|
Revenue
|
24.60M | 21.83M | 23.31M | 34.50M | 23.84M | 19.12M | 21.08M | 22.88M | 23.12M | 21.20M | 24.38M | 21.33M | 25.64M | 28.22M | 28.77M | 32.12M | 30.43M | 32.17M | 35.20M | 40.02M | 36.19M | 37.17M | 44.35M | 46.82M | 44.76M | 46.71M | 50.38M | 56.04M | 55.53M | 58.76M | 71.88M | 82.08M | 79.24M | 79.64M | 90.26M | 94.65M | 101.22M | 99.23M | 104.84M | 114.79M | 115.81M | 112.36M | 130.84M | 171.85M | 147.16M | 141.26M | 166.44M | 226.14M | 195.02M | 218.79M | 231.99M | 219.84M | 256.43M | 285.61M | 311.75M | 333.35M | 344.34M | 372.70M | 413.28M | 430.38M | 459.87M | 503.24M | 544.27M | 575.14M | 603.63M | 668.54M | 710.64M |
|
Cost of Revenue
|
9.98M | 8.09M | | | 10.35M | 9.49M | 10.67M | 11.04M | 10.91M | 8.96M | 11.28M | 10.61M | 10.40M | 11.72M | 11.97M | 12.95M | 11.98M | 12.43M | 13.10M | 14.47M | 13.98M | 13.96M | 15.64M | 19.40M | 14.89M | 15.99M | 19.31M | 0.40M | 18.63M | 21.46M | 25.32M | 32.31M | 30.57M | 34.01M | 40.50M | 31.64M | 36.75M | 36.08M | 39.20M | 49.45M | 46.89M | 46.80M | 50.67M | 79.21M | 58.55M | 53.08M | 68.20M | 84.83M | 71.67M | 80.87M | 87.42M | 79.96M | 100.69M | 111.65M | 118.50M | 130.20M | 139.88M | 142.36M | 156.62M | 166.38M | 201.24M | 197.08M | 213.53M | 229.30M | 237.89M | 264.80M | 283.29M |
|
Gross Profit
|
14.63M | 13.74M | | | 13.49M | 9.63M | 10.42M | 11.84M | 12.21M | 12.24M | 13.10M | 6.98M | 15.24M | 16.50M | 16.80M | 19.17M | 18.45M | 19.74M | 22.10M | 25.55M | 22.21M | 23.21M | 28.71M | 27.41M | 29.87M | 30.72M | 31.07M | 36.99M | 36.90M | 37.30M | 46.56M | 49.77M | 48.67M | 45.64M | 49.77M | 63.02M | 64.46M | 63.14M | 65.63M | 65.35M | 68.92M | 65.56M | 80.17M | 92.64M | 88.61M | 88.18M | 98.24M | 141.31M | 123.35M | 137.93M | 144.57M | 139.87M | 155.74M | 173.96M | 193.26M | 203.15M | 204.46M | 230.34M | 256.66M | 263.99M | 258.63M | 306.16M | 330.75M | 345.85M | 365.74M | 403.74M | 427.35M |
|
Research & Development
|
4.20M | 4.39M | | | 4.14M | 3.06M | 1.69M | 2.53M | 2.75M | 2.79M | 2.36M | 2.08M | 2.13M | 2.04M | 1.99M | 1.98M | 2.01M | 1.99M | 2.44M | 3.44M | 3.61M | 3.46M | 3.76M | 4.07M | 4.56M | 5.91M | 6.53M | 6.62M | 6.93M | 6.71M | 7.36M | 9.61M | 12.46M | 12.99M | 14.17M | 15.78M | 15.12M | 18.50M | 21.98M | 21.30M | 23.35M | 23.49M | 25.13M | 28.75M | 26.38M | 29.56M | 29.25M | 38.01M | 47.02M | 53.95M | 42.38M | 50.67M | 48.42M | 57.55M | 59.13M | 68.72M | 70.93M | 71.94M | 76.88M | 83.97M | 91.10M | 101.43M | 114.48M | 134.59M | 151.02M | 162.57M | 176.67M |
|
Selling, General & Administrative
|
