| Financial Year End | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 294.30M | 572.31M | 418.35M | 352.75M | 344.51M | 461.24M | 421.99M | 367.60M | 423.30M | 234.00M | 237.30M | 307.60M | 224.70M | 33.30M |
| Cost of Revenue | 136.18M | 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 |
| Gross Profit | 158.12M | 572.31M | 418.35M | 352.75M | 344.51M | 461.24M | 421.99M | 367.60M | 423.30M | 234.00M | 237.30M | 307.60M | 224.70M | 33.30M |
| Operating Expenses | 34.90M | 35.30M | 31.18M | 30.67M | 30.08M | 33.67M | 41.15M | 37.42M | 40.19M | 122.97M | 110.39M | 110.80M | 99.46M | 15.33M |
| Selling, General & Admin | N/A | 35.30M | 31.18M | 30.67M | 30.08M | 33.67M | 41.03M | 37.40M | 40.20M | 27.10M | 25.40M | 21.10M | 21.00M | 4.90M |
| 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 |
| Other Operating Expenses | 34.90M | N/A | N/A | N/A | N/A | N/A | 115.00K | 18.00K | -8.00K | 95.87M | 84.99M | 89.70M | 78.46M | 10.43M |
| Operating Income | 123.22M | 383.54M | 238.06M | 141.02M | 86.33M | 176.62M | 207.90M | 175.40M | 216.50M | 81.30M | 122.30M | 194.40M | 125.20M | 18.00M |
| Other Expenses / Income | -194.77M | -137.14M | -142.41M | -127.09M | -122.72M | -148.42M | -139.03M | -117.30M | -165.00M | -76.00M | -59.40M | -80.90M | -70.20M | -14.60M |
| Before Tax Income | -71.56M | 246.40M | 95.65M | 13.93M | -36.39M | 28.20M | 68.88M | 58.10M | 51.50M | 5.30M | 62.90M | 113.50M | 55.00M | 3.40M |
| Income Tax Expenses | -4.13M | 20.53M | 9.93M | 1.85M | -7.28M | 5.40M | 8.26M | 5.66M | 3.86M | 4.24M | 10.21M | 24.37M | 6.87M | 1.03M |
| Net Income | -67.42M | 225.88M | 85.72M | 2.60M | -29.11M | 22.80M | 60.18M | 52.50M | 47.70M | 1.10M | 52.70M | 89.10M | 48.10M | 2.30M |
| Interest Expenses | 103.29M | -38.21M | -144.74M | -45.97M | -48.01M | -48.01M | -142.52M | -120.40M | -142.49M | -90.55M | -75.75M | -80.92M | -81.69M | -14.63M |
| Basic Shares Outstanding | 30.55M | 31.72M | 29.78M | 30.35M | 33.24M | 41.32M | 41.53M | 34.20M | 26.00M | 26.00M | 28.30M | 30.80M | 33.50M | 33.60M |
| Diluted Shares Outstanding | 30.55M | 31.72M | 29.78M | 30.35M | 33.24M | 41.32M | 41.53M | 34.20M | 26.00M | 26.00M | 28.30M | 30.80M | 33.50M | 33.60M |
| EBITDA | 161.30M | 348.99M | 94.99M | 91.71M | 36.05M | 139.92M | 101.47M | 84.16M | 45.70M | 10.51M | 71.19M | 116.19M | 55.39M | -1.07M |
| EBITDA Margin | 54.81% | 60.98% | 22.71% | 26.00% | 10.46% | 30.33% | 24.05% | 22.89% | 10.80% | 4.49% | 30.00% | 37.77% | 24.65% | -3.20% |
| EBIT | 31.73M | 208.19M | -49.09M | -41.52M | -84.40M | -19.82M | -74.07M | -62.24M | -90.93M | -85.20M | -12.84M | 32.54M | -26.72M | -11.30M |
| EBIT Margin | 10.78% | 36.38% | -11.73% | -11.77% | -24.50% | -4.30% | -17.55% | -16.93% | -21.48% | -36.41% | -5.41% | 10.58% | -11.89% | -33.92% |
| Financial Year End | 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 |