|
Revenue
|
8.67M | 11.79M | 10.13M | 15.65M | 12.44M | 16.51M | 14.62M | 18.99M | 15.57M | 19.21M | 19.62M | 18.98M | 15.48M | 18.49M | 15.42M | 16.52M | 17.66M | 21.49M | 20.56M | 22.35M | 21.23M | 23.38M | 21.49M |
|
Cost of Revenue
|
9.51M | 11.63M | 79.39M | 6.96M | 9.81M | 10.54M | 19.74M | 15.05M | 15.20M | 16.44M | 15.48M | 12.37M | 10.03M | 9.73M | 9.01M | 20.27M | 10.38M | 9.73M | 9.61M | 11.85M | 11.62M | 11.56M | 25.25M |
|
Gross Profit
|
-0.84M | 0.17M | -69.25M | 8.70M | 6.42M | 8.22M | -5.12M | 7.54M | 8.34M | 10.57M | 10.99M | 9.56M | 9.09M | 10.92M | 9.38M | -12.54M | 10.28M | 12.59M | 12.23M | 13.73M | 13.38M | 14.89M | -3.76M |
|
Research & Development
|
12.52M | 11.94M | 11.97M | 13.31M | 15.72M | 17.09M | 21.65M | 20.00M | 23.62M | 23.22M | 22.04M | 19.16M | 16.65M | 15.63M | 12.13M | 11.21M | 10.72M | 9.41M | 8.84M | 8.82M | 9.92M | 8.31M | 8.70M |
|
Selling, General & Administrative
|
5.24M | 5.34M | 5.07M | 8.74M | 34.64M | 17.28M | 16.01M | 17.79M | 18.80M | 18.68M | 16.60M | 23.52M | 11.02M | 14.66M | 11.56M | 12.37M | 10.44M | 10.07M | 9.35M | 9.94M | 9.60M | 9.13M | 9.29M |
|
Restructuring Costs
|
| | | | | | | | 0.25M | 0.69M | 1.04M | 3.35M | 2.81M | 1.91M | 4.49M | 0.25M | 1.41M | 0.58M | 0.42M | | | | |
|
Other Operating Expenses
|
5.92M | 5.96M | 5.54M | 8.86M | 9.81M | 10.54M | 14.20M | 15.05M | 15.20M | 16.44M | 17.34M | 12.53M | 13.65M | 9.99M | 13.77M | 10.36M | 10.32M | 9.75M | 10.86M | 12.28M | 12.32M | 13.55M | 13.38M |
|
Operating Expenses
|
23.67M | 23.24M | 22.58M | 30.91M | 60.16M | 44.91M | 51.87M | 52.84M | 57.88M | 59.03M | 57.02M | 58.56M | 44.14M | 42.19M | 41.95M | 34.19M | 32.90M | 29.82M | 29.48M | 31.05M | 31.85M | 30.99M | 31.38M |
|
Operating Income
|
-24.51M | -23.07M | -91.83M | -22.21M | -53.75M | -36.69M | -56.99M | -45.30M | -49.53M | -48.45M | -46.03M | -49.00M | -35.05M | -31.26M | -32.56M | -46.73M | -22.62M | -17.23M | -17.25M | -17.31M | -18.47M | -16.10M | -35.13M |
|
EBIT
|
-24.51M | -23.07M | -91.83M | -22.21M | -53.75M | -36.69M | -56.99M | -45.30M | -49.53M | -48.45M | -46.03M | -49.00M | -35.05M | -31.26M | -32.56M | -46.73M | -22.62M | -17.23M | -17.25M | -17.31M | -18.47M | -16.10M | -35.13M |
|
Interest & Investment Income
|
0.20M | 0.02M | 0.02M | 0.05M | 0.24M | 0.61M | 0.89M | 0.83M | 0.01M | 0.26M | 1.30M | 1.81M | 1.78M | 2.03M | 1.90M | 1.74M | 1.51M | 1.29M | 1.22M | 1.00M | 1.65M | 1.50M | 1.44M |
|
Other Non Operating Income
|
-0.03M | -0.07M | -0.08M | -0.05M | -0.63M | -0.26M | -0.43M | -1.26M | -0.10M | -0.39M | -0.90M | 1.49M | 0.02M | -0.06M | -0.22M | 0.25M | -0.14M | -0.06M | 0.72M | -0.53M | 2.38M | 0.53M | -0.09M |
|
Non Operating Income
|
-0.03M | -0.07M | -0.08M | -0.05M | -0.63M | -0.26M | -0.43M | -1.26M | 0.25M | 0.69M | 2.90M | 3.51M | 6.43M | 2.17M | 9.24M | 0.32M | 1.36M | 0.61M | 1.68M | 0.43M | 2.38M | 1.99M | 2.76M |
|
EBT
|
-24.34M | -23.23M | -92.20M | -23.11M | -0.67M | -2.89M | -13.56M | -15.59M | -44.46M | -35.78M | -54.72M | -33.73M | -33.45M | -28.68M | -27.37M | -44.12M | -21.76M | -15.69M | -16.87M | -18.21M | -13.96M | -13.81M | -33.95M |