11.45M | 10.82M | | | 10.30M | 9.99M | 9.42M | 9.30M | 9.35M | 9.07M | 9.48M | 10.11M | 8.85M | 8.40M | 9.54M | 12.45M | 11.18M | 10.94M | 12.78M | 11.66M | 13.75M | 13.55M | 12.44M | 14.42M | 14.56M | 15.44M | 17.83M | 21.86M | 24.83M | 24.38M | 28.12M | 30.74M | 30.86M | 31.82M | 36.40M | 39.61M | 35.76M | 39.34M | 39.69M | 42.10M | 42.89M | 43.36M | 48.42M | 78.28M | 63.03M | 72.29M | 74.44M | 97.52M | 126.60M | 177.66M | 99.30M | 111.29M | 90.13M | 95.00M | 102.02M | 112.17M | 115.95M | 119.31M | 122.36M | 137.27M | 151.07M | 170.96M | 192.19M | 227.02M | 223.51M | 242.21M | 252.80M |
|
Restructuring Costs
|
| | | | | | | | | | 3.30M | | -2.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.03M | 0.03M | | | 0.01M | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | -0.04M | | | | | | | | -0.01M | | | | | | | | | | | | | | | | -0.01M | | | |
|
Operating Expenses
|
15.65M | 15.21M | | | 14.44M | 13.04M | 11.10M | 11.83M | 12.10M | 11.86M | 15.14M | 12.19M | 8.79M | 10.44M | 11.53M | 14.43M | 13.19M | 12.93M | 15.21M | 15.10M | 17.35M | 17.00M | 16.20M | 18.49M | 19.12M | 21.35M | 24.36M | 28.48M | 31.76M | 31.09M | 35.48M | 40.36M | 43.32M | 44.81M | 50.56M | 55.37M | 50.88M | 57.84M | 61.67M | 63.35M | 66.25M | 66.86M | 73.55M | 107.03M | 89.41M | 101.85M | 103.69M | 135.53M | 173.62M | 231.61M | 141.68M | 161.97M | 138.54M | 152.55M | 161.15M | 180.89M | 186.87M | 191.25M | 199.24M | 221.25M | 242.17M | 272.40M | 306.67M | 361.60M | 374.53M | 404.78M | 429.48M |
|
Operating Income
|
-1.02M | -1.47M | | | -0.95M | -3.44M | -0.72M | -0.03M | 0.11M | -5.02M | 1.21M | -7.22M | 6.46M | 6.06M | 5.28M | 4.74M | 5.26M | 6.81M | 6.88M | 9.00M | 4.86M | 6.21M | 12.51M | 8.92M | 10.74M | 9.37M | 6.71M | 8.51M | 5.14M | 6.21M | 11.09M | 9.41M | 5.35M | 0.82M | -0.80M | 7.65M | 13.58M | 5.30M | 3.97M | 1.99M | 2.67M | -1.29M | 6.62M | -14.39M | -0.80M | -13.68M | -5.45M | 5.78M | -50.26M | -93.69M | 2.89M | -22.09M | 17.19M | 21.41M | 32.11M | 22.26M | 17.59M | 39.09M | 57.42M | 42.75M | 16.46M | 33.76M | 24.08M | -15.76M | -8.79M | -1.04M | -2.13M |
|
EBIT
|
-1.02M | -1.47M | | | -0.95M | -3.44M | -0.72M | -0.03M | 0.11M | -5.02M | 1.21M | -7.22M | 6.46M | 6.06M | 5.28M | 4.74M | 5.26M | 6.81M | 6.88M | 9.00M | 4.86M | 6.21M | 12.51M | 8.92M | 10.74M | 9.37M | 6.71M | 8.51M | 5.14M | 6.21M | 11.09M | 9.41M | 5.35M | 0.82M | -0.80M | 7.65M | 13.58M | 5.30M | 3.97M | 1.99M | 2.67M | -1.29M | 6.62M | -14.39M | -0.80M | -13.68M | -5.45M | 5.78M | -50.26M | -93.69M | 2.89M | -22.09M | 17.19M | 21.41M | 32.11M | 22.26M | 17.59M | 39.09M | 57.42M | 42.75M | 16.46M | 33.76M | 24.08M | -15.76M | -8.79M | -1.04M | -2.13M |
|
Interest & Investment Income
|
