|
Revenue
|
| | | 1.53M | 20.86M | 28.52M | 41.28M | 87.32M | 45.93M | 48.79M | 53.17M | 59.85M | 49.55M | 71.71M | 10.00M | -255.45M | 88.48M | 90.14M | 15.00M | 56.04M | 52.30M | 52.91M | 48.76M | 57.68M | 41.45M | 126.36M | 48.71M | 55.78M | 40.01M | 56.38M | 42.05M | -128.43M | 32.61M | 43.65M | 37.43M | 46.50M | 57.34M | 62.47M | 58.77M |
|
Cost of Revenue
|
| | | | | | | | | | | 7.77M | 31.26M | 37.67M | 38.26M | 38.15M | 27.71M | 174.62M | 30.34M | 63.23M | 34.61M | 52.49M | 15.94M | 47.63M | 23.11M | 18.60M | 38.28M | -3.43M | 20.19M | 17.28M | 18.01M | 18.66M | 11.61M | 17.05M | 14.16M | 20.36M | 7.62M | 9.92M | 9.38M |
|
Gross Profit
|
| | | | | | | | | | | 52.08M | 18.30M | 34.05M | -28.26M | -293.59M | 60.77M | -84.47M | -15.35M | -7.20M | 17.70M | 0.42M | 32.81M | 10.05M | 18.34M | 107.77M | 10.43M | 59.21M | 19.82M | 39.09M | 24.04M | -147.09M | 21.00M | 26.60M | 23.27M | 26.13M | 49.71M | 52.55M | 49.38M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | 9.10M | 9.10M | 9.10M | 9.10M | 9.10M | 6.11M | 8.31M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | 9.01M | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | 0.40M | 0.60M | 0.50M | | 0.50M | 0.50M | 0.50M | | | | | | | | 0.41M | 0.40M | 0.40M | 0.40M | 0.39M | 0.36M | 0.40M | 0.36M | 0.34M | 0.31M | 0.32M | 0.32M |
|
Research & Development
|
| | | | 60.05M | 43.75M | 58.71M | 68.38M | 61.40M | 71.92M | 70.63M | 87.05M | 82.35M | 85.69M | 74.51M | 80.41M | 81.23M | 52.82M | 46.86M | 37.58M | 40.61M | 37.21M | 40.47M | 29.56M | 43.83M | 26.03M | 28.03M | 32.10M | 19.69M | 20.20M | 13.33M | 9.87M | 9.73M | 7.65M | 8.49M | 11.79M | 9.75M | 11.01M | 14.94M |
|
Selling, General & Administrative
|
| | | | 5.79M | 6.91M | 6.75M | 7.57M | 9.02M | 12.54M | 10.38M | 55.12M | 34.29M | 36.07M | 34.18M | 44.92M | 37.98M | 35.48M | 40.17M | 40.46M | 41.33M | 41.65M | 46.36M | 44.80M | 44.57M | 32.24M | 31.89M | 29.91M | 25.05M | 27.04M | 22.71M | 25.44M | 25.44M | 26.92M | 26.52M | 27.68M | 25.74M | 26.55M | 29.09M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | 14.53M | 0.18M | 1.22M | 0.11M | -0.09M | 0.17M | | 0.06M | | | | | | |
|
Other Operating Expenses
|
| | | 39.58M | | | | | | | | 0.07M | 0.74M | 0.49M | 0.33M | 0.47M | 0.68M | 0.54M | 0.21M | 0.33M | 0.69M | 0.89M | 0.87M | 1.03M | 0.45M | 0.89M | 0.74M | 0.44M | 0.17M | 0.55M | 0.47M | 0.46M | 0.35M | 0.36M | 0.41M | 0.64M | 0.39M | 0.58M | 0.58M |
|
Operating Expenses
|
| | | 39.58M | 65.84M | 50.66M | 65.46M | 75.95M | 70.43M | 84.45M | 81.01M | 142.24M | 117.38M | 122.66M | 109.62M | 126.30M | 119.89M | 89.34M | 87.74M | 78.87M | 82.63M | 79.76M | 87.70M | 75.39M | 88.85M | 73.69M | 60.84M | 64.08M | 45.41M | 48.09M | 37.07M | 36.16M | 35.94M | 35.33M | 35.77M | 40.44M | 36.20M | 38.46M | 44.93M |
|
Operating Income
|
