|
Revenue
|
78.64M | 58.02M | 85.91M | 98.59M | 81.78M | 109.82M | 108.89M | 130.41M | 117.29M | 140.33M | 128.66M | 125.83M | 119.06M | 137.07M | 120.79M | 135.42M | 129.46M | 151.22M | 138.96M | 153.64M | 123.88M | 147.66M | 138.65M |
|
Cost of Revenue
|
21.41M | 17.67M | 23.44M | 25.12M | 22.22M | 33.50M | 29.82M | 42.65M | 41.59M | 43.68M | 44.13M | 51.65M | 45.14M | 47.95M | 41.94M | 49.12M | 41.08M | 47.58M | 45.41M | 50.99M | 40.82M | 45.57M | 44.42M |
|
Gross Profit
|
57.24M | 40.35M | 62.46M | 73.47M | 59.56M | 76.31M | 79.07M | 87.77M | 75.70M | 96.65M | 84.53M | 74.19M | 73.92M | 89.12M | 78.85M | 86.30M | 88.38M | 103.64M | 93.55M | 102.66M | 83.06M | 102.09M | 94.23M |
|
Research & Development
|
2.15M | 2.60M | 3.57M | 2.89M | 0.95M | 4.84M | 6.15M | 7.10M | 6.93M | 6.37M | 4.61M | 5.95M | 3.77M | 3.40M | 3.02M | 3.26M | 2.63M | 4.21M | 3.84M | 2.96M | 3.01M | 3.17M | 2.92M |
|
Selling, General & Administrative
|
40.28M | 40.53M | 50.30M | 61.97M | 34.69M | 69.05M | 69.64M | 80.88M | 86.12M | 89.62M | 78.95M | 77.44M | 80.86M | 74.84M | 69.82M | 78.36M | 78.78M | 96.67M | 81.48M | 83.97M | 73.50M | 79.11M | 78.66M |
|
Restructuring Costs
|
| | | 0.56M | | | 1.80M | 0.69M | 0.58M | 1.01M | 0.57M | 4.62M | 0.32M | 0.62M | -0.03M | -0.07M | | | | -0.05M | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | -0.98M | -1.40M | -1.20M | | | | -0.29M | -0.08M | -0.00M | 0.00M |
|
Operating Expenses
|
42.42M | 43.13M | 53.86M | 65.43M | 35.63M | 73.89M | 77.59M | 88.67M | 93.63M | 96.99M | 84.14M | 88.00M | 84.95M | 78.86M | 72.81M | 81.55M | 81.40M | 100.88M | 85.33M | 86.88M | 76.51M | 82.28M | 81.58M |
|
Operating Income
|
12.99M | -4.59M | 6.93M | 5.91M | 22.00M | -5.74M | -1.05M | -3.15M | -21.45M | -3.31M | -126.84M | -15.64M | -92.06M | 6.75M | 2.42M | 1.17M | 4.93M | -31.47M | 3.65M | 10.92M | 4.87M | 18.37M | 11.25M |
|
EBIT
|
12.99M | -4.59M | 6.93M | 5.91M | 22.00M | -5.74M | -1.05M | -3.15M | -21.45M | -3.31M | -126.84M | -15.64M | -92.06M | 6.75M | 2.42M | 1.17M | 4.93M | -31.47M | 3.65M | 10.92M | 4.87M | 18.37M | 11.25M |
|
Interest & Investment Income
|
-2.38M | -2.83M | -1.88M | -2.66M | 2.88M | -1.68M | -1.35M | -0.96M | 1.55M | -2.58M | -3.60M | -7.39M | -9.69M | -10.59M | -10.12M | -10.28M | -10.34M | -9.92M | -9.53M | -9.00M | -7.51M | -7.49M | -6.18M |
|
Other Non Operating Income
|
-2.46M | 1.34M | 3.29M | -0.11M | -0.42M | -1.65M | -0.76M | 1.36M | 0.36M | -0.60M | -0.12M | -9.41M | 1.59M | -0.51M | -0.49M | 0.71M | -0.06M | -0.16M | 0.63M | 1.24M | -0.78M | -0.56M | -0.33M |
|
Non Operating Income
|
-2.46M | -1.50M | 3.29M | -9.86M | 2.46M | -3.33M | -2.10M | 0.40M | 1.91M | -3.18M | -3.72M | -16.80M | -8.11M | -11.10M | -10.61M | -9.57M | -10.40M | -10.08M | -8.91M | -7.76M | -8.29M | -8.05M | -6.58M |
|
EBT
|
