|
Revenue
|
0.37M | 1.82M | 2.44M | -0.03M | 2.13M | 2.30M | 2.30M | 35.40M | 0.43M | 0.46M | 0.58M | 0.59M | 0.45M | 0.60M | 3.48M | 0.38M | 0.42M | 0.45M | 0.24M | 0.04M | 0.03M | 0.03M | 0.01M | 0.05M | 0.00M | 0.00M | 0.04M | 0.02M | 0.00M | 0.10M | 5.27M | 11.96M | 15.29M | 30.48M | 35.58M | 43.56M | 48.87M | 57.06M | 58.30M | 59.57M | 62.96M | 83.20M | 94.59M | 98.33M | 90.07M | 110.10M | 120.58M | 121.01M | 106.55M | 115.22M | 131.61M | 130.76M | 115.47M | 134.56M | 130.71M | 136.49M | 118.46M | 165.24M | 211.70M | 231.04M | 205.83M | 241.96M | 250.40M | 259.60M | 244.32M | 264.57M | 278.63M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.53M | 0.84M | 1.70M | 2.26M | 2.22M | 2.13M | 2.46M | 2.15M | 3.56M | 3.84M | 2.82M | 2.95M | 2.96M | 2.42M | 3.02M | 2.80M | 2.90M | 2.00M | 2.51M | 2.19M | 2.53M | 3.69M | 10.74M | 2.95M | 2.67M | 2.14M | 2.41M | 1.67M | 7.46M | 14.62M | 17.89M | 22.95M | 18.23M | 18.86M | 21.80M | 20.39M | 20.73M | 21.65M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 4.42M | 10.26M | 13.02M | 28.25M | 33.44M | 41.11M | 46.72M | 53.50M | 54.47M | 56.75M | 60.01M | 80.25M | 92.17M | 95.31M | 87.27M | 107.20M | 118.57M | 118.50M | 104.37M | 112.69M | 127.92M | 120.02M | 112.52M | 131.90M | 128.58M | 134.08M | 116.80M | 157.78M | 197.08M | 213.15M | 182.88M | 223.73M | 231.54M | 237.80M | 223.93M | 243.83M | 256.99M |
|
Research & Development
|
| | | | | 5.04M | 4.96M | 4.76M | 4.41M | 4.32M | 4.16M | 4.42M | 5.02M | 4.47M | 4.40M | 4.90M | 4.43M | 7.11M | 7.25M | 7.92M | 11.67M | 13.80M | 16.95M | 18.18M | 16.30M | 18.38M | 18.73M | 20.47M | 22.77M | 20.48M | 25.81M | 30.22M | 35.41M | 34.18M | 36.42M | 43.18M | 39.28M | 46.59M | 53.11M | 48.18M | 52.92M | 67.32M | 62.62M | 57.52M | 72.64M | 64.30M | 120.08M | 62.12M | 56.97M | 56.94M | 58.56M | 66.94M | 128.85M | 75.65M | 81.34M | 75.74M | 69.14M | 58.77M | 156.96M | 66.74M | 59.68M | 76.23M | 66.61M | 100.73M | 78.27M | 77.95M | 87.83M |
|
Selling, General & Administrative
|
| | | | | 1.55M | 1.58M | 1.52M | 1.88M | 2.73M | 1.52M | 1.48M | 1.66M | 1.56M | 1.49M | 2.30M | 2.15M | 2.50M | 3.80M | 4.28M | 6.32M | 7.95M | 8.06M | 10.42M | 24.26M | 21.12M | 20.31M | 22.62M | 27.49M | 50.77M | 50.53M | 57.66M | 65.66M | 61.12M | 61.59M | 66.69M | 60.93M | 69.47M | 61.09M | 74.27M | 93.09M | 67.98M | 72.70M | 91.87M | 101.97M | 84.34M | 81.59M | 120.75M | 111.66M | 96.79M | 81.67M | 105.91M | 96.68M | 89.90M | 78.11M | 104.40M | 101.23M | 95.97M | 97.89M | 111.47M | 107.99M | 117.06M | 133.29M | 130.08M | 126.37M | 133.51M | 133.40M |
