Financial Year End | 2023-12-31 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 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 | 1995-12-31 | 1994-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 630.30M | 934.66M | 812.62M | 789.21M | 1.19B | 1.26B | 1.28B | 1.35B | 1.15B | 1.24B | 1.18B | 1.09B | 1.08B | 898.93M | 989.13M | 1.06B | 804.49M | 598.03M | 426.10M | 306.25M | 199.10M | 120.90M | 89.88M | 67.78M | 32.70M | 14.30M | 11.80M | 11.70M | 8.00M | 100.00K |
Cost of Revenue | 541.68M | 811.81M | 714.54M | 680.14M | 1.07B | 1.14B | 1.13B | 1.22B | 1.03B | 1.10B | 1.05B | 957.33M | 950.35M | 754.49M | 840.26M | 899.08M | 676.36M | 496.29M | 354.60M | 247.81M | 163.42M | 101.43M | 77.50M | 56.23M | 27.12M | 10.80M | 8.90M | 8.90M | 5.70M | N/A |
Gross Profit | 88.62M | 122.85M | 98.08M | 109.08M | 115.25M | 123.47M | 145.09M | 125.95M | 110.36M | 143.29M | 131.25M | 133.74M | 131.73M | 144.44M | 148.87M | 156.09M | 128.13M | 101.73M | 71.50M | 58.44M | 35.68M | 19.47M | 12.38M | 11.55M | 5.58M | 3.50M | 2.90M | 2.80M | 2.30M | 100.00K |
Operating Expenses | 80.35M | 99.59M | 86.82M | 98.41M | 119.31M | 119.29M | 138.70M | 109.96M | 90.70M | 98.86M | 93.77M | 87.81M | 102.69M | 103.07M | 137.55M | 151.05M | 123.84M | 78.25M | 56.29M | 43.24M | 325.79M | 14.28M | 11.15M | 8.99M | 4.43M | 2.90M | 2.80M | 2.90M | 1.60M | 800.00K |
Selling, General & Admin | 78.00M | 89.31M | 76.87M | 89.46M | 108.34M | 108.25M | 127.51M | 98.68M | 85.75M | 94.61M | 89.04M | 82.88M | 92.08M | 100.04M | 130.33M | 138.85M | 118.81M | 75.39M | 56.29M | 43.24M | 25.79M | 14.28M | 10.67M | 7.05M | 3.43M | 2.20M | 2.10M | 2.20M | 1.20M | 700.00K |
Research & Development | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 233.00K | 7.77M | 539.00K | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 476.00K | 133.36K | 254.00K | 200.00K | 200.00K | 200.00K | 200.00K | N/A |
Other Operating Expenses | N/A | 10.28M | 9.95M | 8.95M | 10.97M | -2.83M | -23.66M | -28.29M | -12.15M | -2.49M | -7.05M | -2.19M | 10.61M | 3.02M | 7.22M | 12.20M | 5.03M | 2.86M | N/A | N/A | 300.00M | N/A | -1.00K | 1.81M | 740.00K | 500.00K | 500.00K | 500.00K | 200.00K | 100.00K |
Operating Income | 8.27M | 1.13M | 2.37M | -12.72M | 35.99M | 1.95M | 6.38M | 15.76M | 11.89M | 43.89M | 37.48M | 45.93M | 29.04M | 28.78M | 2.48M | 5.05M | 4.47M | 23.48M | 15.21M | 15.20M | 9.89M | 5.19M | 1.23M | 2.56M | 1.15M | 600.00K | 100.00K | -100.00K | 700.00K | -700.00K |
Other Expenses / Income | -26.91M | -13.16M | -15.75M | -64.24M | -23.09M | -5.38M | -35.83M | -23.80M | -3.39M | -28.38M | 7.78M | -6.55M | -17.34M | -3.65M | -14.03M | -14.28M | -9.13M | -8.35M | 1.50M | -969.00K | 77.00K | -1.02M | -1.06M | -985.51K | -542.59K | 100.00K | N/A | 100.00K | 400.00K | N/A |
Before Tax Income | -18.64M | -11.86M | -7.51M | -50.04M | 2.62M | -114.52M | -170.40M | -74.36M | -6.52M | 15.53M | -874.00K | 35.45M | 19.26M | 19.03M | -11.55M | -9.23M | -4.65M | 15.13M | 16.70M | 14.23M | 9.56M | 4.17M | 165.00K | 1.67M | 741.00K | 700.00K | 300.00K | N/A | 1.10M | N/A |
