|
Revenue
|
52.94M | 85.15M | 112.69M | 145.27M | 178.65M | 207.87M | 244.34M | 297.89M | 351.59M | 443.29M | 537.88M | 630.04M | 738.68M |
|
Cost of Revenue
|
27.54M | 41.07M | 53.50M | 69.57M | 80.47M | 84.16M | 90.34M | 120.30M | 144.69M | 178.78M | 245.26M | 287.04M | 347.24M |
|
Gross Profit
|
33.90M | 60.50M | 78.82M | 105.07M | 127.02M | 147.62M | 178.48M | 212.88M | 261.42M | 339.45M | 407.99M | 475.82M | 566.62M |
|
Research & Development
|
18.39M | 34.12M | 44.15M | 50.47M | 57.44M | 68.17M | 81.60M | 89.92M | 94.84M | 115.73M | 151.72M | 172.79M | 192.94M |
|
Selling, General & Administrative
|
16.18M | 14.60M | 19.78M | 28.72M | 32.70M | 39.59M | 56.33M | 48.06M | 59.69M | 74.29M | 99.78M | 110.52M | 102.98M |
|
Other Operating Expenses
|
27.54M | 41.07M | 53.50M | 69.57M | 80.47M | 84.16M | 90.34M | 120.30M | 144.69M | 178.78M | 245.26M | 287.04M | 347.24M |
|
Operating Expenses
|
62.10M | 89.78M | 117.43M | 148.75M | 170.60M | 191.93M | 228.27M | 258.29M | 299.22M | 368.81M | 496.75M | 570.34M | 643.16M |
|
Operating Income
|
-28.20M | -29.28M | -38.61M | -43.68M | -43.58M | -44.30M | -49.79M | -45.41M | -37.80M | -29.36M | -88.76M | -94.53M | -76.53M |
|
EBIT
|
-28.20M | -29.28M | -38.61M | -43.68M | -43.58M | -44.30M | -49.79M | -45.41M | -37.80M | -29.36M | -88.76M | -94.53M | -76.53M |
|
Interest & Investment Income
|
| | | | | 0.59M | 1.28M | 4.66M | 3.28M | 1.04M | 4.88M | 25.88M | 39.40M |
|
Other Non Operating Income
|
| | | | | 1.20M | 0.51M | -0.56M | -0.20M | 3.23M | 0.93M | -1.81M | 0.56M |
|
Non Operating Income
|
-0.86M | 0.10M | -0.47M | 2.30M | 1.50M | 1.20M | 0.51M | -0.56M | -0.20M | 3.23M | 0.93M | -1.81M | 0.56M |
|
EBT
|
-30.59M | -29.54M | -41.12M | -43.41M | -43.95M | -44.37M | -49.82M | -47.34M | -48.69M | -39.10M | -89.00M | -124.10M | -49.44M |
|
Tax Provisions
|
| | 0.03M | -0.01M | 0.02M | 0.06M | 0.25M | 0.14M | -0.29M | -1.37M | 1.95M | 3.43M | 5.60M |
|
Profit After Tax
|
-30.59M | -29.54M | -41.15M | -43.40M | -43.98M | -44.43M | -50.07M | -47.48M | -48.40M | -37.73M | -90.95M | -127.53M | -55.04M |
|
Income from Continuing Operations
|
-30.59M | -29.54M | -41.15M | -43.40M | -43.98M | -44.43M | -50.07M | -47.48M | -48.40M | -37.73M | -90.95M | -127.53M | -55.04M |
|
Consolidated Net Income
|
-30.59M | -29.54M | -41.15M | -43.40M | -43.98M | -44.43M | -50.07M | -47.48M | -48.40M | -37.73M | -90.95M | -127.53M | -55.04M |
|
Income towards Parent Company
|
-30.59M | -29.54M | -41.15M | -43.40M | -43.98M | -44.43M | -50.07M | -47.48M | -48.40M | -37.73M | -90.95M | -127.53M | -55.04M |
|
Net Income towards Common Stockholders
|
-30.59M | -29.54M | -41.15M | -43.40M | -43.98M | -44.43M | -50.07M | -47.48M | -48.40M | -37.73M | -90.95M | -127.53M | -55.04M |
|
EPS (Basic)
|
-1.16 | -0.94 | -1.28 | -1.09 | -1.08 | -1.07 | -1.15 | -1.03 | -1.00 | -0.74 | -1.72 | -2.36 | -0.99 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -1.03 | -1.00 | -0.74 | -1.72 | -2.36 | -0.99 |
|
Shares Outstanding (Weighted Average)
|
| 39.52M | 40.18M | 40.79M | 41.27M | 41.93M | 43.85M | 46.46M | 48.20M | 50.86M | 52.55M | 54.05M | 55.39M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 46.30M | 48.45M | 51.13M | 52.95M | 54.10M | 55.36M |
|
EBITDA
|
-28.20M | -29.28M | -38.61M | -43.68M | -43.58M | -44.30M | -49.79M | -45.41M | -37.80M | -29.36M | -88.76M | -94.53M | -76.53M |
|
Interest Expenses
|
1.52M | 0.37M | 2.04M | 2.02M | 1.88M | 1.84M | 1.83M | 6.03M | 13.96M | 14.02M | 6.04M | 53.64M | 12.87M |
|
Tax Rate
|
| | | 0.02% | | | | | 0.60% | 3.50% | | | |