| | | -38.04M | -44.97M | -22.14M | -24.18M | 14.61M | -24.50M | -35.66M | -27.84M | -90.16M | -75.97M | -59.52M | -55.91M | -94.89M | -59.12M | -173.82M | -58.09M | -85.40M | -64.94M | -79.34M | -54.89M | -65.34M | -59.58M | 34.08M | -50.41M | -4.87M | -25.60M | -9.00M | -13.04M | 1.37M | -14.94M | -8.72M | -12.51M | -14.31M | 13.51M | 14.09M | 4.45M |
|
EBIT
|
| | | -38.04M | -44.97M | -22.14M | -24.18M | 14.61M | -24.50M | -35.66M | -27.84M | -90.16M | -75.97M | -59.52M | -55.91M | -94.89M | -59.12M | -173.82M | -58.09M | -85.40M | -64.94M | -79.34M | -54.89M | -65.34M | -59.58M | 34.08M | -50.41M | -4.87M | -25.60M | -9.00M | -13.04M | 1.37M | -14.94M | -8.72M | -12.51M | -14.31M | 13.51M | 14.09M | 4.45M |
|
Interest & Investment Income
|
| | | | 0.43M | 0.61M | 0.84M | 0.91M | 1.08M | 1.56M | 1.78M | 1.74M | 0.87M | 0.48M | 0.23M | -0.79M | -1.97M | -2.31M | -2.27M | -2.32M | -4.80M | -4.96M | -5.08M | -5.08M | -5.06M | -5.04M | -3.95M | -1.64M | -1.56M | -1.64M | -1.41M | -1.42M | -2.50M | -2.15M | -6.66M | -6.88M | -7.77M | -6.83M | -4.75M |
|
Other Non Operating Income
|
| | | | -0.01M | 0.01M | 0.20M | | 0.00M | 0.03M | 0.02M | 0.03M | -0.08M | 0.02M | -0.18M | -0.55M | 0.35M | 0.38M | 0.41M | 0.72M | 0.16M | 1.26M | 0.43M | 0.56M | 1.13M | 0.41M | 1.17M | 0.43M | 0.28M | -0.01M | -0.04M | 0.66M | -0.52M | -0.04M | -0.02M | | 0.21M | -0.03M | -0.01M |
|
Non Operating Income
|
| | | 0.18M | 0.43M | 0.62M | 1.04M | 0.91M | 1.08M | 1.59M | 1.80M | 1.77M | 0.79M | 0.51M | 0.04M | -1.34M | 0.35M | 0.38M | 0.41M | -1.60M | 0.16M | 1.26M | 0.43M | 0.56M | 1.13M | 0.41M | 1.17M | 0.43M | 0.28M | -0.01M | -0.04M | 0.66M | 0.10M | -0.04M | -0.02M | 0.06M | 0.21M | -0.03M | -0.01M |
|
EBT
|
| | | -38.04M | -44.54M | -21.53M | -23.33M | 15.52M | -23.42M | -34.07M | -26.05M | -88.39M | -75.18M | -59.02M | -55.86M | -96.23M | -60.75M | -175.75M | -59.96M | -88.38M | -69.74M | -84.30M | -59.97M | -70.42M | -64.64M | 29.04M | -54.36M | -6.50M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 1.16M |
|
Tax Provisions
|
| | | | | | | | | | | -28.34M | -2.76M | -0.84M | -1.28M | -6.60M | | | | | | | | | | | | | | | | | | | | | | | 0.61M |
|
Profit After Tax
|
| | | -37.86M | -44.54M | -21.52M | -23.13M | 15.52M | -23.42M | -34.07M | -26.05M | -60.05M | -72.42M | -58.17M | -54.59M | -94.48M | -60.75M | -175.75M | -59.96M | -87.00M | -69.58M | -83.04M | -59.54M | -69.86M | -63.51M | 29.45M | -54.10M | -6.07M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 0.54M |
|
Income from Continuing Operations
|
| | | -38.04M | -44.54M | -21.53M | -23.33M | 15.52M | -23.42M | -34.07M | -26.05M | -60.05M | -72.42M | -58.17M | -54.59M | -89.64M | -60.75M | -175.75M | -59.96M | -88.38M | -69.74M | -84.30M | -59.97M | -70.42M | -64.64M | 29.04M | -54.36M | -6.50M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 0.54M |