0.09M | 0.05M | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | 1.26M | 0.02M | -0.02M | 0.01M | 0.01M | 0.01M | 0.06M | -0.02M | 0.02M | 0.04M | 0.06M | 0.03M | 0.04M | -0.16M | -0.11M | -0.07M | 0.10M | -0.02M | 0.01M | 0.12M | -0.12M | -0.46M | 0.11M | 0.21M | 1.68M | 1.43M | -0.58M | 1.26M | -0.29M | 1.27M | 1.02M | 2.31M | 1.84M | 1.82M | 2.49M | 0.94M | 1.61M | 2.04M | 3.27M | 0.58M | 41.84M | -5.53M | -35.41M | 55.30M | 47.03M | -11.25M | -86.78M | 9.67M | 9.66M | 10.46M | 12.32M | 12.13M | 11.65M | 12.62M | 0.19M | 10.60M | 23.25M | 23.94M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.61M | -62.03M | 3.85M | 0.67M | 139.07M | 7.93M | 44.51M | 94.86M | 114.40M | -32.41M | 22.80M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.61M | -62.03M | 3.85M | 0.67M | 139.07M | 7.93M | 44.51M | 94.86M | 114.40M | -32.41M | 22.80M |
|
EBT
|
-0.92M | -1.43M | | | -0.94M | -3.43M | -0.71M | -0.03M | 0.14M | -3.75M | 1.23M | -7.24M | 6.46M | 6.07M | 5.29M | 4.80M | 5.23M | 6.83M | 6.92M | 9.06M | 4.89M | 6.25M | 12.35M | 8.82M | 10.68M | 9.47M | 6.68M | 8.52M | 5.26M | 6.09M | 10.63M | 9.52M | 5.56M | 2.51M | 0.63M | 7.07M | 14.85M | 5.00M | 5.24M | 3.01M | 4.98M | 0.55M | 8.44M | -10.45M | 0.14M | -12.06M | -3.41M | 3.80M | -49.68M | -51.84M | -2.64M | -32.24M | 72.49M | 68.44M | 20.86M | 34.45M | 42.87M | -13.28M | 71.73M | 55.74M | 165.90M | 51.47M | 79.57M | 84.56M | 108.39M | -38.88M | 15.70M |
|
Tax Provisions
|
-0.46M | | | | -0.45M | -2.07M | 1.62M | 0.17M | 0.12M | -1.46M | 0.09M | -1.34M | 2.66M | 2.62M | 1.61M | 0.98M | 1.94M | 2.37M | 1.80M | 3.68M | 1.50M | 2.37M | 4.79M | 3.73M | 3.48M | 3.37M | 5.16M | 3.42M | 1.80M | 2.44M | 6.79M | 3.18M | 0.98M | 0.23M | 0.21M | 9.14M | 1.92M | -3.48M | -0.47M | 8.54M | -1.44M | -0.19M | 2.33M | 7.49M | -3.93M | 18.70M | -2.54M | -1.12M | -1.76M | -4.73M | -51.16M | -22.41M | 17.62M | 17.48M | 8.73M | 5.48M | -3.03M | -24.79M | 10.42M | -1.32M | 32.54M | 10.00M | 12.54M | -50.62M | 20.41M | -75.00M | 17.89M |
|
Profit After Tax
|
0.47M | 0.72M | 3.18M | -4.37M | -0.49M | -1.36M | -2.34M | -0.20M | 0.02M | -2.29M | 1.14M | -5.90M | 3.80M | 3.44M | 3.68M | 3.81M | 3.30M | 4.46M | 5.11M | 5.38M | 3.39M | 3.88M | 7.56M | 5.09M | 7.21M | 6.10M | 1.52M | 5.10M | 3.46M | 3.65M | 3.84M | 6.34M | 4.58M | 2.28M | 0.42M | 5.21M | 12.93M | 8.48M | 5.71M | 2.08M | 6.42M | 0.74M | 6.10M | -12.38M | 4.07M | -30.76M | -0.87M | 25.83M | -47.92M | -47.12M | 48.52M | -9.83M | 54.87M | 50.96M | 12.13M | 28.97M | 45.90M | 11.51M | 61.31M | 57.06M | 133.35M | 41.47M | 67.03M | 135.18M | 87.98M | 36.12M | -2.19M |
|
Income from Continuing Operations
|
-0.47M | -1.43M | | | -0.49M | -1.36M | -2.34M | -0.20M | 0.02M | -2.29M | 1.14M | -5.90M | 3.80M | 3.44M | 3.68M | 3.82M | 3.30M | 4.46M | 5.11M | 5.38M | 3.39M | 3.88M | 7.56M | 5.09M | 7.21M | 6.10M | 1.52M | 5.10M | 3.46M | 3.65M | 3.84M | 6.34M | 4.58M | 2.28M | 0.42M | -2.07M | 12.93M | 8.48M | 5.71M | -5.52M | 6.42M | 0.74M | 6.10M | -17.94M | 4.07M | -30.76M | -0.87M | 4.92M | -47.92M | -47.12M | 48.52M | -9.83M | 54.87M | 50.96M | 12.13M | 28.97M | 45.90M | 11.51M | 61.31M | 57.06M | 133.35M | 41.47M | 67.03M | 135.18M | 87.98M | 36.12M | -2.19M |
