| PROTHENA CORP PUBLIC LTD CO (PRTA) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Total Revenue | | 2,646,000$ | 3,351,000$ | 4,420,000$ | 4,348,000$ | 5,387,000$ | 6,743,000$ | 132,014,000$ | 7,165,000$ | 8,102,000$ | 84,866,000$ | 7,700,000$ | 6,690,000$ | 49,923,000$ | 1,913,000$ | 1,312,000$ | 1,153,000$ | 1,172,000$ | 139,174,000$ | 60,071,000$ | 160,000$ | 360,000$ | 157,000$ | 195,000$ | 1,137,000$ | 1,569,000$ | 2,034,000$ | 2,296,000$ | 2,304,000$ | 870,000$ | 791,000$ | 831,000$ | 227,000$ | 229,000$ | 219,000$ | 26,812,000$ | 259,000$ | 171,000$ | 286,000$ | 333,000$ | 277,000$ | 307,000$ | 429,000$ | 278,000$ | 593,000$ | 2,013,000$ | 1,486,000$ | 15,121,000$ | 32,234,000$ |
| QoQ% | | (21.04%) | (24.19%) | 1.66% | (19.29%) | (20.11%) | (94.89%) | 1,742.48% | (11.57%) | (90.45%) | 1,002.16% | 15.10% | (86.60%) | 2,509.67% | 45.81% | 13.79% | (1.62%) | (99.16%) | 131.68% | 37,444.38% | (55.56%) | 129.30% | (19.49%) | (82.85%) | (27.53%) | (22.86%) | (11.41%) | (.35%) | 164.83% | 9.99% | (4.81%) | 266.08% | (.87%) | 4.57% | (99.18%) | 10,252.12% | 51.46% | (40.21%) | (14.11%) | 20.22% | (9.77%) | (28.44%) | 54.32% | (53.12%) | (70.54%) | 35.46% | (90.17%) | (53.09%) | 19,201.80% |
| YoY% | | (50.88%) | (50.30%) | (96.65%) | (39.32%) | (33.51%) | (92.06%) | 1,614.47% | 7.10% | (83.77%) | 4,336.28% | 486.89% | 480.23% | 4,159.64% | (98.63%) | (97.82%) | 620.63% | 225.56% | 88,545.86% | 30,705.64% | (85.93%) | (77.06%) | (92.28%) | (91.51%) | (50.65%) | 80.35% | 157.14% | 176.29% | 914.98% | 279.91% | 261.19% | (96.90%) | (12.36%) | 33.92% | (23.43%) | 7,951.65% | (6.50%) | (44.30%) | (33.33%) | 19.78% | (53.29%) | (84.75%) | (71.13%) | (98.16%) | (98.16%) | 1,105.39% | 769.01% | 8,954.49% | 18,750.29% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 2,646,000$ | 3,351,000$ | 4,420,000$ | 4,348,000$ | 5,387,000$ | 6,743,000$ | 132,014,000$ | 7,165,000$ | 8,102,000$ | 84,866,000$ | 7,700,000$ | 6,690,000$ | 49,923,000$ | 1,913,000$ | 1,312,000$ | 1,153,000$ | 1,172,000$ | 139,174,000$ | 60,071,000$ | 160,000$ | 360,000$ | 157,000$ | 195,000$ | 1,137,000$ | 1,569,000$ | 2,034,000$ | 2,296,000$ | 2,304,000$ | 870,000$ | 791,000$ | 831,000$ | 227,000$ | 229,000$ | 219,000$ | 26,812,000$ | 259,000$ | 171,000$ | 286,000$ | 333,000$ | 277,000$ | 307,000$ | 429,000$ | 278,000$ | 593,000$ | 2,013,000$ | 1,486,000$ | 15,121,000$ | 32,234,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 24,224,000$ | 42,655,000$ | 89,036,000$ | 68,409,000$ | 67,020,000$ | 67,483,000$ | 73,637,000$ | 81,578,000$ | 78,831,000$ | 74,558,000$ | 70,523,000$ | 58,494,000$ | 49,995,000$ | 51,849,000$ | 44,521,000$ | 39,097,000$ | 34,264,000$ | 29,947,000$ | 32,122,000$ | 32,269,000$ | 30,668,000$ | 31,003,000$ | 26,927,000$ | 24,989,000$ | 23,530,000$ | 21,177,000$ | 18,664,000$ | 23,140,000$ | 22,949,000$ | 24,578,000$ | 63,348,000$ | 48,935,000$ | 47,546,000$ | 53,753,000$ | 44,944,000$ | 36,530,000$ | 49,448,000$ | 42,974,000$ | 40,493,000$ | 27,675,000$ | 24,519,000$ | 23,090,000$ | 18,313,000$ | 15,622,000$ | 15,118,000$ | 14,618,000$ | 13,552,000$ | 14,215,000$ |