|
Other Operating Expenses
|
15.54M | 14.64M | 11.21M | 10.47M | 7.63M | | | | | | | | | | | | | | | | | | | | | | | 2.50M | | 0.77M | 1.32M | 2.31M | 2.94M | 3.21M | 3.21M | 3.70M | 3.48M | 5.08M | 5.38M | 4.39M | 4.58M | 5.00M | 4.69M | 5.33M | 4.97M | 5.47M | 4.80M | 5.30M | 4.69M | 5.21M | 6.68M | 2.56M | 2.95M | 2.67M | 2.14M | 2.41M | 1.67M | 7.46M | 14.62M | 17.89M | 22.95M | 18.23M | 18.86M | -124.71M | 20.39M | 20.73M | 21.65M |
|
Operating Expenses
|
15.54M | 14.64M | 11.21M | 10.47M | 7.63M | 6.59M | 6.54M | 6.28M | 6.30M | 7.04M | 5.68M | 5.90M | 6.68M | 6.03M | 5.88M | 7.20M | 6.58M | 9.61M | 11.05M | 12.20M | 17.99M | 21.75M | 25.01M | 28.60M | 40.56M | 39.50M | 39.04M | 45.58M | 50.27M | 72.02M | 77.67M | 90.19M | 104.01M | 98.51M | 101.22M | 113.57M | 103.69M | 121.14M | 119.58M | 126.85M | 150.59M | 140.30M | 140.01M | 154.72M | 179.58M | 154.11M | 206.48M | 188.17M | 173.33M | 158.93M | 146.91M | 175.41M | 228.48M | 168.21M | 161.58M | 182.55M | 172.05M | 162.20M | 269.48M | 196.10M | 190.62M | 211.53M | 218.76M | 106.10M | 225.03M | 232.19M | 242.88M |
|
Operating Income
|
-15.17M | -12.82M | -8.77M | -8.71M | -5.50M | -4.30M | -4.24M | 29.13M | -5.86M | -6.58M | -5.09M | -5.31M | -6.23M | -5.43M | -2.41M | -6.82M | -6.16M | -9.16M | -10.81M | -12.16M | -17.96M | -21.72M | -24.99M | -28.55M | -40.55M | -39.50M | -39.00M | -45.56M | -50.26M | -71.92M | -72.40M | -78.23M | -88.72M | -68.04M | -65.64M | -70.01M | -54.82M | -64.08M | -61.27M | -67.28M | -87.63M | -57.09M | -45.42M | -56.40M | -89.52M | -44.01M | -85.90M | -67.16M | -66.77M | -43.71M | -15.30M | -44.66M | -113.02M | -33.65M | -30.87M | -46.06M | -53.58M | 3.04M | -57.78M | 34.94M | 15.21M | 30.44M | 31.64M | 153.50M | 19.29M | 32.37M | 35.76M |
|
EBIT
|
-15.17M | -12.82M | -8.77M | -8.71M | -5.50M | -4.30M | -4.24M | 29.13M | -5.86M | -6.58M | -5.09M | -5.31M | -6.23M | -5.43M | -2.41M | -6.82M | -6.16M | -9.16M | -10.81M | -12.16M | -17.96M | -21.72M | -24.99M | -28.55M | -40.55M | -39.50M | -39.00M | -45.56M | -50.26M | -71.92M | -72.40M | -78.23M | -88.72M | -68.04M | -65.64M | -70.01M | -54.82M | -64.08M | -61.27M | -67.28M | -87.63M | -57.09M | -45.42M | -56.40M | -89.52M | -44.01M | -85.90M | -67.16M | -66.77M | -43.71M | -15.30M | -44.66M | -113.02M | -33.65M | -30.87M | -46.06M | -53.58M | 3.04M | -57.78M | 34.94M | 15.21M | 30.44M | 31.64M | 153.50M | 19.29M | 32.37M | 35.76M |
|
Non Operating Investment Income
|