|
Tax Provisions
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | -0.00M | 0.05M | 0.02M | 0.02M | 0.03M | -0.03M | 0.09M | -0.01M | 0.00M | | 0.00M | 0.02M | 0.06M | -0.11M | 0.01M | 0.02M | 0.02M |
|
Profit After Tax
|
-24.35M | -23.24M | -92.21M | -22.94M | -0.69M | -2.94M | -13.56M | -15.22M | -44.48M | -35.80M | -54.74M | -33.70M | -33.54M | -28.67M | -27.37M | -44.12M | -21.76M | -15.71M | -16.92M | -18.10M | -13.97M | -13.83M | -33.97M |
|
Income from Continuing Operations
|
-24.35M | -23.24M | -92.21M | -23.11M | -0.69M | -2.94M | -13.56M | -15.63M | -44.48M | -35.80M | -54.74M | -33.70M | -33.54M | -28.67M | -27.37M | -44.12M | -21.76M | -15.71M | -16.92M | -18.10M | -13.97M | -13.83M | -33.97M |
|
Consolidated Net Income
|
-24.35M | -23.24M | -92.21M | -23.11M | -0.69M | -2.94M | -13.56M | -15.63M | -44.48M | -35.80M | -54.74M | -33.70M | -33.54M | -28.67M | -27.37M | -44.12M | -21.76M | -15.71M | -16.92M | -18.10M | -13.97M | -13.83M | -33.97M |
|
Income towards Parent Company
|
-24.35M | -23.24M | -92.21M | -23.11M | -0.69M | -2.94M | -13.56M | -15.63M | -44.48M | -35.80M | -54.74M | -33.70M | -33.54M | -28.67M | -27.37M | -44.12M | -21.76M | -15.71M | -16.92M | -18.10M | -13.97M | -13.83M | -33.97M |
|
Net Income towards Common Stockholders
|
-24.35M | -23.24M | -92.21M | -22.94M | -0.69M | -2.94M | -13.56M | -15.22M | -44.48M | -35.80M | -54.74M | -33.70M | -33.54M | -28.67M | -27.37M | -44.12M | -21.76M | -15.71M | -16.92M | -18.10M | -13.97M | -13.83M | -33.97M |
|
EPS (Basic)
|
-4.07 | -3.85 | -15.20 | -3.67 | -0.01 | -0.02 | -0.07 | -0.09 | -0.22 | -0.18 | -0.27 | -0.16 | -0.17 | -0.14 | -0.13 | -0.21 | -0.10 | -0.07 | -0.08 | -0.09 | -0.06 | -0.06 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
| | -15.20 | -3.67 | -0.01 | -0.02 | -0.07 | -0.09 | -0.22 | -0.18 | -0.27 | -0.16 | -0.17 | -0.14 | -0.13 | -0.21 | -0.10 | -0.07 | -0.08 | -0.09 | -0.06 | -0.06 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
5.98M | 6.03M | 6.07M | 6.06M | 105.92M | 192.18M | 196.10M | 173.81M | 199.00M | 199.40M | 200.17M | 199.85M | 202.57M | 204.90M | 206.74M | 205.39M | 208.87M | 211.66M | 212.77M | 211.68M | 234.92M | 248.39M | 252.09M |
|
Shares Outstanding (Diluted Average)
|
| | 6.07M | 6.06M | 105.92M | 192.18M | 196.10M | 173.81M | 199.00M | 199.40M | 200.17M | 199.85M | 202.57M | 204.90M | 206.74M | 205.39M | 208.87M | 211.66M | 212.77M | 211.68M | 234.92M | 248.39M | 252.09M |
|
EBITDA
|
-24.51M | -23.07M | -91.83M | -22.21M | -53.75M | -36.69M | -56.99M | -45.30M | -49.53M | -48.45M | -46.03M | -49.00M | -35.05M | -31.26M | -32.56M | -46.73M | -21.76M | -15.71M | -16.92M | -17.31M | -13.97M | -13.83M | -33.97M |
|
Interest Expenses
|
0.01M | 0.11M | 0.30M | 0.72M | 0.64M | 0.01M | | 0.01M | | | 0.00M | | | | | | 0.30M | 0.31M | 0.32M | 0.33M | 0.35M | 0.37M | 0.39M |
|
Tax Rate
|
-0.04% | -0.04% | -0.01% | -0.03% | -3.60% | -1.76% | 0.02% | -0.31% | -0.04% | -0.06% | -0.05% | 0.08% | -0.26% | 0.02% | -0.01% | | -0.01% | -0.11% | -0.34% | 0.60% | -0.05% | -0.14% | -0.05% |