Financial Year End | 2023-12-31 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-12-31 | 2021-01-02 | 2020-12-31 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 630.30M | 630.30M | 934.66M | 812.62M | 812.62M | 789.21M | 789.21M | 1.19B | 1.26B | 1.28B | 1.35B | 1.15B | 1.10B | 1.18B | 1.09B | 1.08B | 898.90M | 989.10M | 1.06B | 804.50M | 598.00M | 426.10M | 306.30M | 199.10M | 120.90M | 92.40M | 68.50M | 31.90M | 14.30M | 11.80M |
Cost of Revenue | 524.76M | 541.68M | 811.81M | 714.54M | 714.54M | 680.14M | 680.14M | 1.07B | 1.14B | 1.13B | 1.22B | 1.03B | 980.64M | 1.05B | 957.30M | 950.30M | 754.50M | 840.30M | 899.10M | 676.40M | 496.30M | 354.60M | 247.80M | 163.40M | 101.40M | 79.70M | 58.60M | 27.00M | 10.80M | 8.90M |
Gross Profit | 105.53M | 88.62M | 122.85M | 98.08M | 98.08M | 109.08M | 109.08M | 115.25M | 123.47M | 145.09M | 125.95M | 110.36M | 122.11M | 131.25M | 133.80M | 131.80M | 144.40M | 148.80M | 156.10M | 128.10M | 101.70M | 71.50M | 58.50M | 35.70M | 19.50M | 12.70M | 9.90M | 4.90M | 3.50M | 2.90M |
Operating Expenses | 76.50M | 78.00M | 99.59M | 86.82M | 86.82M | 98.41M | 98.41M | 119.31M | 119.29M | 138.70M | 110.20M | 101.22M | 86.63M | 93.77M | 89.00M | 102.69M | 115.70M | 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 |
Selling, General & Admin | 76.50M | 78.00M | 89.31M | 76.87M | 76.87M | 89.46M | 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 |
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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 500.00K | 100.00K | 200.00K | 200.00K | 200.00K |
Other Operating Expenses | -455.00K | N/A | 10.28M | 9.95M | 9.95M | 8.95M | 8.95M | 10.97M | -2.83M | 11.20M | 11.52M | 15.46M | -7.98M | 4.73M | 6.12M | 10.61M | 15.66M | 7.22M | 12.20M | 5.03M | 2.86M | N/A | N/A | 300.00M | N/A | -25.00K | 1.84M | 794.00K | 500.00K | 500.00K |
Operating Income | 29.03M | 8.27M | 1.13M | 2.37M | 11.26M | -12.72M | 10.67M | 35.99M | 1.95M | 6.38M | -31.09M | 9.15M | 35.48M | 37.48M | 44.80M | 28.10M | 28.80M | 2.50M | 5.00M | 3.10M | 22.70M | 15.20M | 12.90M | 9.90M | 5.20M | 1.30M | 2.20M | 1.10M | 600.00K | 100.00K |
Other Expenses / Income | -47.67M | -26.91M | -12.99M | -9.88M | -18.77M | -37.32M | -60.71M | -33.37M | -84.30M | -176.78M | -43.27M | -15.67M | -3.94M | -38.35M | -9.40M | -8.80M | -9.80M | -14.10M | -14.20M | -7.80M | -7.60M | 1.50M | 1.30M | -300.00K | -1.00M | -1.10M | -500.00K | -400.00K | 100.00K | 200.00K |
Before Tax Income | -18.64M | -18.64M | -11.86M | -7.51M | -7.51M | -50.04M | -50.04M | 2.62M | -114.52M | -170.40M | -74.36M | -6.52M | 31.53M | -874.00K | 35.40M | 19.30M | 19.00M | -11.60M | -9.20M | -4.70M | 15.10M | 16.70M | 14.20M | 9.60M | 4.20M | 200.00K | 1.70M | 700.00K | N/A | N/A |