| Operating Income | | (24,203,000$) | (40,240,000$) | (84,616,000$) | (65,581,000$) | (64,897,000$) | (66,513,000$) | 58,377,000$ | (81,528,000$) | (78,515,000$) | 10,308,000$ | (66,504,000$) | (56,325,000$) | (72,000$) | (50,332,000$) | (43,209,000$) | (37,944,000$) | (33,092,000$) | 109,227,000$ | 27,949,000$ | (32,109,000$) | (30,308,000$) | (30,846,000$) | (26,732,000$) | (24,848,000$) | (23,274,000$) | (20,972,000$) | (18,497,000$) | (22,954,000$) | (22,755,000$) | (24,323,000$) | (63,069,000$) | (48,708,000$) | (47,317,000$) | (53,534,000$) | (18,132,000$) | (36,271,000$) | (49,277,000$) | (42,688,000$) | (40,160,000$) | (27,410,000$) | (24,212,000$) | (22,661,000$) | (18,035,000$) | (15,029,000$) | (13,105,000$) | (13,132,000$) | 1,569,000$ | 18,019,000$ |
| Operating Margin | | (914.70%) | (1,200.84%) | (1,914.39%) | (1,508.30%) | (1,204.70%) | (986.40%) | 44.22% | (1,137.87%) | (969.08%) | 12.15% | (863.69%) | (841.93%) | (.14%) | (2,631.05%) | (3,293.37%) | (3,290.89%) | (2,823.55%) | 78.48% | 46.53% | (20,068.13%) | (8,418.89%) | (19,647.13%) | (13,708.72%) | (2,185.40%) | (1,483.37%) | (1,031.07%) | (805.62%) | (996.27%) | (2,615.52%) | (3,074.97%) | (7,589.53%) | (21,457.27%) | (20,662.45%) | (24,444.75%) | (67.63%) | (14,004.25%) | (28,816.96%) | (14,925.87%) | (12,060.06%) | (9,895.31%) | (7,886.65%) | (5,282.28%) | (6,487.41%) | (2,534.40%) | (651.02%) | (883.72%) | 10.38% | 55.90% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 364,000$ | 0$ | 0$ | 10,000$ | 0$ | 0$ | 0$ | 0$ | | | | | |
| Income Before Tax | | (21,579,000$) | (36,912,000$) | (80,965,000$) | (61,373,000$) | (59,501,000$) | (59,836,000$) | 64,847,000$ | (74,440,000$) | (70,618,000$) | 18,815,000$ | (58,901,000$) | (49,776,000$) | 3,345,000$ | (48,417,000$) | (42,572,000$) | (37,961,000$) | (33,096,000$) | 109,196,000$ | 27,896,000$ | (32,075,000$) | (30,363,000$) | (30,792,000$) | (26,537,000$) | (23,735,000$) | (21,685,000$) | (18,980,000$) | (15,966,000$) | (20,667,000$) | (21,910,000$) | (23,597,000$) | (61,828,000$) | (48,780,000$) | (47,471,000$) | (54,099,000$) | (18,988,000$) | (37,045,000$) | (48,550,000$) | (42,818,000$) | (40,256,000$) | (27,340,000$) | (24,155,000$) | (22,738,000$) | (18,082,000$) | (14,936,000$) | (12,987,000$) | (12,941,000$) | 1,586,000$ | 18,003,000$ |
| Tax Expenses | | 10,000$ | (371,000$) | 44,802,000$ | (1,178,000$) | (1,545,000$) | (835,000$) | (2,039,000$) | (2,201,000$) | (3,142,000$) | (3,092,000$) | (4,306,000$) | (2,912,000$) | (3,004,000$) | (2,653,000$) | (1,328,000$) | (1,671,000$) | 83,000$ | (51,000$) | 254,000$ | 4,660,000$ | 353,000$ | (215,000$) | (255,000$) | (166,000$) | (131,000$) | 468,000$ | (156,000$) | 198,000$ | 551,000$ | 962,000$ | (1,946,000$) | (37,000$) | 287,000$ | (1,705,000$) | (1,287,000$) | (1,661,000$) | 353,000$ | 421,000$ | 189,000$ | 181,000$ | 2,000$ | 238,000$ | 195,000$ | 266,000$ | 123,000$ | 241,000$ | 296,000$ | 151,000$ |
