|
Revenue
|
79.19M | 104.89M | 124.77M | 100.64M | 110.95M | 131.17M | 122.16M | 57.88M | 83.60M | 106.12M | 122.41M | 65.45M | 66.63M | 110.24M | 114.84M | 82.56M | 98.57M | 111.15M | 142.86M | 124.75M | 118.98M | 128.16M |
|
Cost of Revenue
|
62.48M | 76.53M | 94.96M | 71.58M | 82.65M | 101.43M | 117.18M | 55.94M | 73.95M | 95.61M | 108.71M | 61.50M | 61.14M | 88.83M | 90.30M | 56.75M | 72.40M | 86.81M | 111.14M | 91.18M | 85.24M | 91.41M |
|
Gross Profit
|
16.71M | 28.35M | 29.82M | 29.05M | 28.29M | 29.75M | 4.98M | 1.95M | 9.65M | 10.50M | 13.71M | 3.95M | 5.49M | 21.41M | 24.54M | 25.81M | 26.17M | 24.34M | 31.72M | 33.58M | 33.74M | 36.75M |
|
Research & Development
|
8.61M | 8.29M | 9.80M | 12.03M | 13.80M | 16.10M | 16.86M | 18.16M | 17.59M | 16.70M | 16.93M | 15.24M | 14.19M | 15.44M | 15.27M | 14.79M | 16.25M | 14.38M | 13.64M | 16.38M | 17.40M | 16.47M |
|
Selling, General & Administrative
|
3.34M | 4.34M | 4.67M | 4.88M | 6.32M | 8.36M | 8.66M | 10.54M | 10.91M | 11.06M | 15.11M | 18.78M | 9.84M | 11.14M | 11.34M | 11.23M | 13.56M | 12.12M | 12.58M | 12.62M | 13.15M | 12.25M |
|
Other Operating Expenses
|
7.36M | 9.98M | 12.66M | 17.77M | 24.34M | 18.67M | 19.07M | | | | 54.88M | 0.29M | | | | | | | | 13.25M | 14.53M | 22.47M |
|
Operating Expenses
|
19.32M | 22.61M | 27.12M | 34.67M | 44.46M | 43.12M | 44.59M | 43.82M | 43.74M | 41.56M | -8.09M | 44.85M | 35.82M | 39.37M | 40.21M | 37.28M | 51.99M | 39.96M | 38.95M | 42.25M | 45.08M | 51.19M |
|
Operating Income
|
-2.61M | 5.74M | 2.69M | -5.62M | -16.16M | -13.38M | -39.61M | -41.88M | -34.09M | -31.05M | 21.80M | -40.90M | -30.34M | -17.96M | -15.67M | -11.47M | -25.82M | -15.62M | -7.23M | -8.67M | -11.34M | -14.44M |
|
EBIT
|
-2.61M | 5.74M | 2.69M | -5.62M | -16.16M | -13.38M | -39.61M | -41.88M | -34.09M | -31.05M | 21.80M | -40.90M | -30.34M | -17.96M | -15.67M | -11.47M | -25.82M | -15.62M | -7.23M | -8.67M | -11.34M | -14.44M |
|
Other Non Operating Income
|
0.59M | 0.72M | 0.30M | 0.57M | -1.37M | -0.13M | -0.25M | -0.05M | 0.03M | 0.15M | 0.78M | 1.18M | 1.11M | 0.54M | 0.60M | 0.91M | 2.66M | 0.60M | 0.60M | 0.41M | -0.12M | 0.02M |
|
Non Operating Income
|
0.59M | 0.72M | 0.30M | 0.57M | -1.37M | -0.13M | -0.25M | -0.05M | 0.03M | 0.15M | 0.78M | 1.18M | 1.11M | 0.54M | 0.60M | 0.91M | 2.66M | 0.60M | 0.60M | 0.41M | -0.12M | 0.02M |
|
EBT
|
-2.02M | 6.46M | 2.99M | -5.04M | -17.53M | -13.00M | -39.13M | -41.06M | -33.34M | -30.30M | 23.14M | -39.18M | -29.07M | -17.34M | -15.03M | -10.54M | -23.16M | -15.02M | -6.64M | -8.27M | -11.33M | -14.13M |
|
Tax Provisions
|