Income Tax Expenses | 3.27M | 3.27M | -2.34M | -3.37M | -3.37M | -2.74M | -2.74M | 3.22M | -5.38M | -35.83M | -23.80M | -3.39M | 12.04M | 7.78M | 10.90M | 8.00M | 5.50M | -1.80M | 800.00K | -6.10M | 3.10M | 2.60M | 3.10M | 900.00K | 400.00K | 200.00K | -600.00K | -300.00K | N/A | N/A |
Net Income | -175.02M | -21.91M | -9.52M | -4.14M | -4.14M | -47.30M | 77.52M | -604.00K | -109.20M | -135.32M | -51.19M | -22.47M | 13.10M | -8.52M | 24.20M | 5.30M | 61.10M | -6.80M | -10.90M | 400.00K | 11.00M | 8.10M | 9.70M | 8.70M | 3.80M | N/A | 2.30M | 1.00M | 500.00K | 100.00K |
Interest Expenses | 50.24M | 26.91M | 14.73M | 8.77M | 7.68M | 30.04M | 26.82M | 34.68M | 34.41M | 29.77M | 32.09M | 9.85M | 7.91M | 8.05M | 9.60M | 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 |
Basic Shares Outstanding | 114.23M | 114.23M | 107.66M | 104.10M | 104.10M | 89.23M | 89.23M | 87.79M | 87.08M | 86.36M | 85.57M | 72.41M | 72.41M | 66.29M | 66.30M | 66.30M | 66.30M | 62.60B | 62.60B | 62.60B | 62.60B | 62.60B | 54.90M | 48.90M | 43.10M | 32.50M | 23.40M | 17.40M | 12.50M | 14.43M |
Diluted Shares Outstanding | 114.23M | 114.23M | 107.66M | 104.10M | 104.10M | 89.23M | 89.23M | 87.79M | 87.08M | 86.36M | 85.57M | 72.41M | 72.41M | 67.83M | 66.30M | 66.30M | 66.30M | 62.60B | 62.60B | 62.60B | 62.60B | 62.60B | 54.90M | 48.90M | 43.10M | 32.50M | 23.40M | 17.40M | 12.50M | 14.43M |
EBITDA | 60.07M | 8.27M | 38.80M | 37.01M | 34.82M | 17.58M | 131.90M | 69.94M | 34.15M | -108.55M | -8.74M | 5.00M | 54.91M | 29.70M | 64.93M | 41.59M | 94.41M | 26.95M | 23.55M | 18.18M | 32.82M | 22.26M | 21.36M | 17.03M | 9.74M | 5.11M | 4.48M | 1.44M | 1.10M | 600.00K |
EBITDA Margin | 9.53% | 1.31% | 4.15% | 4.55% | 4.28% | 2.23% | 16.71% | 5.88% | 2.71% | -8.48% | -0.65% | 0.44% | 4.98% | 2.51% | 5.95% | 3.84% | 10.50% | 2.72% | 2.23% | 2.26% | 5.49% | 5.22% | 6.97% | 8.55% | 8.06% | 5.53% | 6.54% | 4.51% | 7.69% | 5.08% |
EBIT | -121.51M | 8.27M | 2.88M | 1.26M | 175.00K | -20.00M | 101.59M | 37.29M | -80.18M | -141.38M | -42.90M | -16.01M | 33.06M | 7.30M | 44.70M | 22.14M | 76.55M | 5.43M | 4.18M | 3.12M | 21.12M | 14.12M | 14.24M | 11.54M | 5.61M | 1.95M | 2.67M | 700.00K | 600.00K | 100.00K |
EBIT Margin | -19.28% | 1.31% | 0.31% | 0.15% | 0.02% | -2.53% | 12.87% | 3.13% | -6.36% | -11.05% | -3.19% | -1.40% | 3.00% | 0.62% | 4.10% | 2.05% | 8.52% | 0.55% | 0.40% | 0.39% | 3.53% | 3.31% | 4.65% | 5.80% | 4.64% | 2.11% | 3.90% | 2.19% | 4.20% | 0.85% |
Financial Year End | 2023-12-31 | 2023-12-30 | 2022-12-31 | 2022-01-01 | 2021-12-31 | 2021-01-02 | 2020-12-31 | 2019-12-28 | 2018-12-29 | 2017-12-30 | 2016-12-31 | 2016-01-02 | 2015-01-03 | 2013-12-31 | 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 |