51M | 255.19M | 283.50M | 344.44M | 332.76M | 408.90M | 403.04M | 395.63M | 353.79M | 327.90M | 299.89M | 250.93M | 198.26M | 191.69M | 166.86M | 176.27M | 158.42M | 173.96M | 172.88M |
|
Gross Profit
|
23.44M | 21.63M | 27.15M | 30.39M | 18.48M | 0.60M | -7.12M | 16.61M | 17.31M | 12.63M | -1.98M | 7.16M | 20.18M | -4.54M | -1.16M | 4.59M | 27.04M | 28.55M | 19.11M | 15.68M | 12.61M |
|
Research & Development
|
6.04M | 5.67M | 7.02M | 8.03M | 8.77M | 9.76M | 11.19M | 14.61M | 16.64M | 14.80M | 15.87M | 14.43M | 19.96M | 11.61M | 11.08M | 10.53M | 9.59M | 9.49M | 10.52M | 9.36M | 10.17M |
|
Selling, General & Administrative
|
14.54M | 26.14M | 18.17M | 15.79M | 42.49M | 36.89M | 38.90M | 46.97M | 44.32M | 53.33M | 39.42M | 40.06M | 42.85M | 23.54M | 36.24M | 35.95M | 27.06M | 38.35M | 56.82M | 30.23M | 31.98M |
|
Other Operating Expenses
|
148.07M | 207.26M | | 286.56M | 319.29M | 380.64M | -0.03M | 458.06M | | | | -1.54M | -2.99M | | 3.40M | | | -1.40M | | | 1.83M |
|
Operating Expenses
|
168.66M | 239.07M | 289.32M | 310.38M | 370.55M | 427.29M | 418.35M | 519.64M | 572.02M | 629.76M | 448.46M | 488.05M | 449.07M | 311.30M | 281.65M | 275.34M | 235.76M | 258.14M | 258.30M | 249.24M | 246.82M |
|
Operating Income
|
26.13M | -29.30M | -27.67M | -24.80M | -68.57M | -203.28M | -92.72M | -94.12M | -151.66M | -221.50M | -96.65M | -152.99M | -129.00M | -64.92M | -84.55M | -79.05M | -41.86M | -53.33M | -80.77M | -59.60M | -61.34M |
|
EBIT
|
26.13M | -29.30M | -27.67M | -24.80M | -68.57M | -203.28M | -92.72M | -94.12M | -151.66M | -221.50M | -96.65M | -152.99M | -129.00M | -64.92M | -84.55M | -79.05M | -41.86M | -53.33M | -80.77M | -59.60M | -61.34M |
|
Interest & Investment Income
|
0.04M | 0.10M | 0.01M | 0.01M | 0.01M | 0.05M | 0.08M | 0.41M | 1.13M | 2.06M | 3.82M | 1.86M | 0.40M | 0.03M | 0.06M | 0.28M | 0.91M | 0.92M | 1.15M | 0.84M | 0.63M |
|
Other Non Operating Income
|
| | | | -2.38M | -2.38M | -0.03M | -0.85M | -0.62M | 0.46M | 0.14M | -0.87M | -1.94M | -1.59M | -1.71M | -0.81M | -0.29M | -14.91M | 0.30M | -0.47M | -0.02M |
|
Non Operating Income
|
-5.58M | -4.82M | -4.54M | -4.16M | 9.12M | 5.69M | 3.68M | 1.68M | 3.01M | -3.74M | -4.03M | -7.62M | -15.23M | -15.57M | -12.96M | -17.48M | -15.46M | -33.72M | -18.47M | -21.74M | -21.06M |
|
EBT
|
20.55M | -34.11M | -32.21M | -28.95M | -59.45M | -197.17M | -89.04M | -92.44M | -148.65M | -225.25M | -100.68M | -160.61M | -144.23M | -80.48M | -97.51M | -96.53M | -57.33M | -87.04M | -99.23M | -81.34M | -82.40M |
|
Tax Provisions
|
| | | | | 0.06M | | 0.32M | 0.20M | -0.34M | 0.20M | -0.02M | 0.60M | 0.58M | -0.11M | 0.44M | 0.41M | 0.49M | 0.10M | 1.00M | 1.33M |
|
Profit After Tax
|
