| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 537.40M | 472.08M | 485.63M | 223.01M | 198.36M | 190.90M | 330.98M | 455.04M | 616.49M | 606.88M | 980.63M | 662.35M | 450.12M | 389.52M | 292.44M | 171.79M |
| Cost of Revenue | 614.01M | 624.49M | 542.53M | 209.93M | 214.19M | 171.14M | 232.98M | 286.54M | 353.34M | 274.56M | 586.95M | 337.20M | 159.42M | 122.70M | 87.56M | 45.60M |
| Gross Profit | -76.61M | -152.41M | -56.90M | 13.08M | -15.83M | 19.76M | 98.00M | 168.50M | 263.15M | 332.32M | 393.69M | 325.14M | 290.71M | 266.82M | 204.88M | 126.19M |
| Operating Expenses | 386.38M | 372.64M | 401.42M | 320.58M | 345.38M | 313.57M | 281.25M | 276.00M | 245.77M | 148.67M | 212.96M | 115.23M | 118.08M | 87.16M | 37.50M | 24.37M |
| Selling, General & Admin | 386.38M | 372.64M | 401.42M | 320.58M | 345.38M | 313.57M | 281.25M | 276.00M | 245.77M | 148.67M | 212.96M | 125.67M | 118.08M | 87.16M | 37.50M | 24.37M |
| Research & Development | 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 | -10.84M | -216.61M | -1.22M | 6.31M | 37.14M | 34.21M | N/A | N/A | N/A | N/A | N/A | -10.43M | N/A | N/A | N/A | N/A |
| Operating Income | -462.99M | -525.05M | -458.32M | -307.50M | -437.29M | -299.24M | -211.86M | -168.63M | 17.38M | 183.65M | 180.73M | 209.91M | 172.63M | 179.67M | 167.38M | 101.83M |
| Other Expenses / Income | 62.23M | -314.85M | -70.92M | -134.15M | 46.22M | 100.63M | -42.04M | -35.97M | -22.64M | -8.00M | -13.65M | -13.25M | -337.66M | -4.88M | -6.16M | 578.00K |
| Before Tax Income | -555.59M | -839.90M | -529.24M | -441.65M | -391.08M | -225.25M | -253.90M | -204.60M | -5.25M | 175.65M | 167.08M | 196.67M | -165.03M | 174.79M | 161.22M | 102.40M |
| Income Tax Expenses | -24.57M | -70.91M | -6.57M | -37.62M | -38.99M | 34.05M | 31.79M | 60.49M | 74.03M | 80.85M | 75.88M | 62.19M | 46.32M | 43.87M | 36.40M | 23.34M |
| Net Income | -297.66M | -768.99M | -522.67M | -404.03M | -352.09M | -234.88M | -284.32M | -261.87M | -78.30M | 124.71M | 85.89M | 130.83M | -215.00M | 129.40M | 124.83M | 79.07M |
| Interest Expenses | 165.67M | 120.36M | 73.79M | 81.36M | 28.70M | 46.23M | 89.96M | 89.33M | 53.21M | 53.47M | 47.03M | 16.25M | 6.45M | 7.45M | 6.89M | 7.46M |
| Basic Shares Outstanding | 43.68M | 43.68M | 43.68M | 43.68M | 43.41M | 43.37M | 43.36M | 43.54M | 44.85M | 44.95M | 45.03M | 46.07M | 47.42M | 48.68M | 24.88M | 32.84M |
| Diluted Shares Outstanding | 43.68M | 43.68M | 43.68M | 43.68M | 43.41M | 43.37M | 43.36M | 43.54M | 44.85M | 45.06M | 45.03M | 46.07M | 47.42M | 48.68M | 24.88M | 32.84M |
| EBITDA | -313.75M | -581.17M | -331.40M | -206.43M | -263.63M | -211.56M | -67.86M | 16.95M | 207.28M | 460.71M | 391.25M | 359.49M | -41.59M | 290.41M | 246.29M | 147.99M |
| EBITDA Margin | -58.38% | -123.11% | -68.24% | -92.56% | -132.90% | -110.82% | -20.50% | 3.73% | 33.62% | 75.91% | 39.90% | 54.27% | -9.24% | 74.55% | 84.22% | 86.14% |
| EBIT | -156.56M | -719.54M | -455.45M | -360.29M | -362.38M | -154.59M | -162.57M | -112.05M | 48.94M | 259.03M | 208.80M | 209.27M | -162.23M | 180.72M | 168.11M | 109.86M |
| EBIT Margin | -29.13% | -152.42% | -93.78% | -161.56% | -182.68% | -80.98% | -49.12% | -24.62% | 7.94% | 42.68% | 21.29% | 31.60% | -36.04% | 46.40% | 57.49% | 63.95% |
| 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 |