|
Consolidated Net Income
|
-0.47M | -1.43M | | | -0.49M | -1.36M | -2.34M | -0.20M | 0.02M | -2.29M | 1.14M | -5.90M | 3.80M | 3.44M | 3.68M | 3.82M | 3.30M | 4.46M | 5.11M | 5.38M | 3.39M | 3.88M | 7.56M | 5.09M | 7.21M | 6.10M | 1.52M | 5.10M | 3.46M | 3.65M | 3.84M | 6.34M | 4.58M | 2.28M | 0.42M | -2.07M | 12.93M | 8.48M | 5.71M | -5.52M | 6.42M | 0.74M | 6.10M | -17.94M | 4.07M | -30.76M | -0.87M | 4.92M | -47.92M | -47.12M | 48.52M | -9.83M | 54.87M | 50.96M | 12.13M | 28.97M | 45.90M | 11.51M | 61.31M | 57.06M | 133.35M | 41.47M | 67.03M | 135.18M | 87.98M | 36.12M | -2.19M |
|
Income towards Parent Company
|
-0.47M | -1.43M | | | -0.49M | -1.36M | -2.34M | -0.20M | 0.02M | -2.29M | 1.14M | -5.90M | 3.80M | 3.44M | 3.68M | 3.82M | 3.30M | 4.46M | 5.11M | 5.38M | 3.39M | 3.88M | 7.56M | 5.09M | 7.21M | 6.10M | 1.52M | 5.10M | 3.46M | 3.65M | 3.84M | 6.34M | 4.58M | 2.28M | 0.42M | -2.07M | 12.93M | 8.48M | 5.71M | -5.52M | 6.42M | 0.74M | 6.10M | -17.94M | 4.07M | -30.76M | -0.87M | 4.92M | -47.92M | -47.12M | 48.52M | -9.83M | 54.87M | 50.96M | 12.13M | 28.97M | 45.90M | 11.51M | 61.31M | 57.06M | 133.35M | 41.47M | 67.03M | 135.18M | 87.98M | 36.12M | -2.19M |
|
Net Income towards Common Stockholders
|
-0.47M | -1.43M | | | -0.49M | -1.36M | -2.34M | -0.20M | 0.02M | -2.29M | 1.14M | -5.90M | 3.80M | 3.44M | 3.68M | 3.82M | 3.30M | 4.46M | 5.11M | 5.38M | 3.39M | 3.88M | 7.56M | 5.09M | 7.21M | 6.10M | 1.52M | 5.10M | 3.46M | 3.65M | 3.84M | 6.34M | 4.58M | 2.28M | 0.42M | -2.07M | 12.93M | 8.48M | 5.71M | -5.52M | 6.42M | 0.74M | 6.10M | -17.94M | 4.07M | -30.76M | -0.87M | 4.92M | -47.92M | -47.12M | 48.52M | -9.83M | 54.87M | 50.96M | 12.13M | 28.97M | 45.90M | 11.51M | 61.31M | 57.06M | 133.35M | 41.47M | 67.03M | 135.18M | 87.98M | 36.12M | -2.19M |
|
EPS (Basic)
|
-0.01 | -0.02 | | | -0.01 | -0.01 | -0.04 | 0.00 | 0.00 | -0.04 | 0.02 | -0.11 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.09 | 0.10 | 0.10 | 0.06 | 0.07 | 0.14 | 0.10 | 0.14 | 0.11 | 0.03 | 0.10 | 0.06 | 0.07 | 0.07 | 0.12 | 0.09 | 0.04 | 0.01 | -0.04 | 0.24 | 0.15 | 0.10 | 0.04 | 0.11 | 0.01 | 0.10 | -0.21 | 0.07 | -0.51 | -0.01 | 0.42 | -0.75 | -0.72 | 0.73 | -0.14 | 0.77 | 0.72 | 0.17 | 0.41 | 0.63 | 0.16 | 0.82 | 0.76 | 1.77 | 0.55 | 0.89 | 1.78 | 1.14 | 0.46 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
