|
Revenue
|
23.21M | 26.67M | 28.94M | 33.33M | 33.26M | 36.70M | 39.76M | 42.44M | 44.79M | 50.53M | 53.41M | 55.54M | 60.00M | 65.76M | 67.70M | 71.37M | 76.13M | 82.16M | 85.91M | 89.66M | 97.83M | 112.06M | 112.95M |
|
Cost of Revenue
|
11.90M | 13.24M | 13.78M | 14.07M | 15.50M | 16.18M | 17.39M | 19.29M | 19.98M | 23.26M | 25.84M | 26.86M | 27.86M | 30.29M | 31.15M | 31.42M | 32.09M | 33.39M | 35.29M | 36.45M | 40.08M | 46.44M | 48.81M |
|
Gross Profit
|
11.31M | 13.43M | 15.16M | 19.25M | 17.77M | 20.52M | 22.37M | 23.15M | 24.81M | 27.27M | 27.57M | 28.67M | 32.14M | 35.47M | 36.55M | 39.95M | 44.03M | 48.77M | 50.62M | 53.21M | 57.76M | 65.62M | 64.14M |
|
Amortization - Intangibles
|
| | | | | 0.09M | 0.09M | 0.09M | 0.09M | 0.33M | 0.37M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.57M | 1.71M | 1.71M |
|
Research & Development
|
9.69M | 9.78M | 9.90M | 10.84M | 10.91M | 12.11M | 12.88M | 12.90M | 14.16M | 16.59M | 18.22M | 20.36M | 20.55M | 20.87M | 21.75M | 21.49M | 22.82M | 23.91M | 24.13M | 25.35M | 26.89M | 30.23M | 30.09M |
|
Selling, General & Administrative
|
7.16M | 6.85M | 7.86M | 14.57M | 10.38M | 12.19M | 12.41M | 16.05M | 17.05M | 18.73M | 18.34M | 17.13M | 17.11M | 18.21M | 18.29M | 19.29M | 19.32M | 20.61M | 22.15M | 21.58M | 23.77M | 26.04M | 25.64M |
|
Restructuring Costs
|
| | | | | 0.64M | 0.92M | 0.81M | -1.38M | 0.80M | 0.74M | -12.68M | 0.19M | 0.03M | | 0.04M | 0.06M | 0.14M | | | 2.38M | 0.51M | 0.25M |
|
Other Operating Expenses
|
4.64M | 3.91M | 4.00M | 5.07M | 5.41M | 5.40M | 7.31M | 6.41M | 7.99M | 10.54M | 10.09M | 9.35M | 11.24M | 14.24M | 12.29M | 12.22M | 14.20M | 17.32M | 14.77M | 14.91M | 20.12M | 24.70M | 21.04M |
|
Operating Expenses
|
21.49M | 20.54M | 21.75M | 30.48M | 26.70M | 30.33M | 33.52M | 36.17M | 37.82M | 46.66M | 47.39M | 34.15M | 49.08M | 53.35M | 52.34M | 53.05M | 56.40M | 61.98M | 61.05M | 61.84M | 73.16M | 81.48M | 77.02M |
|
Operating Income
|
-10.18M | -7.11M | -6.59M | -11.22M | -8.94M | -9.81M | -11.14M | -13.02M | -13.01M | -19.38M | -19.82M | -5.48M | -16.95M | -17.87M | -15.79M | -13.10M | -12.37M | -13.21M | -10.43M | -8.63M | -15.40M | -15.86M | -12.88M |
|
EBIT
|
-10.18M | -7.11M | -6.59M | -11.22M | -8.94M | -9.81M | -11.14M | -13.02M | -13.01M | -19.38M | -19.82M | -5.48M | -16.95M | -17.87M | -15.79M | -13.10M | -12.37M | -13.21M | -10.43M | -8.63M | -15.40M | -15.86M | -12.88M |
|
Interest & Investment Income
|
0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.22M | 0.12M | 0.11M | 0.42M | 0.85M | 1.31M | 1.73M | 2.02M | 2.08M | 2.27M | 1.08M | 1.26M | 1.15M | 1.07M | 1.10M | 1.16M | 1.03M |
|
EBT
|
-10.26M | -7.27M | -21.35M | -12.49M | -10.88M | -11.38M | -11.22M | -13.18M | -13.32M | -20.08M | -20.21M | -5.45M | -16.77M | -17.67M | -15.44M | -12.99M | -11.24M | -12.13M | -9.46M | -7.69M | -15.10M | -17.89M | -14.83M |
|
Tax Provisions
|