20.55M | -34.11M | -32.21M | -28.95M | -59.45M | -197.23M | -89.04M | -92.76M | -148.84M | -224.91M | -100.87M | -160.59M | -144.81M | -81.11M | -97.39M | -96.97M | -57.73M | -87.54M | -99.31M | -82.30M | -83.73M |
|
Income from Non-Controlling Interests
|
1.64M | -2.82M | -2.80M | -2.80M | -0.97M | -7.21M | -0.39M | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
20.55M | -34.11M | -32.21M | -28.95M | -59.45M | -197.23M | -89.04M | -92.76M | -148.85M | -224.91M | -100.88M | -160.59M | -144.83M | -81.07M | -97.39M | -96.97M | -57.73M | -87.54M | -99.33M | -82.34M | -83.73M |
|
Consolidated Net Income
|
20.55M | -34.11M | -32.21M | -28.95M | -59.45M | -197.23M | -89.04M | -92.76M | -148.85M | -224.91M | -100.88M | -160.59M | -144.83M | -81.07M | -97.39M | -96.97M | -57.73M | -87.54M | -99.33M | -82.34M | -83.73M |
|
Income towards Parent Company
|
20.55M | -34.11M | -32.21M | -28.95M | -59.45M | -197.23M | -89.04M | -92.76M | -148.85M | -224.91M | -100.88M | -160.59M | -144.83M | -81.07M | -97.39M | -96.97M | -57.73M | -87.54M | -99.33M | -82.34M | -83.73M |
|
Net Income towards Common Stockholders
|
20.55M | -34.11M | -32.21M | -28.95M | -59.45M | -197.23M | -89.04M | -92.76M | -148.85M | -224.91M | -100.88M | -160.59M | -144.83M | -81.07M | -97.39M | -96.97M | -57.73M | -87.54M | -99.33M | -82.34M | -83.73M |
|
EPS (Basic)
|
0.11 | -0.19 | -0.17 | -0.15 | -0.25 | -9.63 | -0.36 | -3.80 | -6.09 | -9.15 | -3.98 | -6.28 | -3.51 | 9.53 | -0.14 | -0.14 | -0.08 | -0.13 | -0.14 | -0.12 | -0.12 |
|
EPS (Weighted Average and Diluted)
|
0.11 | -0.19 | -0.17 | -0.15 | -0.25 | -9.63 | -0.36 | -3.80 | -6.09 | -9.15 | -3.98 | -6.28 | -3.51 | 9.53 | -0.14 | -0.14 | -0.08 | -0.13 | -0.14 | -0.12 | -0.12 |
|
Shares Outstanding (Weighted Average)
|
165.06M | 162.51M | 168.85M | 169.02M | 235.34M | 20.48M | 244.61M | 24.43M | 24.44M | 24.57M | 25.33M | 25.57M | 41.26M | 132.19M | 697.98M | 697.46M | 697.72M | 697.71M | 698.27M | 699.00M | 703.81M |
|
Shares Outstanding (Diluted Average)
|
165.06M | 162.51M | 168.85M | 169.02M | 235.34M | 20.48M | 244.61M | 24.43M | 24.44M | 24.57M | 25.33M | 25.57M | 41.26M | 132.19M | 697.98M | 697.46M | 697.72M | 697.71M | 698.27M | 699.00M | 703.81M |
|
EBITDA
|
26.13M | -29.30M | -27.67M | -24.80M | -68.57M | -203.28M | -92.72M | -94.12M | -151.66M | -221.50M | -96.65M | -152.99M | -129.00M | -64.92M | -84.55M | -79.05M | -41.86M | -53.33M | -80.77M | -59.60M | -61.34M |
|
Interest Expenses
|
5.61M | 4.86M | 4.56M | 4.16M | 0.78M | 0.02M | | | | 7.51M | 8.12M | 7.66M | 11.26M | 14.22M | 14.55M | 16.67M | 16.04M | 18.09M | 19.88M | 22.08M | 23.51M |
|
Tax Rate
|
| | | | | -0.03% | | -0.35% | -0.13% | 0.15% | -0.20% | 0.01% | -0.42% | -0.72% | 0.12% | -0.46% | -0.71% | -0.57% | -0.10% | -1.23% | -1.62% |