-0.05M | -0.07M | | | -0.01 | -0.01 | -0.04 | 0.00 | 0.00 | -0.04 | 0.02 | -0.11 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.08 | 0.10 | 0.10 | 0.06 | 0.07 | 0.14 | 0.09 | 0.13 | 0.11 | 0.03 | 0.09 | 0.06 | 0.07 | 0.07 | 0.12 | 0.09 | 0.04 | 0.01 | -0.04 | 0.24 | 0.15 | 0.10 | 0.03 | 0.11 | 0.01 | 0.10 | -0.21 | 0.07 | -0.51 | -0.01 | 0.42 | -0.75 | -0.72 | 0.67 | -0.20 | 0.76 | 0.71 | 0.17 | 0.40 | 0.62 | 0.15 | 0.81 | 0.75 | 1.73 | 0.53 | 0.86 | 1.68 | 1.08 | 0.44 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
61.91M | 61.91M | 61.92M | 61.97M | 62.46M | 62.58M | 62.59M | 62.61M | 62.63M | 60.62M | 59.50M | 55.58M | 55.25M | 55.53M | 52.83M | 51.42M | 51.42M | 51.21M | 51.06M | 51.86M | 51.87M | 52.53M | 52.53M | 52.52M | 53.09M | 53.45M | 53.88M | 53.64M | 53.69M | 52.59M | 52.19M | 52.28M | 52.33M | 52.73M | 52.83M | 52.91M | 53.03M | 53.32M | 58.32M | 58.45M | 58.83M | 59.13M | 59.26M | 59.34M | 59.53M | 59.83M | 63.48M | 63.55M | 63.78M | 64.68M | 65.68M | 68.47M | 70.93M | 71.01M | 71.08M | 71.17M | 72.86M | 73.89M | 74.76M | 74.93M | 75.47M | 75.47M | 75.57M | 76.25M | 77.85M | 77.85M | 78.50M |
|
Shares Outstanding (Diluted Average)
|
10.00 | 20.00 | 70.00 | 61.92M | 62.33M | 30.00 | 62.50M | 62.52M | 63.25M | 61.52M | 60.62M | 59.44M | 56.36M | 59.48M | 58.48M | 54.72M | 54.60M | | | 54.15M | 55.12M | 54.93M | 54.55M | 54.50M | 54.51M | 54.80M | 54.69M | 54.64M | 54.79M | 53.89M | 53.66M | 53.54M | 53.68M | 53.77M | 53.84M | 53.90M | 54.53M | 57.05M | 59.80M | 57.92M | 59.75M | 60.00M | 60.06M | 60.02M | 60.39M | 60.35M | 63.50M | 61.78M | 64.04M | 65.17M | 72.44M | 66.19M | 72.35M | 72.32M | 72.53M | 72.53M | 73.88M | 75.78M | 75.95M | 75.46M | 77.13M | 77.55M | 78.08M | 78.56M | 81.48M | 82.06M | 82.22M |
|
EBITDA
|
-1.02M | -1.47M | | | -0.95M | -3.44M | -0.72M | -0.03M | 0.04M | -5.02M | 1.21M | -7.22M | 3.80M | 6.06M | 5.28M | 4.74M | 5.26M | 6.81M | 6.88M | 9.00M | 4.86M | 6.21M | 12.51M | 8.92M | 10.74M | 9.37M | 6.71M | 8.51M | 5.14M | 6.21M | 11.09M | 9.41M | 4.75M | 1.56M | -1.14M | -2.33M | 12.22M | 9.14M | 5.60M | 2.20M | 6.47M | 0.63M | 5.88M | -11.68M | 1.70M | -30.08M | 0.36M | 27.53M | -47.92M | -47.49M | 47.73M | -13.80M | 53.31M | 48.63M | 9.53M | 29.59M | 47.76M | 10.11M | 55.17M | 59.25M | 132.44M | 38.87M | 72.10M | 126.12M | 88.21M | 41.35M | -2.00M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 1.87M | 1.65M | | 7.82M | 28.69M | 28.91M |
|
Tax Rate
|
49.32% | | | | 47.64% | 60.36% | | | 85.55% | 38.88% | 7.42% | 18.47% | 41.14% | 43.25% | 30.48% | 20.44% | 36.99% | 34.72% | 26.06% | 40.65% | 30.60% | 37.90% | 38.82% | 42.32% | 32.54% | 35.57% | 77.24% | 40.12% | 34.16% | 40.04% | 63.85% | 33.39% | 17.57% | 9.25% | 33.12% | | 12.93% | | | | | | 27.64% | | | | 74.39% | | 3.54% | 9.12% | | 69.51% | 24.31% | 25.53% | 41.84% | 15.92% | | | 14.53% | | 19.62% | 19.43% | 15.76% | | 18.83% | | |