Income Tax Expenses | 3.27M | -2.34M | -3.37M | -2.74M | 3.22M | -5.38M | -35.83M | -23.80M | -3.39M | 8.90M | 7.78M | 10.93M | 8.05M | 5.46M | -1.76M | 790.00K | -6.10M | 3.13M | 2.57M | 3.14M | 859.00K | 401.00K | 146.00K | -578.78K | -312.00K | 100.00K | N/A | 100.00K | 200.00K | N/A |
Net Income | -175.02M | -9.52M | -4.14M | -47.30M | -604.00K | -109.20M | -135.32M | -51.19M | -22.47M | 13.10M | -8.52M | 24.22M | 5.30M | 61.07M | -6.76M | -10.94M | 407.00K | 10.96M | 13.56M | 11.02M | 8.70M | 3.77M | 19.00K | 2.25M | 1.05M | 500.00K | 100.00K | -200.00K | 900.00K | -700.00K |
Interest Expenses | 25.82M | 14.73M | 8.77M | 30.04M | 34.68M | 34.41M | 32.50M | 43.27M | 15.67M | 7.76M | 7.86M | 9.33M | 8.84M | 9.95M | 14.03M | 14.28M | 8.82M | 7.02M | 3.42M | 1.44M | 1.94M | 1.41M | 1.75M | 970.19K | N/A | 100.00K | N/A | 200.00K | 100.00K | N/A |
Basic Shares Outstanding | 114.23M | 107.66M | 104.10M | 89.23M | 87.79M | 87.08M | 86.22M | 85.57M | 72.41M | 66.83M | 66.29M | 65.90M | 65.64M | 65.18M | 64.77M | 64.26M | 62.78M | 57.68M | 56.49M | 55.08M | 47.19M | 41.84M | 41.08M | 26.48M | 15.00M | 12.50M | 14.43M | 10.00M | 11.25M | 10.00M |
Diluted Shares Outstanding | 114.23M | 107.66M | 104.10M | 89.23M | 87.79M | 87.08M | 86.36M | 85.57M | 72.41M | 68.37M | 67.83M | 66.61M | 66.58M | 66.03M | 64.77M | 64.26M | 62.78M | 57.68M | 56.49M | 55.08M | 49.81M | 41.84M | 41.08M | 26.48M | 15.00M | 12.50M | 14.43M | 10.00M | 11.25M | 10.00M |
EBITDA | 38.22M | 41.31M | 36.08M | 11.16M | 44.03M | -109.14M | -104.98M | 3.18M | 24.81M | 45.30M | 29.57M | 65.27M | 48.49M | 46.84M | 32.84M | 24.41M | 20.20M | 35.19M | 18.44M | 22.32M | 15.37M | 9.32M | 4.94M | 4.54M | 2.02M | 1.00M | 500.00K | 400.00K | 900.00K | -600.00K |
EBITDA Margin | 6.06% | 4.42% | 4.44% | 1.41% | 3.70% | -8.66% | -8.20% | 0.24% | 2.17% | 3.65% | 2.50% | 5.98% | 4.48% | 5.21% | 3.32% | 2.31% | 2.51% | 5.88% | 4.33% | 7.29% | 7.72% | 7.71% | 5.49% | 6.70% | 6.19% | 6.99% | 4.24% | 3.42% | 11.25% | -600.00% |
EBIT | -145.93M | 2.88M | 1.26M | -20.00M | 37.29M | -80.18M | -138.65M | -31.71M | -10.19M | 29.77M | 7.12M | 44.49M | 22.18M | 76.48M | 5.50M | 4.13M | 3.13M | 21.11M | 19.54M | 15.59M | 11.50M | 5.58M | 1.91M | 2.64M | 741.00K | 700.00K | 100.00K | 100.00K | 1.20M | -700.00K |
EBIT Margin | -23.15% | 0.31% | 0.15% | -2.53% | 3.13% | -6.36% | -10.84% | -2.35% | -0.89% | 2.40% | 0.60% | 4.08% | 2.05% | 8.51% | 0.56% | 0.39% | 0.39% | 3.53% | 4.59% | 5.09% | 5.78% | 4.62% | 2.13% | 3.90% | 2.27% | 4.90% | 0.85% | 0.85% | 15.00% | -700.00% |
Financial Year End | 2023-12-31 | 2022-12-31 | 2022-01-01 | 2021-01-02 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-28 | 2012-12-29 | 2011-12-31 | 2011-01-01 | 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 | 1995-12-31 | 1994-12-31 |