| | | | | | | 0.17M | 0.10M | 0.20M | -0.20M | -0.56M | 0.20M | 0.10M | 0.04M | -0.28M | 0.20M | 0.20M | -0.02M | -0.09M | -7.30M | -4.30M | -0.03M |
|
Profit After Tax
|
-10.26M | -7.27M | -21.35M | -12.49M | -10.88M | -11.38M | -11.22M | -13.35M | -13.41M | -20.23M | -20.05M | -4.91M | -16.96M | -17.76M | -15.48M | -12.71M | -11.43M | -12.32M | -9.44M | -7.64M | -7.82M | -13.59M | -14.80M |
|
Income from Continuing Operations
|
-10.26M | -7.27M | -21.35M | -12.49M | -10.88M | -11.38M | -11.22M | -13.35M | -13.42M | -20.28M | -20.01M | -4.89M | -16.97M | -17.77M | -15.48M | -12.71M | -11.44M | -12.33M | -9.44M | -7.60M | -7.80M | -13.59M | -14.80M |
|
Consolidated Net Income
|
-10.26M | -7.27M | -21.35M | -12.49M | -10.88M | -11.38M | -11.22M | -13.35M | -13.42M | -20.28M | -20.01M | -4.89M | -16.97M | -17.77M | -15.48M | -12.71M | -11.44M | -12.33M | -9.44M | -7.60M | -7.80M | -13.59M | -14.80M |
|
Income towards Parent Company
|
-10.26M | -7.27M | -21.35M | -12.49M | -10.88M | -11.38M | -11.22M | -13.35M | -13.42M | -20.28M | -20.01M | -4.89M | -16.97M | -17.77M | -15.48M | -12.71M | -11.44M | -12.33M | -9.44M | -7.60M | -7.80M | -13.59M | -14.80M |
|
Preferred Dividend Payments
|
0.30M | 0.30M | 4.50M | 0.29M | 0.30M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-10.53M | -7.54M | -25.81M | -12.76M | -11.16M | -11.38M | -11.22M | -13.35M | -13.41M | -20.23M | -20.05M | -4.91M | -16.97M | -17.77M | -15.48M | -12.71M | -11.44M | -12.33M | -9.44M | -7.60M | -7.80M | -13.59M | -14.80M |
|
EPS (Basic)
|
-2.31 | -1.63 | -5.34 | -2.40 | -2.00 | -0.15 | -0.13 | -0.13 | -0.15 | -0.22 | -0.22 | -0.05 | -0.18 | -0.19 | -0.16 | -0.13 | -0.12 | -0.13 | -0.09 | -0.07 | -0.08 | -0.13 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
-2.31 | -1.63 | -5.34 | -2.40 | -2.00 | -0.15 | -0.13 | -0.13 | -0.15 | -0.22 | -0.22 | -0.05 | -0.18 | -0.19 | -0.16 | -0.13 | -0.12 | -0.13 | -0.09 | -0.07 | -0.08 | -0.13 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
| | | 83.14M | 83.14M | 85.94M | 87.19M | 88.15M | 90.47M | 91.04M | 91.48M | 92.30M | 92.86M | 94.23M | 94.23M | 95.36M | 96.76M | 97.52M | 98.99M | 100.50M | 102.23M | 103.02M | 104.08M |
|
Shares Outstanding (Diluted Average)
|
4.57M | 4.64M | 4.83M | 4.81M | 5.58M | 74.83M | 87.64M | 64.51M | 90.21M | 90.71M | 91.18M | 90.96M | 92.40M | 93.33M | 94.68M | 94.08M | 96.95M | 98.10M | 99.44M | 98.89M | 102.43M | 103.39M | 104.35M |
|
EBITDA
|
-10.18M | -7.11M | -6.59M | -11.22M | -8.94M | -9.81M | -11.14M | -13.02M | -13.01M | -19.38M | -19.82M | -5.48M | -16.95M | -17.87M | -15.79M | -13.10M | -12.37M | -13.21M | -10.43M | -8.63M | -15.40M | -15.86M | -12.88M |
|
Interest Expenses
|
0.10M | 0.10M | 0.02M | 0.26M | 0.31M | 0.30M | 0.30M | 0.28M | 0.29M | 0.86M | 1.19M | 1.51M | 1.76M | 1.83M | 1.93M | 1.87M | 0.07M | 0.07M | 0.18M | 0.13M | 0.80M | 3.19M | 2.98M |
|
Tax Rate
|
| | | | | | | | | | 0.99% | 10.29% | | | | 2.15% | | | 0.20% | 1.20% | 48.34% | 24.04% | 0.20% |