0.14M | -0.35M | 0.42M | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.19M | 0.09M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.08M | 0.12M | 0.12M | 0.13M | 0.23M | 0.21M | 0.19M | 0.18M | 0.12M | 0.09M | 0.11M | 0.50M | 0.60M | 0.79M | 0.88M | 0.96M | 0.99M | 1.06M | 1.11M | 1.17M | 1.28M | 1.23M | 1.67M | 2.93M | 2.53M | 2.43M | 3.27M | 2.99M | 1.82M | 1.24M | 0.55M | 0.20M | 0.13M | 0.13M | 0.13M | 0.10M | 0.58M | 2.29M | 3.63M | 3.80M | 4.55M | 4.12M | 4.76M | 5.51M | 6.36M | 6.59M | 7.01M | 7.90M | 7.24M | 8.25M |
|
Other Non Operating Income
|
| | 0.11M | | | | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | 0.13M | | -0.01M | 0.75M | 0.49M | -1.50M | 0.44M | -0.20M | 0.27M | -0.14M | 0.18M | 0.38M | 1.62M | 0.34M | -0.50M | 2.16M | 1.54M | 4.84M | -1.24M | 1.51M | | 0.29M | 0.39M | 0.58M | 0.57M | 0.59M | 0.59M | 0.59M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.72M | 22.86M | 0.23M | -0.01M | 0.75M | 19.91M | -1.50M | 0.44M | -0.20M | 5.47M | -0.14M | 0.18M | 0.38M | 2.15M | 0.34M | -0.50M | 2.16M | 1.54M | 4.84M | -1.24M | 1.51M | | 0.29M | 0.39M | 0.58M | -14.96M | 0.59M | 0.59M | 0.59M |
|
EBT
|
-14.95M | -12.70M | -8.71M | -8.67M | -5.47M | -4.29M | -4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.45M | -49.76M | -71.32M | -71.61M | -77.36M | -87.76M | -67.04M | -64.58M | -68.90M | -53.65M | -63.05M | -61.76M | -65.48M | -84.93M | -54.58M | -42.24M | -52.64M | -88.02M | -41.75M | -84.86M | -66.34M | -66.43M | -43.40M | -14.79M | -42.91M | -112.60M | -33.60M | -26.41M | -40.84M | -44.94M | 6.34M | -52.14M | 39.70M | 21.00M | 37.20M | 38.81M | 161.07M | 27.80M | 40.21M | 44.60M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.40M | 0.67M | -0.03M | 0.65M | 0.22M | 0.38M | 0.06M | 0.38M | 0.36M | -0.26M | 0.42M | | 0.39M | -0.20M | 0.42M | 0.02M | 0.47M | -0.33M | 0.19M | 0.50M | 0.44M | 0.80M | 0.83M | -1.92M | 5.23M | 13.03M | -6.04M | 4.45M | 3.80M | 6.04M | 17.32M | 8.80M | 13.54M | -27.20M |
|
Profit After Tax
|
15.00M | -12.73M | 8.73M | -8.69M | -5.49M | -4.29M | 4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.78M | -49.76M | -71.32M | -71.61M | -78.70M | -87.84M | -67.44M | -65.25M | -68.87M | -54.30M | -63.27M | -62.14M | -65.49M | -85.30M | -54.94M | -41.98M | -53.04M | -88.02M | -42.14M | -84.66M | -66.76M | -66.45M | -43.87M | -14.46M | -43.09M | -113.06M | -34.01M | -27.18M | -41.73M | -43.02M | 1.11M | -65.18M | 45.80M | 16.55M | 33.39M | 32.77M | 143.74M | 18.99M | 26.67M | 71.78M |
|
Income from Continuing Operations
|
