|
Revenue
|
61.26M | 129.55M | 210.15M | 313.22M | 409.22M | 550.54M | 690.56M | 862.21M | 1,104.08M | 1,465.07M | 1,850.78M | 2,155.06M | 2,363.67M | 2,746.62M |
|
Cost of Revenue
|
29.06M | 57.02M | 82.60M | 115.66M | 142.21M | 173.68M | 211.42M | 245.28M | 303.37M | 408.93M | 503.68M | 609.40M | 677.29M | 699.64M |
|
Gross Profit
|
32.21M | 72.53M | 127.55M | 197.56M | 267.01M | 376.86M | 479.14M | 616.93M | 800.71M | 1,056.14M | 1,347.10M | 1,545.65M | 1,686.38M | 2,046.98M |
|
Amortization - Intangibles
|
| | | 2.42M | 2.80M | -1.80M | -1.72M | 2.49M | | | | | | |
|
Research & Development
|
20.29M | 38.16M | 46.40M | 60.65M | 71.03M | 96.74M | 132.02M | 158.78M | 209.90M | 294.22M | 382.04M | 520.28M | 629.03M | 693.08M |
|
Selling, General & Administrative
|
5.54M | 8.37M | 20.41M | 30.24M | 41.46M | 48.80M | 60.41M | 86.41M | 114.27M | 149.11M | 171.51M | 217.59M | 246.54M | 265.74M |
|
Other Operating Expenses
|
-0.26M | -4.04M | 21.43M | 34.21M | 48.71M | 110.63M | 128.78M | 148.87M | 190.33M | 235.01M | 288.06M | 348.69M | 381.47M | 396.73M |
|
Operating Expenses
|
25.57M | 42.50M | 88.25M | 127.60M | 188.42M | 256.17M | 321.21M | 394.06M | 514.49M | 678.35M | 841.60M | 1,086.56M | 1,257.05M | 1,355.55M |
|
Operating Income
|
6.64M | 30.03M | 39.30M | 69.97M | 78.59M | 120.69M | 157.93M | 222.87M | 286.22M | 377.79M | 505.50M | 459.09M | 429.33M | 691.43M |
|
EBIT
|
6.64M | 30.03M | 39.30M | 69.97M | 78.59M | 120.69M | 157.93M | 222.87M | 286.22M | 377.79M | 505.50M | 459.09M | 429.33M | 691.43M |
|
Interest & Investment Income
|
| 0.15M | 0.50M | 3.54M | 4.62M | 4.48M | 8.38M | 15.39M | | | | | | |
|
Other Non Operating Income
|
0.10M | -0.94M | -0.80M | -2.78M | 0.03M | 1.67M | 7.84M | 15.78M | 27.48M | 16.20M | 6.82M | 50.01M | 158.69M | 227.95M |
|
Non Operating Income
|
0.12M | -0.94M | -0.80M | -2.78M | -5.10M | 1.67M | 7.84M | 15.78M | 27.48M | 16.20M | 6.82M | 50.01M | 158.69M | 227.95M |
|
EBT
|
6.65M | 29.09M | 38.50M | 67.19M | 82.33M | 122.36M | 165.77M | 238.64M | 313.70M | 393.99M | 512.31M | 509.10M | 588.02M | 919.38M |
|
Tax Provisions
|
2.42M | 10.95M | 16.67M | 31.15M | 30.64M | 45.90M | 14.59M | 8.81M | 12.58M | 13.99M | 84.92M | 21.39M | 62.32M | 205.24M |
|
Profit After Tax
|
4.23M | 18.78M | 23.61M | 40.38M | 54.46M | 77.57M | 151.18M | 229.83M | 301.12M | 380.00M | 427.39M | 487.71M | 525.71M | 714.14M |
|
Income from Continuing Operations
|
4.23M | 18.14M | 21.83M | 36.03M | 51.69M | 76.45M | 151.18M | 229.83M | 301.12M | 380.00M | 427.39M | 487.71M | 525.71M | 714.14M |
|
Consolidated Net Income
|
4.23M | 18.14M | 21.83M | 36.03M | 51.69M | 76.45M | 151.18M | 229.83M | 301.12M | 380.00M | 427.39M | 487.71M | 525.71M | 714.14M |
|
Income towards Parent Company
|
4.23M | 18.14M | 21.83M | 36.03M | 51.69M | 76.45M | 151.18M | 229.83M | 301.12M | 380.00M | 427.39M | 487.71M | 525.71M | 714.14M |
|
Net Income towards Common Stockholders
|
4.23M | 18.14M | 21.83M | 36.03M | 51.69M | 76.45M | 151.18M | 229.83M | 301.12M | 380.00M | 427.39M | 487.71M | 525.71M | 714.14M |
|
EPS (Basic)
|
0.03 | 0.17 | 0.20 | 0.31 | 0.41 | 0.57 | 1.08 | 1.59 | 2.04 | 2.52 | 2.79 | 3.14 | 3.27 | 4.41 |
|
EPS (Weighted Average and Diluted)
|
0.02 | 0.11 | 0.15 | 0.28 | 0.38 | 0.53 | 0.98 | 1.47 | 1.90 | 2.36 | 2.63 | 3.00 | 3.22 | 4.32 |
|
Shares Outstanding (Weighted Average)
|
| | 124.61M | 130.59M | 133.00M | 137.16M | 141.34M | 145.30M | 148.59M | 151.47M | 153.76M | 155.69M | 161.02M | 162.35M |
|
Shares Outstanding (Diluted Average)
|
| 30.60M | 143.22M | 144.74M | 144.98M | 147.58M | 153.68M | 156.12M | 158.30M | 160.73M | 162.28M | 162.44M | 163.49M | 165.23M |
|
EBITDA
|
4.23M | 18.79M | 23.63M | 40.39M | 54.61M | 77.51M | 152.66M | 229.16M | 300.65M | 380.53M | 414.44M | 468.54M | 546.20M | 716.36M |
|
Tax Rate
|
36.42% | 37.63% | 43.29% | 46.37% | 37.22% | 37.52% | 8.80% | 3.69% | 4.01% | 3.55% | 16.58% | 4.20% | 10.60% | 22.32% |