|
Revenue
|
210.81M | -0.76M | 300.18M | 446.46M | 4.92M | 4.65M | 8.22M | 10.99M | 14.65M | 15.09M | 20.10M | 36.94M | 43.10M | 43.96M | 46.72M | 48.18M | 57.54M | 62.60M | 62.80M | 68.86M | 69.23M | 65.83M | 87.15M | 100.50M | 102.27M | 109.07M | 106.49M | 109.98M | 116.09M |
|
Cost of Revenue
|
| | | | 1.29M | 1.58M | 2.08M | 2.90M | 4.93M | 6.82M | 7.50M | 10.87M | 12.16M | 21.70M | 15.64M | 17.41M | 20.04M | 20.92M | 21.34M | 23.76M | 25.48M | 25.24M | 33.62M | 35.15M | 36.57M | 41.78M | 38.45M | 43.00M | 46.76M |
|
Gross Profit
|
| | | | 3.63M | 3.07M | 6.13M | 8.10M | 9.72M | 8.27M | 12.60M | 26.07M | 30.94M | 22.26M | 31.08M | 30.77M | 37.50M | 41.68M | 41.46M | 45.10M | 43.75M | 40.59M | 53.53M | 65.36M | 65.70M | 67.29M | 68.03M | 66.97M | 69.33M |
|
Research & Development
|
| -29.99M | 184.90M | | -51.20M | 252.35M | 33.74M | 68.31M | 58.10M | 62.56M | 203.85M | 142.22M | 55.14M | 172.09M | 53.85M | 66.08M | 99.52M | 66.95M | 48.47M | 76.68M | 58.77M | 81.95M | 54.65M | 61.62M | 65.98M | 52.25M | 60.73M | 50.61M | 47.93M |
|
Selling, General & Administrative
|
| -4.24M | 32.18M | | -17.70M | 117.40M | 18.71M | 23.76M | 27.87M | 40.97M | 35.84M | 54.41M | 59.00M | 69.58M | 56.99M | 63.40M | 66.56M | 72.02M | 62.51M | 67.92M | 68.55M | 82.63M | 69.19M | 79.71M | 67.22M | 82.62M | 63.42M | 71.04M | 70.11M |
|
Operating Expenses
|
| -34.23M | 217.08M | | -68.90M | 369.74M | 52.46M | 92.06M | 85.97M | 103.53M | 239.69M | 196.64M | 114.15M | 241.66M | 110.84M | 129.49M | 166.08M | 138.97M | 110.98M | 144.60M | 127.32M | 164.57M | 123.84M | 141.34M | 133.20M | 134.87M | 124.15M | 121.65M | 118.03M |
|
Operating Income
|
| -34.23M | -66.54M | | -65.27M | -52.05M | -46.32M | -83.97M | -76.26M | -95.26M | -227.09M | -170.57M | -83.20M | -219.20M | -79.76M | -98.72M | -128.58M | -97.29M | -69.52M | -89.50M | -83.57M | -123.98M | -70.31M | -76.06M | -67.85M | -67.89M | -56.31M | -54.90M | -48.82M |
|
EBIT
|
| -34.23M | -66.54M | | -65.27M | -52.05M | -46.32M | -83.97M | -76.26M | -95.26M | -227.09M | -170.57M | -83.20M | -219.20M | -79.76M | -98.72M | -128.58M | -97.29M | -69.52M | -89.50M | -83.57M | -123.98M | -70.31M | -76.06M | -67.85M | -67.89M | -56.31M | -54.90M | -48.82M |
|
Interest & Investment Income
|
| 0.87M | 1.98M | | 1.71M | 3.16M | 1.66M | 1.23M | 0.87M | 1.37M | 0.21M | 0.24M | 0.71M | 1.02M | 0.19M | 1.18M | 3.87M | 9.35M | 10.23M | 10.09M | 9.17M | 10.30M | 9.66M | 9.33M | 9.03M | 9.09M | 8.61M | 8.84M | 8.35M |
|
Other Non Operating Income
|
| | | | | | -3.12M | 2.43M | 11.96M | 10.39M | -6.23M | 7.41M | -13.58M | 2.20M | -4.88M | -34.90M | -40.44M | 16.65M | 8.91M | -40.08M | 4.85M | 11.46M | 9.36M | -8.94M | 14.46M | -23.42M | 0.65M | 3.75M | 6.42M |
|
Non Operating Income
|
| -0.72M | 1.48M | | -1.76M | 3.00M | -3.12M | 2.43M | 11.96M | -3.85M | -6.23M | 7.41M | -13.58M | 2.20M | -4.88M | -5.50M | 3.96M | 9.53M | 1.23M | -1.41M | 0.39M | 6.78M | 9.36M | -8.94M | 3.44M | 1.44M | -0.20M | 3.75M | -0.51M |
|
EBT
|
| -33.36M | -64.56M | | -63.56M | -48.89M | -47.85M | -80.36M | -63.48M | -76.10M | -233.10M | -162.92M | -96.07M | -211.32M | -82.17M | -137.93M | -161.19M | -61.77M | -49.14M | -120.89M | -69.15M | -95.43M | -53.47M | -80.28M | -41.67M | -81.68M | -48.44M | -40.73M | -35.96M |
|
Tax Provisions
|
| | | | | -8.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
