Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 187.00M | 190.34M | 169.84M | 151.45M | 732.72M | 132.16M | 1.01B | 995.85M | 981.31M | 984.36M | 974.10M | 1.03B | 1.08B | 1.14B | 1.20B | 1.46B | 1.72B | 1.69B | 1.52B | 1.47B | 1.52B | 1.51B | 1.46B | 1.10B | 577.40M | 401.20M | 206.90M | 108.90M |
Cost of Revenue | 73.71M | 71.79M | 67.61M | 61.51M | 255.99M | 53.55M | 720.77M | 689.83M | 671.55M | 373.32M | 375.70M | 402.20M | 450.00M | 510.20M | 524.00M | 652.80M | 797.10M | 772.60M | 723.40M | 689.80M | 693.30M | 639.70M | 626.70M | 467.00M | 255.60M | 175.30M | 92.70M | 46.50M |
Gross Profit | 113.28M | 118.55M | 102.22M | 89.94M | 476.73M | 78.61M | 284.67M | 306.03M | 309.76M | 611.05M | 598.40M | 631.00M | 629.60M | 634.70M | 671.80M | 805.10M | 924.10M | 918.40M | 798.10M | 779.10M | 823.00M | 866.50M | 836.90M | 633.70M | 321.80M | 225.90M | 114.20M | 62.40M |
Operating Expenses | 113.28M | 198.64M | 117.86M | 88.43M | 343.87M | 55.14M | 54.80M | 59.19M | 53.50M | 348.70M | 349.30M | 430.80M | 463.30M | 504.20M | 561.60M | 713.40M | 583.50M | 580.40M | 504.80M | 453.80M | 370.20M | 332.10M | 395.90M | 350.50M | 153.50M | 96.70M | 40.50M | 22.40M |
Selling, General & Admin | 32.87M | 39.67M | 33.15M | 10.47M | 26.29M | 5.77M | 0 | 0 | N/A | 51.51M | 50.00M | 61.60M | 61.40M | 67.90M | 85.30M | 99.00M | 89.30M | 101.70M | 92.90M | 78.10M | 31.00M | 29.40M | 31.60M | 18.10M | 13.10M | 14.80M | 6.00M | 2.10M |
Research & Development | N/A | 0 | 0 | 0 | 0 | 0 | 0 | 0 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Other Operating Expenses | N/A | 158.97M | 84.71M | 77.97M | 317.58M | -1.10M | 86.38M | -182.56M | -53.50M | 297.19M | 299.30M | 369.20M | 401.90M | 436.30M | 476.30M | 614.40M | 494.20M | 478.70M | 411.90M | 375.70M | 339.20M | 302.70M | 364.30M | 332.40M | 140.40M | 81.90M | 34.50M | 20.30M |
Operating Income | 9.04M | -268.07M | 27.84M | 27.45M | 441.25M | 23.47M | 366.18M | 333.07M | 256.26M | 262.35M | 249.00M | 200.20M | 166.30M | 130.50M | 110.20M | 91.70M | 340.60M | 338.00M | 293.30M | 325.30M | 452.80M | 534.40M | 440.90M | 283.20M | 168.20M | 129.30M | 73.80M | 40.00M |
Other Expenses / Income | -179.11M | 103.23M | -3.88M | -18.23M | -18.25M | -19.80M | -49.94M | 246.84M | -192.39M | -214.92M | -216.36M | -216.03M | -315.57M | -314.82M | -326.22M | -260.77M | -347.26M | -367.10M | -293.30M | -267.17M | -373.60M | -335.30M | -321.10M | -173.50M | -84.50M | -59.60M | -40.80M | -24.30M |
Before Tax Income | -170.07M | 109.42M | -18.55M | -15.92M | 70.63M | 3.67M | 596.05M | 579.91M | 63.87M | 47.43M | 32.60M | -15.80M | -149.30M | -184.30M | -215.70M | -212.10M | -50.60M | -29.10M | -40.30M | 41.80M | 79.20M | 199.10M | 119.80M | 109.70M | 83.70M | 69.70M | 33.00M | 15.70M |
