|
Revenue
|
53.41M | 74.62M | 101.35M | 127.21M | 165.86M | 215.39M | 270.29M | 254.19M | 292.69M | 390.13M | 473.63M | 499.16M | 550.95M |
|
Cost of Revenue
|
30.04M | 44.13M | 68.79M | 86.37M | 105.64M | 133.93M | 168.31M | 169.90M | 179.90M | 230.31M | 275.09M | 277.89M | 288.77M |
|
Gross Profit
|
48.48M | 68.14M | 91.44M | 115.19M | 150.13M | 194.68M | 242.60M | 219.05M | 248.43M | 330.74M | 403.80M | 427.41M | 457.10M |
|
Research & Development
|
15.03M | 20.97M | 28.09M | 31.79M | 36.66M | 47.37M | 69.97M | 80.76M | 99.36M | 137.88M | 177.88M | 183.84M | 196.76M |
|
Selling, General & Administrative
|
4.97M | 8.88M | 11.87M | 16.11M | 19.82M | 26.80M | 33.46M | 44.37M | 47.58M | 61.23M | 72.06M | 82.90M | 89.22M |
|
Other Operating Expenses
|
30.04M | 44.13M | 68.79M | 86.37M | 105.64M | 133.93M | 168.31M | 169.90M | 179.90M | 230.31M | 275.09M | 277.89M | 288.77M |
|
Operating Expenses
|
50.04M | 73.98M | 108.75M | 134.26M | 162.12M | 208.09M | 271.74M | 295.03M | 326.84M | 429.43M | 525.03M | 544.63M | 574.75M |
|
Operating Income
|
-1.61M | -5.84M | -17.31M | -19.07M | -11.99M | -13.42M | -29.14M | -75.99M | -78.42M | -98.69M | -121.23M | -117.22M | -117.65M |
|
EBIT
|
-1.61M | -5.84M | -17.31M | -19.07M | -11.99M | -13.42M | -29.14M | -75.99M | -78.42M | -98.69M | -121.23M | -117.22M | -117.65M |
|
Other Non Operating Income
|
0.81M | 0.71M | 1.30M | 1.06M | 4.30M | 3.12M | | | | | | | |
|
Non Operating Income
|
-3.04M | -1.27M | -1.71M | -1.52M | -0.89M | 2.36M | 0.97M | -0.39M | -7.48M | -12.14M | 10.41M | 30.30M | 34.64M |
|
EBT
|
-4.60M | -7.12M | -19.02M | -20.60M | -12.88M | -11.06M | -28.16M | -76.38M | -85.90M | -110.84M | -110.81M | -86.92M | -83.01M |
|
Tax Provisions
|
0.25M | 0.36M | 0.38M | 0.69M | 1.31M | 2.79M | 0.41M | 2.39M | 8.11M | 6.02M | 13.70M | 14.00M | 12.76M |
|
Profit After Tax
|
-4.85M | -7.47M | -19.40M | -21.28M | -14.19M | -13.84M | -28.58M | -78.76M | -94.01M | -116.86M | -124.52M | -100.92M | -95.77M |
|
Income from Continuing Operations
|
-4.85M | -7.47M | -19.40M | -21.28M | -14.19M | -13.84M | -28.58M | -78.76M | -94.01M | -116.86M | -124.52M | -100.92M | -95.77M |
|
Consolidated Net Income
|
-4.85M | -7.47M | -19.40M | -21.28M | -14.19M | -13.84M | -28.58M | -78.76M | -94.01M | -116.86M | -124.52M | -100.92M | -95.77M |
|
Income towards Parent Company
|
-4.85M | -7.47M | -19.40M | -21.28M | -14.19M | -13.84M | -28.58M | -78.76M | -94.01M | -116.86M | -124.52M | -100.92M | -95.77M |
|
Net Income towards Common Stockholders
|
-4.85M | -7.47M | -19.40M | -21.28M | -14.19M | -13.84M | -28.58M | -78.76M | -94.01M | -116.86M | -124.52M | -100.92M | -95.77M |
|
EPS (Basic)
|
-1.29 | -1.93 | -0.91 | -0.84 | -0.54 | -0.50 | -0.98 | -2.60 | -1.00 | -1.11 | -1.14 | -0.92 | -0.86 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.87 | -1.00 | -1.11 | -1.14 | -0.92 | -0.86 |
|
Shares Outstanding (Weighted Average)
|
| 71.51M | 73.70M | 77.27M | 80.03M | 83.52M | 88.39M | 91.45M | 95.50M | 107.32M | 110.22M | 108.95M | 112.47M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 90.77M | 94.34M | 105.31M | 109.28M | 109.14M | 111.66M |
|
EBITDA
|
-1.61M | -5.84M | -17.31M | -19.07M | -11.99M | -13.42M | -29.14M | -75.99M | -78.42M | -98.69M | -121.23M | -117.22M | -117.65M |
|
Interest Expenses
|
3.46M | 1.93M | 1.90M | | | | | | | | | | |