|
Consolidated Net Income
|
| | | -38.04M | -44.54M | -21.53M | -23.33M | 15.52M | -23.42M | -34.07M | -26.05M | -60.05M | -72.42M | -58.17M | -54.59M | -89.64M | -60.75M | -175.75M | -59.96M | -88.38M | -69.74M | -84.30M | -59.97M | -70.42M | -64.64M | 29.04M | -54.36M | -6.50M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 0.54M |
|
Income towards Parent Company
|
| | | -38.04M | -44.54M | -21.53M | -23.33M | 15.52M | -23.42M | -34.07M | -26.05M | -60.05M | -72.42M | -58.17M | -54.59M | -89.64M | -60.75M | -175.75M | -59.96M | -88.38M | -69.74M | -84.30M | -59.97M | -70.42M | -64.64M | 29.04M | -54.36M | -6.50M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 0.54M |
|
Net Income towards Common Stockholders
|
| | | -38.04M | -44.54M | -21.53M | -23.33M | 15.52M | -23.42M | -34.07M | -26.05M | -60.05M | -72.42M | -58.17M | -54.59M | -89.64M | -60.75M | -175.75M | -59.96M | -88.38M | -69.74M | -69.58M | -59.54M | -70.42M | -63.51M | 29.45M | -54.10M | -6.50M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 0.54M |
|
EPS (Basic)
|
| | | -0.99 | -1.15 | -0.53 | -0.49 | 0.33 | -0.48 | -0.60 | -0.46 | -0.87 | -0.62 | -0.49 | -0.46 | -0.79 | -0.47 | -1.28 | -0.42 | -0.60 | -0.45 | -0.51 | -0.34 | -0.40 | -0.35 | 0.16 | -0.29 | -0.04 | -0.15 | -0.06 | -0.08 | 0.00 | -0.09 | -0.04 | -0.10 | -0.11 | 0.03 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | -0.76 | | -0.50 | -0.42 | -0.60 | -0.45 | -0.51 | -0.34 | -0.40 | -0.35 | 0.15 | -0.29 | -0.04 | -0.15 | -0.06 | -0.08 | 0.00 | -0.09 | -0.04 | -0.10 | -0.11 | 0.03 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
37.94M | 37.98M | 38.01M | 38.83M | 38.86M | 38.86M | 47.15M | 47.27M | 48.35M | 56.88M | 57.05M | 57.06M | 117.12M | 117.86M | 118.86M | 129.86M | 129.86M | 130.27M | 143.32M | 144.54M | 153.50M | 160.12M | 174.54M | 174.96M | 181.23M | 183.53M | 183.85M | 183.96M | 185.93M | 185.93M | 188.31M | 188.39M | 209.37M | 210.29M | 210.29M | 218.18M | 236.23M | 262.64M | 265.15M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 118.40M | | | 143.31M | 138.46M | 153.82M | 161.33M | 173.78M | 165.95M | 179.60M | 190.38M | 183.88M | 182.78M | 184.77M | 186.82M | 188.31M | 187.47M | 204.96M | 209.71M | 210.35M | 210.95M | 241.60M | 271.10M | 274.37M |
|
EBITDA
|
| | | -38.04M | -44.72M | -21.59M | -23.06M | 15.30M | -23.53M | -33.98M | -26.00M | -59.91M | -72.20M | -58.11M | -54.60M | -94.49M | -60.75M | -175.76M | -59.94M | -88.38M | -69.58M | -83.04M | -59.54M | -69.86M | -63.51M | 29.45M | -54.10M | -6.07M | -26.88M | -11.17M | -14.49M | 0.61M | -17.98M | -8.58M | -20.04M | -22.80M | 6.11M | 0.25M | 0.54M |
|
Tax Rate
|
| | | | | | | | | | | 32.06% | 3.67% | 1.43% | 2.29% | 6.86% | | | | | | | | | | | | | | | | | | | | | | | 53.25% |