Income Tax Expenses | -12.75M | 17.26M | -13.57M | -10.15M | -371.00K | 261.00K | 229.86M | 246.84M | -27.52M | -20.05M | -1.96M | -929.00K | -7.20M | -18.40M | -18.70M | -53.40M | 30.93M | 40.98M | 34.26M | 83.12M | -854.00K | -37.79M | -5.24M | -373.30M | -167.20M | -123.90M | -84.30M | -48.70M |
Net Income | -166.20M | 75.73M | -4.98M | -5.77M | 60.31M | 3.24M | 316.24M | 64.28M | 247.76M | 20.61M | 207.30M | 132.50M | -57.10M | -71.70M | -64.30M | 415.50M | 29.90M | 176.80M | 71.00M | 263.50M | 158.90M | 169.00M | 107.30M | 99.20M | 81.00M | 64.50M | 28.60M | 13.00M |
Interest Expenses | 37.72M | 73.84M | 52.90M | 27.51M | 133.69M | 19.64M | 194.62M | 196.39M | 197.96M | 220.97M | 237.05M | 246.76M | -318.50M | -324.60M | 324.16M | 368.71M | 422.13M | 408.07M | 367.86M | 366.62M | 372.75M | 297.51M | 315.86M | -199.80M | -82.70M | -64.30M | -43.50M | -24.40M |
Basic Shares Outstanding | 143.62M | 149.40M | 149.48M | 148.57M | 119.99M | 148.87M | 2.00 | 0 | 121.53M | 141.59M | 141.10M | 130.40M | 115.70M | 112.80M | 110.80M | 117.50M | 135.90M | 137.10M | 134.40M | 133.30M | 133.10M | 124.20M | 105.40M | 98.80M | 90.80M | 68.20M | 35.00M | 17.80M |
Diluted Shares Outstanding | 143.62M | 150.83M | 149.48M | 148.57M | 119.99M | 148.87M | 2.00 | 0 | 121.84M | 141.59M | 141.10M | 130.40M | 115.70M | 112.80M | 110.80M | 117.50M | 135.90M | 137.10M | 134.40M | 133.30M | 133.10M | 124.20M | 105.40M | 98.80M | 90.80M | 68.20M | 35.00M | 17.80M |
EBITDA | 76.62M | 127.08M | 112.56M | 105.42M | 505.28M | 73.78M | 596.05M | 579.91M | 562.56M | 325.81M | 544.44M | 556.91M | 238.39M | 555.93M | 222.79M | 322.68M | 347.26M | 807.75M | 299.44M | 328.76M | 866.75M | 759.11M | 787.56M | 229.40M | 149.50M | 101.80M | 28.60M | 9.80M |
EBITDA Margin | 40.97% | 66.77% | 66.27% | 69.60% | 68.96% | 55.83% | 59.28% | 58.23% | 57.33% | 33.10% | 55.89% | 53.90% | 22.08% | 48.56% | 18.63% | 22.13% | 20.18% | 47.77% | 19.68% | 22.38% | 57.16% | 50.40% | 53.81% | 20.84% | 25.89% | 25.37% | 13.82% | 9.00% |
EBIT | -141.23M | 166.83M | 34.35M | 11.59M | 193.62M | 23.15M | 740.72M | 507.50M | 418.20M | 221.54M | 442.39M | 378.33M | -382.80M | -414.70M | 241.16M | 730.81M | 482.96M | 625.85M | 473.12M | 713.23M | 530.79M | 428.71M | 417.92M | -473.90M | -168.90M | -123.70M | -99.20M | -60.10M |
EBIT Margin | -75.53% | 87.65% | 20.23% | 7.65% | 26.43% | 17.51% | 73.67% | 50.96% | 42.62% | 22.51% | 45.42% | 36.62% | -35.46% | -36.22% | 20.17% | 50.13% | 28.06% | 37.01% | 31.10% | 48.56% | 35.01% | 28.46% | 28.55% | -43.05% | -29.25% | -30.83% | -47.95% | -55.19% |
Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 | 2004-12-31 | 2003-12-31 | 2002-12-31 | 2001-12-31 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 |