|
Revenue
|
| | 16.85M | 24.37M | 94.58M | 46.70M | 57.79M | 71.53M | 75.00M | 87.17M | 104.76M | 118.77M | 121.46M | 150.04M | 170.99M |
|
Cost of Revenue
|
| | 1.92M | 2.29M | 7.56M | 4.60M | 6.53M | 7.38M | 6.30M | 8.05M | 8.44M | 10.51M | 9.79M | 13.45M | 11.91M |
|
Gross Profit
|
| | 14.92M | 22.08M | 87.02M | 42.10M | 51.26M | 64.15M | 68.70M | 79.11M | 96.33M | 108.25M | 111.67M | 136.59M | 159.08M |
|
Amortization - Intangibles
|
| | 1.61M | 1.61M | 1.60M | 1.59M | 1.61M | 1.61M | 1.59M | 1.59M | 1.61M | 1.61M | 1.57M | 1.59M | 1.61M |
|
Research & Development
|
12.59M | 15.79M | 14.88M | 14.69M | 17.79M | 20.58M | 28.77M | 30.80M | 36.83M | 49.85M | 45.39M | 55.01M | 44.78M | 49.54M | 40.16M |
|
Selling, General & Administrative
|
25.70M | 31.16M | 40.89M | 61.50M | 74.19M | 78.94M | 83.19M | 86.81M | 98.97M | 103.55M | 95.56M | 113.27M | 120.79M | 130.28M | 150.24M |
|
Other Operating Expenses
|
| 1.05M | -45.29M | -0.06M | -0.06M | 12.24M | 7.96M | 52.19M | 6.47M | 11.80M | 26.43M | 23.11M | 12.87M | 6.93M | 26.70M |
|
Operating Expenses
|
38.29M | 48.00M | 59.26M | 84.29M | 100.95M | 111.76M | 119.91M | 169.80M | 142.27M | 165.21M | 167.39M | 191.38M | 178.44M | 186.76M | 217.10M |
|
Operating Income
|
-38.29M | -39.18M | -42.41M | -59.92M | -6.37M | -65.06M | -62.12M | -98.27M | -67.28M | -78.05M | -62.62M | -72.62M | -56.98M | -36.71M | -46.11M |
|
EBIT
|
-38.29M | -39.18M | -42.41M | -59.92M | -6.37M | -65.06M | -62.12M | -98.27M | -67.28M | -78.05M | -62.62M | -72.62M | -56.98M | -36.71M | -46.11M |
|
Interest & Investment Income
|
-1.34M | -2.26M | -2.41M | -1.32M | -2.26M | -2.73M | -0.76M | -0.70M | -1.08M | -1.30M | -1.98M | -2.21M | -2.43M | -1.83M | -1.12M |
|
EBT
|
-39.63M | -41.44M | -44.82M | -61.24M | -8.64M | -67.79M | -62.88M | -98.98M | -68.36M | -79.34M | -64.60M | -74.83M | -59.41M | -48.93M | -47.23M |
|
Tax Provisions
|
| | | | 2.60M | -0.62M | -0.70M | -0.34M | | | | 0.09M | | -1.00M | |
|
Profit After Tax
|
-39.63M | -41.44M | -44.82M | -61.24M | -11.22M | -67.17M | -62.20M | -98.65M | -68.36M | -79.34M | -64.60M | -74.91M | -59.41M | -47.97M | -47.23M |
|
Income from Continuing Operations
|
-39.63M | -41.44M | -44.82M | -61.24M | -11.24M | -67.17M | -62.18M | -98.64M | -68.36M | -79.34M | -64.60M | -74.91M | -59.41M | -47.93M | -47.23M |
|
Consolidated Net Income
|
-39.63M | -41.44M | -44.82M | -61.24M | -11.24M | -67.17M | -62.18M | -98.64M | -68.36M | -79.34M | -64.60M | -74.91M | -59.41M | -47.93M | -47.23M |
|
Income towards Parent Company
|
-39.63M | -41.44M | -44.82M | -61.24M | -11.24M | -67.17M | -62.18M | -98.64M | -68.36M | -79.34M | -64.60M | -74.91M | -59.41M | -47.93M | -47.23M |
|
Net Income towards Common Stockholders
|
-39.63M | -41.44M | -44.82M | -61.24M | -11.24M | -67.17M | -62.18M | -98.64M | -68.36M | -79.34M | -64.60M | -74.91M | -59.41M | -47.93M | -47.23M |
|
EPS (Basic)
|
-1.03 | -1.06 | -1.07 | -1.43 | -0.26 | -1.54 | -1.32 | -2.13 | -1.44 | -1.67 | -1.34 | -1.54 | -1.22 | -0.97 | -0.94 |
|
EPS (Weighted Average and Diluted)
|
-1.03 | -1.06 | -1.07 | -1.43 | -0.26 | -1.54 | -1.32 | -2.13 | -1.44 | -1.67 | -1.34 | -1.54 | -1.22 | -0.97 | -0.94 |
|
Shares Outstanding (Weighted Average)
|
38.48M | 38.91M | 40.30M | 43.43M | 43.52M | 43.57M | 47.19M | 47.32M | 47.37M | 47.50M | 48.00M | 48.46M | 48.77M | 49.24M | 49.90M |
|
Shares Outstanding (Diluted Average)
|
38.32M | 39.08M | 41.70M | 40.66M | 43.52M | 43.67M | 47.12M | 45.43M | 47.39M | 47.57M | 48.14M | 47.91M | 48.87M | 49.44M | 50.02M |
|
EBITDA
|
-38.29M | -39.18M | -42.41M | -59.92M | -6.37M | -65.06M | -62.12M | -98.27M | -67.28M | -78.05M | -62.62M | -72.62M | -56.98M | -36.71M | -46.11M |
|
Tax Rate
|
| | | | | 0.91% | 1.11% | 0.34% | | | | | | 2.04% | |