|
Revenue
|
142.93M | 234.68M | 303.25M | 552.00M | 841.78M | 932.79M | 968.98M | 613.64M | 352.86M | 182.60M |
|
Cost of Revenue
|
125.30M | 193.04M | 230.03M | 409.74M | 629.21M | 739.56M | 766.56M | 494.78M | 260.50M | 112.37M |
|
Gross Profit
|
17.63M | 41.64M | 73.22M | 142.26M | 212.57M | 193.23M | 202.42M | 118.86M | 92.36M | 70.23M |
|
Research & Development
|
9.81M | 19.95M | 22.77M | 39.86M | 62.40M | 78.01M | 79.85M | 77.30M | 51.50M | 46.16M |
|
Selling, General & Administrative
|
11.16M | 15.48M | 17.00M | 32.40M | 35.98M | 37.96M | 40.05M | 35.11M | 26.78M | 24.85M |
|
Other Operating Expenses
|
3.06M | 4.19M | 6.52M | 14.62M | 26.36M | 52.00M | 67.95M | 68.31M | 44.53M | 46.47M |
|
Operating Expenses
|
24.03M | 39.62M | 46.29M | 86.88M | 124.73M | 167.97M | 187.85M | 180.71M | 122.81M | 117.48M |
|
Operating Income
|
-6.40M | 2.02M | 26.93M | 55.38M | 87.84M | 25.26M | 14.56M | -61.86M | -30.45M | -47.25M |
|
EBIT
|
-6.40M | 2.02M | 26.93M | 55.38M | 87.84M | 25.26M | 14.56M | -61.86M | -30.45M | -47.25M |
|
Interest & Investment Income
|
| | | | 4.85M | 6.69M | 2.59M | 1.82M | 3.09M | 3.67M |
|
Other Non Operating Income
|
-0.33M | -0.09M | -1.21M | -3.44M | -4.50M | -2.90M | -5.36M | -7.94M | -1.17M | 3.28M |
|
Non Operating Income
|
2.21M | 1.96M | 2.13M | 5.52M | 2.36M | 3.14M | 3.67M | 2.39M | 3.02M | 8.92M |
|
EBT
|
-6.18M | 4.35M | 28.40M | 58.54M | 94.48M | 38.51M | 16.54M | -55.89M | -34.63M | -57.90M |
|
Tax Provisions
|
0.37M | 3.25M | 6.89M | 12.86M | 15.30M | 6.13M | 4.89M | -9.87M | -2.43M | 13.69M |
|
Profit After Tax
|
-6.04M | 3.89M | 24.82M | 51.49M | 83.30M | 33.99M | 21.36M | -46.03M | -32.20M | -75.81M |
|
Equity Income
|
2.11M | -0.28M | 0.42M | 0.26M | -0.16M | -0.69M | 6.36M | 2.68M | 1.11M | -4.21M |
|
Investment Income
|
| | | | | 265.61M | 106.67M | -306.66M | -220.96M | |
|
Income from Non-Controlling Interests
|
| | -0.09M | -0.56M | -0.26M | 0.14M | -0.13M | -0.10M | -0.07M | -0.07M |
|
Income from Continuing Operations
|
-6.55M | 1.10M | 21.51M | 45.68M | 79.18M | 32.38M | 11.65M | -46.03M | -32.20M | -71.60M |
|
Consolidated Net Income
|
-6.55M | 1.10M | 21.51M | 45.68M | 79.18M | 32.38M | 11.65M | -46.03M | -32.20M | -71.60M |
|
Income towards Parent Company
|
-6.55M | 1.10M | 21.51M | 45.68M | 79.18M | 32.38M | 11.65M | -46.03M | -32.20M | -71.60M |
|
Preferred Dividend Payments
|
2.77M | 4.54M | 11.88M | 31.76M | 0.35M | | | | | |
|
Net Income towards Common Stockholders
|
-9.77M | -1.83M | 6.83M | 17.19M | 82.95M | 33.17M | 21.36M | -43.24M | -31.02M | -75.73M |
|
EPS (Basic)
|
-0.19 | -0.03 | 0.10 | 0.08 | 0.34 | 0.13 | 0.09 | -0.03 | -0.02 | -0.32 |
|
EPS (Weighted Average and Diluted)
|
-0.19 | -0.03 | 0.10 | 0.08 | 0.32 | 0.13 | 0.08 | -0.03 | -0.02 | |
|
Shares Outstanding (Weighted Average)
|
| | 185.67M | 185.67M | 241.68M | 248.08M | 252.50M | 245.12M | 243.15M | 234.00M |
|
Shares Outstanding (Diluted Average)
|
| | 80.51M | 248.27M | 1.30M | 37.75M | 40.99M | 36.68M | 34.40M | |
|
EBITDA
|
-6.40M | 2.02M | 26.93M | 55.38M | 87.84M | 25.26M | 14.56M | -61.86M | -30.45M | -47.25M |
|
Interest Expenses
|
| | | | | 3.28M | 6.96M | 8.44M | 6.75M | 5.55M |
|
Tax Rate
|
| 74.68% | 24.27% | 21.97% | 16.20% | 15.91% | 29.57% | 17.65% | 7.02% | |