0.14M | 0.45M | 0.33M | 0.32M | 0.29M | 0.22M | -0.06M | 0.22M | 0.35M | 0.29M | 3.52M | 0.14M | 0.20M | 0.12M | 0.18M | 0.20M | 0.20M | 0.20M | 0.15M | 0.21M | 0.23M | 0.30M |
|
Profit After Tax
|
-2.15M | 6.01M | 2.66M | -5.36M | -17.82M | -13.22M | -39.07M | -41.28M | -33.69M | -30.59M | 19.61M | -39.33M | -29.26M | -17.46M | -15.21M | -10.72M | -23.32M | -15.20M | -6.79M | -8.48M | -11.56M | -14.44M |
|
Income from Continuing Operations
|
-2.15M | 6.01M | 2.66M | -5.36M | -17.82M | -13.22M | -39.07M | -41.28M | -33.69M | -30.59M | 19.61M | -39.33M | -29.27M | -17.46M | -15.21M | -10.74M | -23.36M | -15.22M | -6.79M | -8.48M | -11.56M | -14.44M |
|
Consolidated Net Income
|
-2.15M | 6.01M | 2.66M | -5.36M | -17.82M | -13.22M | -39.07M | -41.28M | -33.69M | -30.59M | 19.61M | -39.33M | -29.27M | -17.46M | -15.21M | -10.74M | -23.36M | -15.22M | -6.79M | -8.48M | -11.56M | -14.44M |
|
Income towards Parent Company
|
-2.15M | 6.01M | 2.66M | -5.36M | -17.82M | -13.22M | -39.07M | -41.28M | -33.69M | -30.59M | 19.61M | -39.33M | -29.27M | -17.46M | -15.21M | -10.74M | -23.36M | -15.22M | -6.79M | -8.48M | -11.56M | -14.44M |
|
Net Income towards Common Stockholders
|
-2.15M | 6.01M | 2.66M | -5.36M | -17.82M | -13.22M | -39.07M | -41.28M | -33.69M | -30.59M | 19.61M | -39.33M | -29.27M | -17.46M | -15.21M | -10.74M | -23.36M | -15.22M | -6.79M | -8.48M | -11.56M | -14.44M |
|
EPS (Basic)
|
-0.03 | 0.10 | 0.04 | -0.09 | -0.29 | -0.19 | -0.58 | -0.55 | -0.45 | -0.41 | 0.26 | -0.51 | -0.38 | -0.22 | -0.19 | -0.13 | -0.28 | -0.18 | -0.08 | -0.10 | -0.13 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
-0.03 | 0.10 | 0.04 | -0.09 | -0.29 | -0.19 | -0.58 | -0.55 | -0.45 | -0.41 | 0.26 | -0.51 | -0.38 | -0.22 | -0.19 | -0.13 | -0.28 | -0.18 | -0.08 | -0.10 | -0.13 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
62.50M | 62.50M | 62.25M | 62.50M | 62.50M | 69.60M | 67.23M | 74.41M | 74.73M | 75.34M | 75.07M | 76.56M | 77.89M | 78.66M | 78.08M | 80.37M | 82.13M | 83.81M | 82.69M | 85.22M | 86.87M | 88.12M |
|
Shares Outstanding (Diluted Average)
|
62.50M | 62.50M | 62.25M | 62.50M | 62.50M | 69.60M | 67.23M | 74.41M | 74.73M | 75.34M | 75.07M | 76.56M | 77.89M | 78.66M | 78.08M | 80.37M | 82.13M | 83.81M | 82.69M | 85.22M | 86.87M | 88.12M |
|
EBITDA
|
-2.61M | 5.74M | 2.69M | -5.62M | -16.16M | -13.38M | -39.61M | -41.88M | -34.09M | -31.05M | 21.80M | -40.90M | -30.34M | -17.96M | -15.67M | -11.47M | -25.82M | -15.19M | -7.23M | -8.67M | -11.34M | -14.49M |
|
Tax Rate
|
-6.80% | 6.89% | 10.94% | -6.32% | -1.64% | -1.72% | 0.15% | -0.54% | -1.05% | -0.94% | 15.23% | -0.37% | -0.69% | -0.66% | -1.21% | -1.90% | -0.86% | -1.33% | -2.29% | -2.58% | -2.01% | -2.15% |