10.53M | -6.09M | 8.34M | 3.14M | 24.45M | -9.07M | -3.15M | -2.75M | -19.54M | -6.49M | -130.56M | -32.44M | -100.16M | -4.35M | -8.19M | -8.41M | -5.47M | -41.56M | -5.26M | 3.16M | -3.42M | 10.31M | 4.67M |
|
Tax Provisions
|
0.04M | -0.11M | 0.37M | 0.89M | -0.07M | 1.71M | -0.88M | -2.73M | -5.13M | 1.24M | -29.52M | -10.96M | -0.15M | 0.38M | 0.60M | -0.75M | 0.91M | -7.34M | 0.59M | 0.55M | -0.10M | 1.04M | 0.66M |
|
Profit After Tax
|
10.94M | -5.98M | 8.46M | 2.78M | -1.45M | -10.78M | -2.27M | -1.89M | -14.81M | -8.01M | -145.70M | -44.87M | -174.45M | -4.73M | -8.79M | -7.66M | -6.38M | -34.22M | -5.85M | 2.61M | -3.32M | 9.27M | 4.01M |
|
Income from Non-Controlling Interests
|
-0.46M | -0.21M | -0.49M | -0.53M | -0.41M | -6.65M | -1.30M | -1.53M | -3.53M | -0.76M | -28.20M | -8.24M | -20.36M | -1.05M | -1.49M | -1.56M | -1.49M | -8.54M | -0.68M | 0.42M | -0.69M | 1.81M | 0.85M |
|
Income from Continuing Operations
|
10.49M | -5.98M | 7.96M | 2.25M | 24.53M | -10.78M | -2.27M | -0.03M | -14.40M | -7.73M | -101.03M | -21.48M | -100.02M | -4.73M | -8.79M | -7.66M | -6.38M | -34.22M | -5.85M | 2.61M | -3.32M | 9.27M | 4.01M |
|
Consolidated Net Income
|
10.49M | -5.98M | 7.96M | 2.25M | 24.53M | -10.78M | -2.27M | -0.03M | -0.40M | -0.28M | -44.66M | -23.40M | -74.43M | | | | | | | | -3.32M | 9.27M | 4.01M |
|
Income towards Parent Company
|
10.49M | -5.98M | 7.96M | 2.25M | 24.53M | -10.78M | -2.27M | -0.03M | -0.40M | -0.28M | -44.66M | -23.40M | -74.43M | | | | | | | | -3.32M | 9.27M | 4.01M |
|
Net Income towards Common Stockholders
|
10.49M | -5.98M | 7.96M | 2.25M | 24.53M | -10.78M | -2.27M | -0.03M | -0.40M | -0.28M | -44.66M | -23.40M | -74.43M | | | | | | | | -3.32M | 9.27M | 4.01M |
|
EPS (Basic)
|
| | | | -0.02 | -0.10 | -0.03 | 0.00 | -0.19 | -0.11 | -1.76 | -0.52 | -2.24 | -0.06 | -0.12 | -0.09 | -0.08 | -0.40 | -0.08 | 0.04 | -0.04 | 0.11 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.02 | -0.10 | -0.03 | 0.00 | -0.19 | -0.11 | -1.76 | -0.52 | -2.24 | -0.06 | -0.12 | -0.09 | -0.08 | -0.40 | -0.08 | 0.04 | -0.04 | 0.11 | 0.05 |
|
Shares Outstanding (Weighted Average)
|
| | | | 41.80M | 41.81M | 41.84M | 45.47M | 60.48M | 61.48M | 61.67M | 61.39M | 62.12M | 62.55M | 62.82M | 62.65M | 63.38M | 64.06M | 65.26M | 64.55M | 66.01M | 66.50M | 66.92M |
|
Shares Outstanding (Diluted Average)
|
| | | | 41.80M | 41.81M | 41.84M | 45.47M | 60.48M | 61.48M | 61.67M | 61.39M | 62.12M | 62.55M | 62.82M | 62.65M | 63.38M | 64.06M | 65.26M | 64.55M | 66.01M | 68.77M | 68.84M |
|
EBITDA
|
10.47M | -5.77M | 9.40M | 4.16M | 23.78M | -10.76M | -2.63M | -0.32M | -15.09M | -8.24M | -101.76M | -88.67M | -173.79M | -4.43M | -9.12M | -7.16M | -6.97M | -34.64M | -5.27M | -1.13M | -2.69M | 10.87M | 2.69M |
|
Tax Rate
|
0.37% | 1.81% | 4.47% | 28.33% | -0.30% | -18.91% | 27.99% | 99.09% | 26.27% | -19.17% | 22.61% | 33.79% | 0.15% | -8.76% | -7.33% | 8.92% | -16.57% | 17.66% | -11.20% | 17.39% | 2.78% | 10.09% | 14.22% |