-14.95M | -12.70M | -8.71M | -8.67M | -5.47M | -4.29M | -4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.45M | -49.76M | -71.32M | -71.61M | -77.36M | -87.84M | -67.44M | -65.25M | -68.87M | -54.30M | -63.27M | -62.14M | -65.54M | -85.30M | -54.94M | -41.98M | -53.06M | -88.02M | -42.14M | -84.66M | -66.76M | -66.45M | -43.87M | -14.46M | -43.09M | -113.10M | -34.04M | -27.21M | -41.67M | -43.02M | 1.11M | -65.18M | 45.75M | 16.55M | 33.40M | 32.77M | 143.75M | 19.00M | 26.67M | 71.80M |
|
Consolidated Net Income
|
-14.95M | -12.70M | -8.71M | -8.67M | -5.47M | -4.29M | -4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.45M | -49.76M | -71.32M | -71.61M | -77.36M | -87.84M | -67.44M | -65.25M | -68.87M | -54.30M | -63.27M | -62.14M | -65.54M | -85.30M | -54.94M | -41.98M | -53.06M | -88.02M | -42.14M | -84.66M | -66.76M | -66.45M | -43.87M | -14.46M | -43.09M | -113.10M | -34.04M | -27.21M | -41.67M | -43.02M | 1.11M | -65.18M | 45.75M | 16.55M | 33.40M | 32.77M | 143.75M | 19.00M | 26.67M | 71.80M |
|
Income towards Parent Company
|
-14.95M | -12.70M | -8.71M | -8.67M | -5.47M | -4.29M | -4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.45M | -49.76M | -71.32M | -71.61M | -77.36M | -87.84M | -67.44M | -65.25M | -68.87M | -54.30M | -63.27M | -62.14M | -65.54M | -85.30M | -54.94M | -41.98M | -53.06M | -88.02M | -42.14M | -84.66M | -66.76M | -66.45M | -43.87M | -14.46M | -43.09M | -113.10M | -34.04M | -27.21M | -41.67M | -43.02M | 1.11M | -65.18M | 45.75M | 16.55M | 33.40M | 32.77M | 143.75M | 19.00M | 26.67M | 71.80M |
|
Net Income towards Common Stockholders
|
-14.95M | -12.70M | -8.71M | -8.67M | -5.47M | -4.29M | -4.23M | 29.14M | -5.83M | -6.56M | -5.08M | -5.30M | -6.22M | -5.42M | -2.40M | -6.81M | -6.12M | -9.08M | -10.70M | -12.05M | -17.83M | -21.50M | -24.79M | -28.37M | -40.38M | -39.38M | -38.91M | -45.45M | -49.76M | -71.32M | -71.61M | -77.36M | -87.84M | -67.44M | -65.25M | -68.87M | -54.30M | -63.27M | -62.14M | -65.54M | -85.30M | -54.94M | -41.98M | -53.06M | -88.02M | -42.14M | -84.66M | -66.76M | -66.45M | -43.87M | -14.46M | -43.09M | -113.10M | -34.04M | -27.21M | -41.67M | -43.02M | 1.11M | -65.18M | 45.80M | 16.55M | 33.39M | 32.77M | 143.74M | 18.99M | 26.67M | 71.78M |
|
EPS (Basic)
|
-0.40 | 0.34 | -0.23 | -0.23 | -0.14 | -0.11 | -0.11 | 0.76 | -115.81 | -0.12 | -0.10 | -0.10 | -0.12 | -0.10 | -0.04 | -0.12 | -0.08 | -0.11 | -0.12 | -0.14 | -0.19 | -0.22 | -0.25 | -0.29 | -0.40 | -0.39 | -0.39 | -0.45 | -0.45 | -0.63 | -0.61 | -0.67 | -0.72 | -0.55 | -0.53 | -0.56 | -0.44 | -0.51 | -0.50 | -0.52 | -0.59 | -0.38 | -0.29 | -0.36 | -0.57 | -0.27 | -0.54 | -0.42 | -0.42 | -0.27 | -0.09 | -268.51 | -0.70 | -0.21 | -0.17 | -0.26 | -0.27 | 0.01 | -0.40 | 0.28 | 0.10 | 0.20 | 0.20 | 0.87 | 0.11 | 0.16 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.23 | | | | 0.75 | | | | -0.10 | | | | -0.12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -424.33 | | -0.27 | -0.09 | -268.51 | -0.70 | -0.21 | -0.17 | -0.26 | -0.27 | 0.01 | -0.40 | 0.28 | 0.10 | 0.20 | 0.20 | 0.86 | 0.11 | 0.16 | 0.42 |
|
Shares Outstanding (Weighted Average)
|
0.04M | 0.04M | 0.04M | 37.48M | 0.04M | 0.04M | 0.04M | 38.59M | 0.05M | 52.68M | 52.80M | 52.18M | 52.90M | 52.96M | 53.91M | 55.12M | 78.75M | 83.41M | 89.50M | 85.72M | 92.97M | 99.05M | 99.50M | 97.25M | 100.20M | 100.35M | 100.76M | 100.63M | 111.35M | 113.31M | 117.50M | 115.86M | 121.65M | 122.12M | 122.48M | 122.60M | 124.73M | 124.91M | 125.01M | 126.58M | 143.98M | 144.31M | 145.91M | 147.20M | 155.37M | 156.53M | 158.13M | 0.16M | 160.01M | 0.16M | 0.16M | 0.16M | 161.23M | 0.16M | 0.16M | 161.68M | 162.26M | 163.46M | 164.23M | 163.82M | 164.80M | 165.55M | 165.97M | 165.72M | 166.81M | 167.83M | 168.84M |
|
Shares Outstanding (Diluted Average)
|
| | | 37.48M | | | | 38.72M | | | | 52.18M | | | | 55.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | | 0.16M | 0.16M | 0.16M | 161.23M | 0.16M | 0.16M | 161.68M | 162.26M | 165.05M | 164.23M | 163.82M | 166.62M | 166.17M | 166.18M | 166.36M | 167.67M | 168.68M | 170.65M |
|
EBITDA
|
15.18M | -12.82M | 8.63M | -8.71M | 5.50M | -4.30M | -4.10M | 29.13M | -5.81M | -7.08M | -5.08M | -5.31M | -6.22M | -5.42M | -2.40M | -6.82M | -6.16M | -9.16M | -10.81M | -12.16M | -17.96M | -21.72M | -24.99M | -28.55M | -40.55M | -39.50M | -39.00M | -45.56M | -50.26M | -71.92M | -72.40M | -78.23M | -88.72M | -68.04M | -65.64M | -70.01M | -54.82M | -64.08M | -61.27M | -67.28M | -87.63M | -57.09M | -45.42M | -56.40M | -89.52M | -44.01M | -85.90M | -67.16M | -66.77M | -43.71M | -15.30M | -44.66M | -113.02M | -33.65M | -30.87M | -46.06M | -53.58M | 3.04M | -57.78M | 34.94M | 15.21M | 30.44M | 31.64M | 153.50M | 19.29M | 32.37M | 35.76M |
|
Interest Expenses
|
-0.02M | -0.02M | -0.02M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 1.72M | -0.13M | 0.23M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10% | -0.59% | -1.03% | 0.04% | -1.21% | -0.35% | -0.61% | -0.09% | -0.44% | -0.67% | 0.62% | -0.81% | | -0.94% | 0.23% | -0.63% | -0.03% | -1.09% | 2.24% | -0.44% | -0.44% | -1.32% | -3.03% | -2.03% | 4.27% | 82.44% | -24.99% | -15.22% | 21.17% | 10.22% | 15.57% | 10.76% | 31.65% | 33.68% | -60.99% |