Financial Year End | 2023-12-28 | 2022-12-29 | 2021-12-30 | 2020-12-31 | 2019-12-26 | 2018-12-27 | 2017-12-28 | 2016-12-29 | 2015-12-31 | 2015-01-01 | 2013-12-26 | 2012-12-27 | 2011-12-29 | 2010-12-30 | 2009-12-31 | 2009-01-01 | 2007-12-27 | 2006-12-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 165.20M | 249.20M | 114.60M | 90.40M | 444.80M | 441.40M | 426.10M | 447.60M | 446.50M | 394.00M | 462.80M | 448.80M | 435.40M | 427.50M | 380.70M | 369.50M | 308.30M | 219.30M |
Cost of Revenue | 80.10M | 27.20M | 18.40M | 10.30M | 38.30M | 37.40M | 32.40M | 30.00M | 30.80M | 26.40M | 54.50M | 144.60M | 132.70M | 126.70M | 20.00M | 110.60M | 79.30M | 165.10M |
Gross Profit | 85.10M | 222.00M | 96.20M | 80.10M | 406.50M | 404.00M | 393.70M | 417.60M | 415.70M | 367.60M | 408.30M | 304.20M | 302.70M | 300.80M | 360.70M | 258.90M | 229.00M | 54.20M |
Operating Expenses | 112.40M | 209.30M | 164.80M | 139.40M | 245.20M | 249.70M | 239.80M | 244.60M | 233.40M | 208.40M | 206.30M | 112.40M | 109.00M | 110.20M | 192.50M | 85.20M | 66.00M | 60.00M |
Selling, General & Admin | 86.90M | 87.10M | 70.70M | 68.50M | 108.70M | 114.80M | 109.90M | 116.60M | 110.90M | 87.10M | 90.90M | 92.00M | 90.20M | 92.40M | 76.50M | 72.80M | 60.10M | 54.60M |
Research & Development | 3.00M | 4.60M | 1.70M | 1.90M | 3.60M | 1.70M | 3.60M | 3.40M | 1.50M | 1.70M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Other Operating Expenses | N/A | 122.20M | 94.10M | 70.90M | 136.50M | 200.00K | 300.00K | 128.00M | -200.00K | -800.00K | -1.20M | 20.40M | 18.80M | 17.80M | 34.20M | 12.40M | 5.90M | 5.40M |
Operating Income | -27.30M | 13.40M | -68.60M | -59.30M | 161.30M | 154.30M | 153.90M | 173.00M | 148.00M | 151.70M | 202.00M | 191.80M | 193.70M | 190.60M | 168.20M | 173.20M | 161.50M | -10.00M |
Other Expenses / Income | 724.00M | -73.10M | -49.80M | 96.90M | -62.20M | -50.60M | 140.90M | -64.10M | -66.50M | -76.20M | -52.00M | -99.80M | -73.70M | -64.00M | -49.50M | -88.50M | -61.40M | -500.00K |
Before Tax Income | 696.70M | -66.20M | -118.40M | 35.90M | 99.10M | 103.70M | 185.30M | 96.20M | 81.50M | 75.50M | 150.00M | 92.00M | 120.00M | 126.60M | 118.70M | 84.70M | 104.30M | -10.50M |
Income Tax Expenses | N/A | -37.60M | -4.90M | 162.20M | 12.40M | 23.50M | 127.50M | 9.20M | 17.80M | 9.90M | 20.20M | 26.70M | 19.40M | 16.80M | 16.60M | 35.00M | 41.90M | 4.70M |
Net Income | 705.20M | -28.60M | -113.50M | -126.30M | 86.70M | 29.80M | 1.60M | 25.40M | 15.40M | 13.40M | 41.20M | 13.40M | 31.50M | 29.20M | 26.10M | 15.90M | 24.80M | -10.50M |
Interest Expenses | 27.90M | 79.70M | 64.80M | 55.80M | 58.00M | 55.40M | 63.70M | 67.90M | 66.30M | 67.20M | 65.50M | 66.70M | 49.20M | 44.40M | 47.10M | 63.80M | 100.00K | 500.00K |
Basic Shares Outstanding | 47.88M | 8.20M | 7.98M | 7.79M | 7.85M | 8.09M | 12.23M | 6.09M | 5.95M | 5.87M | 5.64M | 5.58M | 5.39M | 4.63M | 4.21M | 4.20M | 4.20M | 4.20M |
Diluted Shares Outstanding | 48.57M | 8.20M | 7.99M | 7.80M | 7.78M | 15.74M | 6.57M | 6.06M | 5.96M | 5.90M | 5.66M | 5.50M | 5.46M | 4.71M | 4.21M | 4.20M | 4.22M | 9.39M |
EBITDA | 750.10M | 45.00M | -18.20M | 129.00M | 197.10M | 199.00M | 385.20M | 198.90M | 180.00M | 176.60M | 242.10M | 154.90M | 177.10M | 183.90M | 193.20M | 198.10M | 169.70M | -1.00M |
EBITDA Margin | 454.06% | 18.06% | -15.88% | 142.70% | 44.31% | 45.08% | 90.40% | 44.44% | 40.31% | 44.82% | 52.31% | 34.51% | 40.68% | 43.02% | 50.75% | 53.61% | 55.04% | -0.46% |
EBIT | 733.10M | 13.50M | -53.60M | 91.70M | 157.10M | 108.70M | 192.80M | 102.50M | 99.50M | 90.50M | 126.90M | 106.80M | 100.10M | 90.40M | 89.80M | 114.70M | 66.80M | -5.30M |
EBIT Margin | 443.77% | 5.42% | -46.77% | 101.44% | 35.32% | 24.63% | 45.25% | 22.90% | 22.28% | 22.97% | 27.42% | 23.80% | 22.99% | 21.15% | 23.59% | 31.04% | 21.67% | -2.42% |
Financial Year End | 2023-12-28 | 2022-12-29 | 2021-12-30 | 2020-12-31 | 2019-12-26 | 2018-12-27 | 2017-12-28 | 2016-12-29 | 2015-12-31 | 2015-01-01 | 2013-12-26 | 2012-12-27 | 2011-12-29 | 2010-12-30 | 2009-12-31 | 2009-01-01 | 2007-12-27 | 2006-12-28 |