| 117.21M | -214.79M | | 231.91M | -343.71M | -47.99M | -80.63M | -63.74M | -76.55M | -232.91M | -163.32M | -96.41M | -211.82M | -82.39M | -137.93M | -161.19M | -61.77M | -49.14M | -120.89M | -69.15M | -95.43M | -53.47M | -80.28M | -41.67M | -81.68M | -48.44M | -40.73M | -35.96M |
|
Equity Income
|
| 41.64M | -0.94M | | 83.46M | -1.25M | -0.14M | -0.27M | -0.27M | -0.45M | 0.20M | -0.40M | -0.34M | -0.51M | -0.22M | | | | | | | | | | | | | | |
|
Investment Income
|
| | | | 3.75M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -33.36M | -64.56M | | -63.56M | -48.89M | -47.85M | -80.36M | -63.48M | -76.10M | -233.10M | -162.92M | -96.07M | -211.32M | -82.17M | -137.93M | -161.19M | -61.77M | -49.14M | -120.89M | -69.15M | -95.43M | -53.47M | -80.28M | -41.67M | -81.68M | -48.44M | -40.73M | -35.96M |
|
Consolidated Net Income
|
| -33.36M | -64.56M | | -63.56M | -48.89M | -47.85M | -80.36M | -63.48M | -76.10M | -233.10M | -162.92M | -96.07M | -211.32M | -82.17M | -137.93M | -161.19M | -61.77M | -49.14M | -120.89M | -69.15M | -95.43M | -53.47M | -80.28M | -41.67M | -81.68M | -48.44M | -40.73M | -35.96M |
|
Income towards Parent Company
|
| -33.36M | -64.56M | | -63.56M | -48.89M | -47.85M | -80.36M | -63.48M | -76.10M | -233.10M | -162.92M | -96.07M | -211.32M | -82.17M | -137.93M | -161.19M | -61.77M | -49.14M | -120.89M | -69.15M | -95.43M | -53.47M | -80.28M | -41.67M | -81.68M | -48.44M | -40.73M | -35.96M |
|
Net Income towards Common Stockholders
|
| -34.23M | -63.36M | | -65.37M | -46.43M | -47.99M | -80.63M | -63.74M | -76.55M | -232.91M | -163.32M | -96.41M | -211.82M | -82.39M | -137.93M | -161.19M | -61.77M | -49.14M | -120.89M | -69.15M | -95.43M | -53.47M | -80.28M | -41.67M | -81.68M | -48.44M | -40.73M | -35.96M |
|
EPS (Basic)
|
| -0.07 | -0.13 | | -0.11 | -0.07 | -0.66 | -1.08 | -0.84 | -0.88 | -0.26 | -0.18 | -0.10 | -2.22 | -0.09 | -0.14 | -0.17 | -0.06 | -0.05 | -0.13 | -0.07 | -0.10 | -0.05 | -0.08 | -0.04 | -0.08 | -0.04 | -0.04 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.10 | | -0.26 | -0.10 | -0.23 | -0.09 | -0.14 | -0.17 | -0.06 | -0.05 | -0.13 | -0.07 | -0.10 | -0.05 | -0.08 | -0.04 | -0.08 | -0.04 | -0.04 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
| 505.56M | 505.56M | | 583.56M | 683.76M | 683.76M | 738.48M | 738.48M | 885.92M | 885.92M | 949.09M | 954.09M | 964.09M | 964.09M | 979.09M | 979.09M | 979.09M | 979.09M | 979.09M | 983.89M | 988.39M | 992.09M | 992.09M | 996.09M | 996.09M | 1,080.76M | 1,084.74M | 1,099.56M |
|
Shares Outstanding (Diluted Average)
|
50.04M | | | | | | | | | 776.68M | | 930.46M | 950.35M | 929.92M | 955.50M | 957.68M | 959.09M | 958.07M | 961.44M | 964.82M | 968.77M | 966.39M | 973.15M | 975.94M | 981.69M | 989.48M | 1,080.83M | 1,091.93M | 1,102.07M |
|
EBITDA
|
| -34.23M | -66.54M | | -65.27M | -52.05M | -46.32M | -83.97M | -76.26M | -95.26M | -227.09M | -170.57M | -83.20M | -219.20M | -79.76M | -98.72M | -128.58M | -97.29M | -69.52M | -89.50M | -83.57M | -123.98M | -70.31M | -76.06M | -67.85M | -67.89M | -56.31M | -54.90M | -48.82M |
|
Interest Expenses
|
| | | | | | 0.06M | 0.06M | 0.04M | 0.02M | | | | | | | | | | | | | 0.11M | 0.49M | 0.74M | 0.90M | 1.19M | 1.26M | 1.40M |
|
Tax Rate
|
| | | | | 0.00% | | | | | | | | | | | | | | | | | | | | | | | |