|
Revenue
|
41.28M | 41.62M | 40.48M | 41.34M | 49.11M | 52.28M | 52.41M | 58.26M | 69.77M | 72.32M | 65.31M | 62.41M | 66.67M | 72.41M | 72.36M | 73.23M | 78.40M | 86.59M | 87.21M | 94.34M | 98.78M | 108.72M | 70.26M | 75.15M |
|
Cost of Revenue
|
23.16M | 34.59M | 14.36M | 22.09M | 28.45M | 32.09M | 36.82M | 46.17M | 43.15M | 47.45M | 42.99M | 44.94M | 43.50M | 51.70M | 43.88M | 49.90M | 57.14M | 63.25M | 52.12M | 55.64M | 61.20M | 70.69M | 62.51M | 58.34M |
|
Gross Profit
|
30.35M | 32.11M | 29.98M | 31.26M | 36.88M | 40.57M | 39.38M | 42.29M | 52.42M | 54.95M | 46.90M | 41.66M | 44.40M | 47.50M | 40.55M | 41.11M | 45.29M | 51.61M | 52.17M | 57.84M | 58.35M | 67.51M | 26.44M | 30.38M |
|
Research & Development
|
12.33M | 17.43M | 13.26M | 16.13M | 18.75M | 20.71M | 26.71M | 36.52M | 40.93M | 46.38M | 55.88M | 50.05M | 55.05M | 49.68M | 50.87M | 50.40M | 49.48M | 50.62M | 52.93M | 55.72M | 59.36M | 58.39M | 64.65M | 58.35M |
|
Selling, General & Administrative
|
5.29M | 10.31M | 5.69M | 7.56M | 8.18M | 11.68M | 12.36M | 15.28M | 15.75M | 17.65M | 21.25M | 18.64M | 17.89M | 19.40M | 19.89M | 20.21M | 21.21M | 20.05M | 19.70M | 21.77M | 25.38M | 27.39M | 24.10M | 25.80M |
|
Other Operating Expenses
|
23.16M | 34.59M | 14.36M | 22.09M | 28.45M | 32.09M | 36.82M | 46.17M | 43.15M | 47.45M | 42.99M | 44.94M | 43.50M | 51.70M | 43.88M | 49.90M | 57.14M | 63.25M | 52.12M | 55.64M | 61.20M | 70.69M | 62.51M | 58.34M |
|
Operating Expenses
|
40.78M | 62.33M | 33.31M | 45.78M | 55.38M | 64.48M | 75.90M | 97.97M | 99.83M | 111.48M | 120.11M | 113.62M | 116.44M | 120.78M | 114.64M | 120.51M | 127.83M | 133.92M | 124.75M | 133.13M | 145.93M | 156.47M | 151.26M | 142.49M |
|
Operating Income
|
-10.43M | -30.22M | -3.33M | -14.52M | -18.50M | -23.91M | -36.52M | -55.68M | -47.41M | -56.52M | -73.21M | -71.97M | -72.04M | -73.28M | -74.09M | -79.40M | -82.55M | -82.31M | -72.59M | -75.29M | -87.58M | -88.97M | -124.82M | -112.11M |
|
EBIT
|
-10.43M | -30.22M | -3.33M | -14.52M | -18.50M | -23.91M | -36.52M | -55.68M | -47.41M | -56.52M | -73.21M | -71.97M | -72.04M | -73.28M | -74.09M | -79.40M | -82.55M | -82.31M | -72.59M | -75.29M | -87.58M | -88.97M | -124.82M | -112.11M |
|
Interest & Investment Income
|
1.14M | 1.14M | 0.58M | 0.29M | 0.13M | 0.26M | 0.34M | 0.32M | 0.41M | 0.75M | 2.54M | 4.22M | 6.99M | 8.23M | 10.12M | 10.48M | 9.99M | 9.48M | 10.00M | 9.56M | 8.68M | 7.95M | 8.22M | 7.54M |
|
Other Non Operating Income
|
-0.40M | -1.25M | 3.02M | -0.58M | 1.72M | -0.15M | -0.90M | -1.37M | 7.74M | -2.45M | -1.02M | -0.94M | 2.03M | 0.28M | -0.24M | -0.64M | 0.41M | -0.17M | 0.03M | 0.01M | -0.96M | 1.43M | 0.13M | 0.14M |
|
Non Operating Income
|
-0.40M | -1.25M | 3.02M | -0.58M | 1.72M | -0.15M | -0.90M | -1.37M | 7.74M | -2.45M | -1.02M | -0.94M | 2.03M | 0.28M | -0.24M | -0.64M | 0.41M | -0.17M | 0.03M | 0.01M | -0.96M | 1.43M | 0.13M | 0.14M |
|
EBT
|
