|
Revenue
|
2.65M | 11.63M | 21.88M | 38.19M | 49.50M | 65.08M | 71.95M | 92.01M | 120.37M | 117.48M | 219.51M | 296.54M | 361.05M | 445.76M |
|
Cost of Revenue
|
2.93M | 8.45M | 12.61M | 21.93M | 25.29M | 28.25M | 32.26M | 41.31M | 53.69M | 52.39M | 79.84M | 97.56M | 101.49M | 95.43M |
|
Gross Profit
|
-0.29M | 3.18M | 9.28M | 16.26M | 24.21M | 36.84M | 39.69M | 50.70M | 66.68M | 65.09M | 139.67M | 175.68M | 229.68M | 298.14M |
|
Amortization - Intangibles
|
| | | | 0.80M | 1.07M | 1.07M | 1.10M | 1.40M | 5.10M | 16.00M | 19.27M | 18.46M | 11.55M |
|
Research & Development
|
6.68M | 6.61M | 7.81M | 9.80M | 12.80M | 15.32M | 13.88M | 14.82M | 14.85M | 17.20M | 29.84M | 40.60M | 57.30M | 69.29M |
|
Selling, General & Administrative
|
5.37M | 7.92M | 12.10M | 18.85M | 22.58M | 23.79M | 23.09M | 23.96M | 29.03M | 36.73M | 101.35M | 73.20M | 86.23M | 110.61M |
|
Other Operating Expenses
|
5.86M | 16.03M | 25.15M | 38.54M | 47.59M | 54.78M | 61.52M | 75.46M | 91.61M | 98.94M | 170.22M | 102.96M | 171.94M | 102.10M |
|
Operating Expenses
|
17.91M | 30.56M | 45.06M | 67.20M | 82.97M | 93.89M | 98.49M | 114.24M | 135.50M | 152.87M | 301.42M | 216.76M | 315.48M | 282.00M |
|
Operating Income
|
-15.27M | -18.93M | -23.17M | -29.01M | -33.47M | -28.80M | -26.54M | -22.23M | -15.13M | -35.39M | -81.90M | -41.08M | -85.80M | 16.14M |
|
EBIT
|
-15.27M | -18.93M | -23.17M | -29.01M | -33.47M | -28.80M | -26.54M | -22.23M | -15.13M | -35.39M | -81.90M | -41.08M | -85.80M | 16.14M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.01M | | | | | | | | | | | |
|
Other Non Operating Income
|
0.82M | 0.28M | -2.17M | 0.07M | 0.14M | 0.20M | 0.48M | 1.20M | 2.53M | 0.48M | 0.25M | 4.65M | 9.18M | 9.60M |
|
Non Operating Income
|
0.82M | 0.28M | -2.17M | 0.07M | 0.14M | 0.20M | 0.48M | 1.20M | 2.53M | 0.48M | 0.25M | 4.65M | 9.18M | 9.60M |
|
EBT
|
-15.26M | -18.93M | -23.40M | -29.45M | -33.84M | -31.56M | -31.48M | -24.20M | -12.60M | -34.91M | -81.65M | -36.43M | -76.61M | 25.74M |
|
Tax Provisions
|
| | | | | | | | | | -6.10M | 0.13M | -2.21M | 1.61M |
|
Profit After Tax
|
-15.26M | -18.93M | -23.40M | -29.45M | -33.84M | -31.56M | -31.48M | -23.00M | -12.60M | -34.91M | -75.56M | -36.56M | -74.40M | 24.14M |
|
Income from Continuing Operations
|
-15.26M | -18.93M | -23.40M | -29.45M | -33.84M | -31.56M | -31.48M | -24.20M | -12.60M | -34.91M | -75.55M | -36.56M | -74.40M | 24.14M |
|
Consolidated Net Income
|
-15.26M | -18.93M | -23.40M | -29.45M | -33.84M | -31.56M | -31.48M | -24.20M | -12.60M | -34.91M | -75.55M | -36.56M | -74.40M | 24.14M |
|
Income towards Parent Company
|
-15.26M | -18.93M | -23.40M | -29.45M | -33.84M | -31.56M | -31.48M | -24.20M | -12.60M | -34.91M | -75.55M | -36.56M | -74.40M | 24.14M |
|
Net Income towards Common Stockholders
|
-14.45M | -18.65M | -25.58M | -29.37M | -33.70M | -31.36M | -31.00M | -23.00M | -12.60M | -34.91M | -75.55M | -36.56M | -74.40M | 24.14M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 20.69M | 21.14M | 22.55M | 27.67M | 33.85M | 34.04M | 40.54M | 48.84M | 57.90M | 71.04M | 71.75M | 73.04M | 77.50M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 46.14M | 53.24M | 67.89M | 71.55M | 72.64M | 78.16M |
|
EBITDA
|
-15.27M | -18.65M | -25.58M | -29.37M | -33.70M | -31.36M | -31.00M | -23.00M | -12.60M | -35.39M | -81.90M | -41.08M | -85.80M | 16.14M |
|
Tax Rate
|
| | | | | | | | | | 7.47% | | 2.88% | 6.24% |