| Net Income | | (21,589,000$) | (36,541,000$) | (125,767,000$) | (60,195,000$) | (57,956,000$) | (59,001,000$) | 66,886,000$ | (72,239,000$) | (67,476,000$) | 21,907,000$ | (54,595,000$) | (46,864,000$) | 6,349,000$ | (45,764,000$) | (41,244,000$) | (36,290,000$) | (33,179,000$) | 109,247,000$ | 27,642,000$ | (36,735,000$) | (30,716,000$) | (30,577,000$) | (26,282,000$) | (23,569,000$) | (21,554,000$) | (19,448,000$) | (15,810,000$) | (20,865,000$) | (22,461,000$) | (24,559,000$) | (59,882,000$) | (48,743,000$) | (47,758,000$) | (52,394,000$) | (17,701,000$) | (35,384,000$) | (48,903,000$) | (43,239,000$) | (40,445,000$) | (27,521,000$) | (24,157,000$) | (22,976,000$) | (18,277,000$) | (15,202,000$) | (13,110,000$) | (13,182,000$) | 1,290,000$ | 17,852,000$ |
| Profit Margin | | (815.91%) | (1,090.45%) | (2,845.41%) | (1,384.43%) | (1,075.85%) | (875.00%) | 50.67% | (1,008.22%) | (832.83%) | 25.81% | (709.03%) | (700.51%) | 12.72% | (2,392.26%) | (3,143.60%) | (3,147.44%) | (2,830.97%) | 78.50% | 46.02% | (22,959.38%) | (8,532.22%) | (19,475.80%) | (13,477.95%) | (2,072.91%) | (1,373.74%) | (956.15%) | (688.59%) | (905.60%) | (2,581.72%) | (3,104.80%) | (7,206.02%) | (21,472.69%) | (20,855.02%) | (23,924.20%) | (66.02%) | (13,661.78%) | (28,598.25%) | (15,118.53%) | (12,145.65%) | (9,935.38%) | (7,868.73%) | (5,355.71%) | (6,574.46%) | (2,563.58%) | (651.27%) | (887.08%) | 8.53% | 55.38% |
| TTM | | (1,653.18%) | (1,602.07%) | (1,449.51%) | (74.26%) | (80.84%) | (85.59%) | (21.94%) | (159.88%) | (136.95%) | (49.07%) | (212.72%) | (213.11%) | (215.37%) | (2,819.41%) | (1.03%) | 33.45% | 33.39% | 34.76% | (115.87%) | (14,255.73%) | (6,011.03%) | (3,334.93%) | (1,840.99%) | (1,142.43%) | (946.93%) | (1,047.23%) | (1,336.77%) | (2,664.03%) | (5,724.35%) | (8,707.51%) | (13,863.02%) | (606.09%) | (556.84%) | (562.19%) | (527.56%) | (16,012.49%) | (15,005.44%) | (11,252.04%) | (8,551.19%) | (7,198.37%) | (5,016.30%) | (2,099.76%) | (1,367.76%) | (209.25%) | (14.06%) | (10.39%) | (3.36%) | (43.35%) |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | (21,589,000$) | (36,541,000$) | (125,767,000$) | (60,195,000$) | (57,956,000$) | (59,001,000$) | 66,886,000$ | (72,239,000$) | (67,476,000$) | 21,907,000$ | (54,595,000$) | (46,864,000$) | 6,349,000$ | (45,764,000$) | (41,244,000$) | (36,290,000$) | (33,179,000$) | 109,247,000$ | 27,642,000$ | (36,735,000$) | (30,716,000$) | (30,577,000$) | (26,282,000$) | (23,569,000$) | (21,554,000$) | (19,448,000$) | (15,810,000$) | (20,865,000$) | (22,461,000$) | (24,559,000$) | (59,882,000$) | (48,743,000$) | (47,758,000$) | (52,394,000$) | (17,701,000$) | (35,384,000$) | (48,903,000$) | (43,239,000$) | (40,445,000$) | (27,521,000$) | (24,157,000$) | (22,976,000$) | (18,277,000$) | (15,202,000$) | (13,110,000$) | (13,182,000$) | 1,290,000$ | 17,852,000$ |
