|
Revenue
|
24.60M | 43.68M | 80.47M | 141.84M | 203.52M | 290.10M | 425.64M | 603.70M | 761.09M | 984.37M | 1269.66M | 1387.67M | 1561.66M | 1760.65M |
|
Cost of Revenue
|
21.59M | 29.06M | 53.78M | 97.74M | 120.01M | 156.51M | 204.44M | 249.18M | 307.72M | 438.21M | 512.03M | 492.89M | 399.58M | 425.46M |
|
Gross Profit
|
19.31M | 34.44M | 65.22M | 115.73M | 168.55M | 244.82M | 356.25M | 476.76M | 564.18M | 671.35M | 781.08M | 861.44M | 1049.14M | 1196.02M |
|
Research & Development
|
14.75M | 16.78M | 29.66M | 57.83M | 77.65M | 105.37M | 153.63M | 198.91M | 250.79M | 320.28M | 424.94M | 482.86M | 481.29M | 495.28M |
|
Selling, General & Administrative
|
5.34M | 3.56M | 8.31M | 15.80M | 19.53M | 26.97M | 48.19M | 59.30M | 85.92M | 111.92M | 169.65M | 171.04M | 160.03M | 175.14M |
|
Restructuring Costs
|
| | | | | | | | | | | | 32.61M | |
|
Other Operating Expenses
|
21.59M | 29.06M | 53.78M | 97.74M | 120.01M | 156.51M | 204.44M | 249.18M | 307.72M | 438.21M | 512.03M | 492.89M | 399.58M | 425.46M |
|
Operating Expenses
|
41.67M | 49.40M | 91.74M | 171.38M | 217.18M | 288.85M | 406.26M | 507.39M | 644.43M | 870.40M | 1106.61M | 1146.79M | 1073.52M | 1095.87M |
|
Operating Income
|
-22.36M | -14.96M | -26.53M | -55.64M | -48.63M | -44.03M | -50.01M | -30.63M | -80.25M | -199.06M | -325.53M | -285.35M | -24.38M | 100.14M |
|
EBIT
|
-22.36M | -14.96M | -26.53M | -55.64M | -48.63M | -44.03M | -50.01M | -30.63M | -80.25M | -199.06M | -325.53M | -285.35M | -24.38M | 100.14M |
|
Other Non Operating Income
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.00M | 0.08M | -0.49M | 0.06M | 0.12M | | 1.02M | -0.26M | -0.04M |
|
Non Operating Income
|
-0.04M | 0.49M | -0.60M | 2.14M | 0.08M | 0.25M | -5.01M | -2.79M | | 47.06M | 271.94M | -183.51M | 62.47M | 51.82M |
|
EBT
|
-22.53M | -14.48M | -27.15M | -53.51M | -48.57M | -43.79M | -54.95M | -33.91M | -83.82M | -151.88M | -53.01M | -467.84M | 37.84M | 151.93M |
|
Tax Provisions
|
0.21M | 0.50M | 1.57M | | | | | | 2.60M | -0.35M | 64.20M | -42.98M | 4.70M | 13.60M |
|
Profit After Tax
|
-22.74M | -14.97M | -28.72M | 56.57M | 51.33M | 46.90M | 56.27M | 37.12M | 86.41M | 166.87M | -117.21M | -424.86M | 33.14M | 138.32M |
|
Income from Continuing Operations
|
-22.74M | -14.97M | -28.72M | -53.51M | -48.57M | -43.79M | -54.95M | -33.91M | -86.41M | -151.52M | -117.21M | -424.86M | 33.14M | 138.32M |
|
Consolidated Net Income
|
-22.74M | -14.97M | -28.72M | -53.51M | -48.57M | -43.79M | -54.95M | -33.91M | -86.41M | -151.52M | -117.21M | -424.86M | 33.14M | 138.32M |
|
Income towards Parent Company
|
-22.74M | -14.97M | -28.72M | -53.51M | -48.57M | -43.79M | -54.95M | -33.91M | -86.41M | -151.52M | -117.21M | -424.86M | 33.14M | 138.32M |
|
Net Income towards Common Stockholders
|
-22.74M | -14.97M | -28.72M | -53.51M | -48.57M | -43.79M | -54.95M | -33.91M | -86.41M | -151.52M | -117.21M | -424.86M | 33.14M | 138.32M |
|
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 | | | | |
|
Shares Outstanding (Weighted Average)
|
| | 36.42M | 37.98M | 39.73M | 42.68M | 45.84M | 48.50M | 50.86M | 55.36M | 57.31M | 58.36M | 56.84M | 55.10M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 43.91M | 46.27M | 49.05M | 51.32M | 55.81M | | | | |
|
EBITDA
|
-22.74M | -14.97M | -28.98M | -55.64M | -48.63M | -44.03M | -50.01M | -30.63M | -80.25M | -199.06M | -325.53M | -285.35M | -24.38M | 100.14M |
|
Tax Rate
|
| | | | | | | | | 0.23% | | 9.19% | 12.43% | 8.95% |