-9.70M | -30.34M | 0.27M | -14.81M | -16.65M | -23.80M | -37.07M | -56.73M | -39.25M | -58.23M | -71.69M | -68.69M | -63.02M | -64.77M | -64.21M | -69.55M | -72.14M | -73.00M | -62.55M | -65.72M | -79.86M | -79.59M | -116.47M | -104.43M |
|
Tax Provisions
|
0.10M | 0.10M | 0.12M | 0.13M | 0.20M | 0.25M | 0.39M | 0.01M | 0.20M | 0.19M | 0.20M | 0.20M | 0.14M | 0.17M | 0.15M | 0.23M | 0.50M | -0.11M | 0.30M | 0.30M | 0.34M | 0.08M | 0.30M | 0.24M |
|
Profit After Tax
|
-9.80M | -30.43M | 0.15M | -14.94M | -16.85M | -24.05M | -37.46M | -56.74M | -39.45M | -58.42M | -71.87M | -68.85M | -63.16M | -64.96M | -64.36M | -69.78M | -72.63M | -72.93M | -62.83M | -65.97M | -80.20M | -79.70M | -116.77M | -104.67M |
|
Income from Continuing Operations
|
-9.80M | -30.43M | 0.15M | -14.94M | -16.85M | -24.05M | -37.46M | -56.74M | -39.45M | -58.41M | -71.89M | -68.89M | -63.16M | -64.94M | -64.36M | -69.78M | -72.64M | -72.89M | -62.85M | -66.02M | -80.20M | -79.67M | -116.77M | -104.67M |
|
Consolidated Net Income
|
-9.80M | -30.43M | 0.15M | -14.94M | -16.85M | -24.05M | -37.46M | -56.74M | -39.45M | -58.41M | -71.89M | -68.89M | -63.16M | -64.94M | -64.36M | -69.78M | -72.64M | -72.89M | -62.85M | -66.02M | -80.20M | -79.67M | -116.77M | -104.67M |
|
Income towards Parent Company
|
-9.80M | -30.43M | 0.15M | -14.94M | -16.85M | -24.05M | -37.46M | -56.74M | -39.45M | -58.41M | -71.89M | -68.89M | -63.16M | -64.94M | -64.36M | -69.78M | -72.64M | -72.89M | -62.85M | -66.02M | -80.20M | -79.67M | -116.77M | -104.67M |
|
Net Income towards Common Stockholders
|
-9.80M | -30.43M | 0.15M | -14.94M | -16.85M | -24.05M | -37.46M | -56.74M | -39.45M | -58.41M | -71.89M | -68.89M | -63.16M | -64.94M | -64.36M | -69.78M | -72.64M | -72.89M | -62.85M | -66.02M | -80.20M | -79.67M | -116.77M | -104.67M |
|
EPS (Basic)
|
-0.27 | -0.83 | | -0.39 | -0.23 | -0.26 | -0.37 | -0.55 | -0.38 | -0.55 | -0.67 | -0.63 | -0.57 | -0.58 | -0.56 | -0.59 | -0.60 | -0.59 | -0.50 | -0.52 | -0.62 | -0.60 | -0.86 | -0.75 |
|
EPS (Weighted Average and Diluted)
|
| -1.04 | 0.00 | -0.39 | -0.23 | -0.26 | -0.37 | -0.55 | -0.38 | -0.55 | -0.67 | -0.63 | -0.57 | -0.58 | -0.56 | -0.59 | -0.60 | -0.59 | -0.50 | -0.52 | -0.62 | -0.60 | -0.86 | -0.75 |
|
Shares Outstanding (Weighted Average)
|
| | | 96.33M | 96.33M | 100.93M | 103.42M | 104.11M | 105.04M | 106.37M | 107.15M | 108.48M | 110.25M | 112.21M | 115.61M | 118.20M | 119.87M | 122.05M | 124.82M | 127.03M | 129.07M | 132.74M | 134.39M | 137.85M |
|
Shares Outstanding (Diluted Average)
|
| 29.13M | 30.62M | 31.39M | 68.65M | 56.68M | 102.16M | 103.75M | 105.09M | 104.40M | 106.84M | 108.88M | 110.73M | 109.85M | 115.68M | 118.66M | 120.49M | 119.36M | 124.98M | 127.87M | 130.38M | 129.09M | 135.38M | 138.67M |
|
EBITDA
|
-10.43M | -30.22M | -3.33M | -14.52M | -18.50M | -23.91M | -36.52M | -55.68M | -47.41M | -56.52M | -73.21M | -71.97M | -72.04M | -73.28M | -74.09M | -79.40M | -82.55M | -82.31M | -72.59M | -75.29M | -87.58M | -88.97M | -124.82M | -112.11M |
|
Tax Rate
|
| | 45.05% | | | | | | | | | | | | | | | 0.15% | | | | | | |