| QoQ% | | 40.92% | 70.95% | (108.93%) | (3.86%) | 1.77% | (188.21%) | 192.59% | (7.06%) | (408.01%) | 140.13% | (16.50%) | (838.13%) | 113.87% | (10.96%) | (13.65%) | (9.38%) | (130.37%) | 295.22% | 175.25% | (19.60%) | (.46%) | (16.34%) | (11.51%) | (9.35%) | (10.83%) | (23.01%) | 24.23% | 7.11% | 8.54% | 58.99% | (22.85%) | (2.06%) | 8.85% | (196.00%) | 49.98% | 27.65% | (13.10%) | (6.91%) | (46.96%) | (13.93%) | (5.14%) | (25.71%) | (20.23%) | (15.96%) | .55% | (1,121.86%) | (92.77%) | 261.50% |
| YoY% | | 62.75% | 38.07% | (288.03%) | 16.67% | 14.11% | (369.33%) | 222.51% | (54.15%) | (1,162.78%) | 147.87% | (32.37%) | (29.14%) | 119.14% | (141.89%) | (249.21%) | 1.21% | (8.02%) | 457.29% | 205.18% | (55.86%) | (42.51%) | (57.22%) | (66.24%) | (12.96%) | 4.04% | 20.81% | 73.60% | 57.19% | 52.97% | 53.13% | (238.30%) | (37.75%) | 2.34% | (21.17%) | 56.23% | (28.57%) | (102.44%) | (88.19%) | (121.29%) | (81.04%) | (84.26%) | (74.30%) | (1,516.82%) | (185.16%) | (18.60%) | (36.05%) | 111.41% | 299.44% |
| Earnings Per Share, Basic | | (0.40$) | (0.68$) | (2.34$) | (1.12$) | (1.08$) | (1.10$) | 1.24$ | (1.34$) | (1.26$) | 0.41$ | (1.03$) | (0.89$) | 0.13$ | (0.97$) | (0.88$) | (0.78$) | (0.71$) | 2.39$ | 0.62$ | (0.91$) | (0.77$) | (0.77$) | (0.66$) | (0.59$) | (0.54$) | (0.49$) | (0.40$) | (0.52$) | (0.56$) | (0.62$) | (1.50$) | (1.26$) | (1.24$) | (1.37$) | (0.46$) | (0.99$) | (1.41$) | (1.26$) | (1.18$) | (0.81$) | (0.76$) | (0.73$) | (0.59$) | (0.55$) | (0.48$) | (0.48$) | 0.06$ | 0.82$ |
| Earnings Per Share, Diluted | | (0.40$) | (0.68$) | (2.34$) | (1.12$) | (1.10$) | (1.10$) | 1.22$ | (1.34$) | (1.37$) | 0.38$ | (1.03$) | (0.89$) | 0.13$ | (0.97$) | (0.88$) | (0.78$) | (0.60$) | 2.13$ | 0.58$ | (0.91$) | (0.77$) | (0.77$) | (0.66$) | (0.59$) | (0.54$) | (0.49$) | (0.40$) | (0.52$) | (0.56$) | (0.62$) | (1.50$) | (1.26$) | (1.24$) | (1.37$) | (0.46$) | (0.99$) | (1.41$) | (1.26$) | (1.18$) | (0.81$) | (0.76$) | (0.73$) | (0.59$) | (0.55$) | (0.51$) | (0.48$) | 0.06$ | 0.78$ |
| Unlevered FCF Per Share, Basic | | (0.43$) | (0.75$) | (0.86$) | (0.99$) | (0.89$) | (0.84$) | 0.30$ | (1.36$) | (0.95$) | 0.18$ | (0.85$) | (0.90$) | (0.10$) | (0.66$) | (0.75$) | (0.80$) | (0.48$) | 2.46$ | 0.83$ | (0.84$) | (0.48$) | (0.49$) | (0.47$) | (0.58$) | (0.36$) | (0.22$) | (0.30$) | (0.44$) | (0.53$) | (0.84$) | 1.46$ | (0.82$) | (1.03$) | (0.46$) | (0.95$) | (1.06$) | (0.98$) | (0.87$) | (0.80$) | (0.74$) | (0.50$) | (0.54$) | (0.36$) | (0.54$) | (0.46$) | (0.45$) | 0.28$ | 0.82$ |
| Unlevered FCF Per Share, Diluted | | (0.43$) | (0.75$) | (0.86$) | (0.99$) | (0.91$) | (0.84$) | 0.29$ | (1.36$) | (1.04$) | 0.16$ | (0.85$) | (0.90$) | (0.10$) | (0.66$) | (0.75$) | (0.80$) | (0.41$) | 2.19$ | 0.77$ | (0.84$) | (0.48$) | (0.49$) | (0.47$) | (0.58$) | (0.36$) | (0.22$) | (0.30$) | (0.44$) | (0.53$) | (0.84$) | 1.46$ | (0.82$) | (1.03$) | (0.46$) | (0.95$) | (1.06$) | (0.98$) | (0.87$) | (0.80$) | (0.74$) | (0.50$) | (0.54$) | (0.36$) | (0.54$) | (0.49$) | (0.45$) | 0.27$ | 0.78$ |
| Average Shares, Basic | | 53,832,000 | 53,830,000 | 53,827,000 | 53,827,000 | 53,817,000 | 53,790,000 | 53,767,000 | 53,714,000 | 53,683,000 | 53,559,000 | 53,121,000 | 52,501,000 | 48,981,000 | 46,986,000 | 46,805,000 | 46,704,000 | 46,704,000 | 45,626,000 | 44,332,000 | 40,250,000 | 39,923,000 | 39,917,000 | 39,911,000 | 39,909,000 | 39,895,000 | 39,897,000 | 39,872,000 | 39,864,000 | 39,878,000 | 39,850,000 | 39,824,000 | 38,684,000 | 38,493,000 | 38,292,000 | 38,073,000 | 35,758,000 | 34,607,000 | 34,413,000 | 34,358,000 | 34,026,000 | 31,670,000 | 31,441,000 | 30,792,000 | 27,401,000 | 27,475,000 | 27,370,000 | 21,959,000 | 21,884,000 |
| Average Shares, Diluted | | 53,832,000 | 53,830,000 | 53,827,000 | 53,827,000 | 52,541,000 | 53,790,000 | 55,043,000 | 53,714,000 | 49,238,000 | 58,004,000 | 53,121,000 | 52,501,000 | 48,981,000 | 46,986,000 | 46,805,000 | 46,704,000 | 54,987,000 | 51,205,000 | 47,414,000 | 40,250,000 | 39,923,000 | 39,917,000 | 39,911,000 | 39,909,000 | 39,895,000 | 39,897,000 | 39,872,000 | 39,864,000 | 39,878,000 | 39,850,000 | 39,824,000 | 38,684,000 | 38,493,000 | 38,292,000 | 38,073,000 | 35,758,000 | 34,607,000 | 34,413,000 | 34,358,000 | 34,026,000 | 31,670,000 | 31,441,000 | 30,792,000 | 27,401,000 | 25,478,000 | 27,370,000 | 22,898,000 | 22,942,000 |
| EBIT | | (21,579,000$) | (36,912,000$) | (80,965,000$) | (61,373,000$) | (59,501,000$) | (59,836,000$) | 64,847,000$ | (74,440,000$) | (70,618,000$) | 18,815,000$ | (58,901,000$) | (49,776,000$) | 3,345,000$ | (48,417,000$) | (42,572,000$) | (37,961,000$) | (33,096,000$) | 109,196,000$ | 27,896,000$ | (32,075,000$) | (30,363,000$) | (30,792,000$) | (26,537,000$) | (23,735,000$) | (21,685,000$) | (18,980,000$) | (15,966,000$) | (20,667,000$) | (21,910,000$) | (23,597,000$) | (61,828,000$) | (48,780,000$) | (47,471,000$) | (54,099,000$) | (18,988,000$) | (36,681,000$) | (48,550,000$) | (42,818,000$) | (40,246,000$) | (27,340,000$) | (24,155,000$) | (22,738,000$) | (18,082,000$) | (14,936,000$) | (12,987,000$) | (12,941,000$) | 1,586,000$ | 18,003,000$ |
| EBITDA | | (21,361,000$) | (36,683,000$) | (80,740,000$) | (61,150,000$) | (59,280,000$) | (59,610,000$) | 65,078,000$ | (74,225,000$) | (70,342,000$) | 19,044,000$ | (58,679,000$) | (49,575,000$) | 3,541,000$ | (48,235,000$) | (42,388,000$) | (37,779,000$) | (32,856,000$) | 109,476,000$ | 28,187,000$ | (31,771,000$) | (30,001,000$) | (30,405,000$) | (26,156,000$) | (23,351,000$) | (21,285,000$) | (18,588,000$) | (15,579,000$) | (20,282,000$) | (21,084,000$) | (22,803,000$) | (61,029,000$) | (47,983,000$) | (46,689,000$) | (53,332,000$) | (18,229,000$) | (35,922,000$) | (47,632,000$) | (41,988,000$) | (39,818,000$) | (27,089,000$) | (23,937,000$) | (22,538,000$) | (17,887,000$) | (14,743,000$) | (12,793,000$) | (12,741,000$) | 1,786,000$ | 18,178,000$ |