|
Revenue
|
12.78M | 17.37M | 26.28M | 31.51M | 40.21M | 67.25M | 91.96M | 98.48M | 97.07M | 113.34M | 94.44M | 101.94M | 108.16M | 149.43M | 106.43M | 100.68M | 109.45M | 147.04M | 82.50M | 79.94M | 92.24M | 102.15M | 75.31M | 73.68M | 75.60M | 93.19M | 81.01M | 76.66M | 68.73M | 74.96M | 70.22M |
|
Cost of Revenue
|
10.72M | 14.76M | 21.23M | 23.65M | 29.43M | 44.51M | 59.18M | 65.02M | 59.38M | 79.69M | 68.91M | 76.53M | 75.46M | 102.07M | 83.46M | 86.43M | 109.27M | 153.20M | 97.34M | 82.87M | 86.05M | 99.88M | 82.57M | 157.54M | 71.94M | 79.47M | 66.70M | 66.65M | 69.80M | 66.37M | 62.99M |
|
Gross Profit
|
2.06M | 2.61M | 5.04M | 7.86M | 10.77M | 22.74M | 32.78M | 33.46M | 37.69M | 33.65M | 25.53M | 25.41M | 32.71M | 47.35M | 22.98M | 14.24M | 0.19M | -6.16M | -14.84M | -2.93M | 6.18M | 2.27M | -7.25M | -83.86M | 3.67M | 13.72M | 14.31M | 10.01M | -1.06M | 8.59M | 7.23M |
|
Research & Development
|
1.60M | 2.50M | 2.17M | 3.32M | 4.50M | 4.21M | 5.95M | 5.99M | 6.19M | 6.02M | 8.28M | 11.05M | 15.93M | 13.82M | 14.86M | 22.34M | 19.68M | 16.20M | 13.41M | 13.01M | 12.43M | 8.77M | 9.12M | 9.21M | 9.86M | 5.49M | 6.13M | 6.67M | 7.46M | 5.81M | 4.92M |
|
Selling, General & Administrative
|
5.74M | 7.04M | 10.35M | 11.33M | 11.18M | 15.52M | 20.94M | 27.09M | 27.32M | 34.29M | 33.56M | 38.49M | 38.95M | 48.29M | 56.36M | 65.87M | 75.11M | 63.02M | 54.49M | 46.88M | 51.90M | 47.45M | 53.25M | 67.74M | 47.28M | 42.16M | 39.08M | 41.15M | 47.67M | 37.70M | 37.23M |
|
Restructuring Costs
|
0.29M | 0.35M | 0.53M | 0.34M | 0.39M | 0.85M | 2.32M | 1.31M | 2.40M | 1.51M | 2.15M | 0.40M | 2.50M | 3.84M | 5.80M | 3.70M | 3.03M | 4.30M | 7.00M | 2.98M | -0.43M | -0.20M | -0.00M | | | | | | | | |
|
Other Operating Expenses
|
-0.13M | -0.13M | -0.99M | 0.13M | -0.76M | -11.74M | | | | | | | -0.03M | | -0.05M | 0.03M | | | -0.01M | -0.08M | | | | | | | | | | | 77.41M |
|
Operating Expenses
|
7.64M | 9.89M | 13.05M | 14.99M | 16.07M | 20.57M | 29.21M | 34.39M | 35.88M | 41.82M | 43.98M | 49.94M | 57.35M | 65.95M | 76.97M | 91.93M | 97.82M | 83.52M | 74.90M | 62.79M | 63.91M | 56.03M | 62.37M | 76.94M | 57.14M | 47.65M | 45.22M | 47.82M | 55.13M | 43.50M | 119.56M |
|
Operating Income
|
-5.58M | -7.28M | -8.00M | -7.13M | -5.30M | 2.17M | 3.57M | -0.93M | 1.81M | -8.17M | -18.46M | -24.53M | -24.64M | -18.60M | -54.00M | -77.69M | -97.63M | -89.68M | -89.74M | -65.72M | -57.72M | -53.75M | -69.62M | -160.80M | -53.47M | -33.93M | -30.91M | -37.81M | -56.20M | -34.91M | -112.33M |
|
EBIT
|
-5.58M | -7.28M | -8.00M | -7.13M | -5.30M | 2.17M | 3.57M | -0.93M | 1.81M | -8.17M | -18.46M | -24.53M | -24.64M | -18.60M | -54.00M | -77.69M | -97.63M | -89.68M | -89.74M | -65.72M | -57.72M | -53.75M | -69.62M | -160.80M | -53.47M | -33.93M | -30.91M | -37.81M | -56.20M | -34.91M | -112.33M |
|
Other Non Operating Income
|
0.06M | 0.04M | -0.03M | 0.29M | 0.14M | 0.90M | 1.39M | 1.21M | 0.71M | -1.45M | -0.09M | 0.07M | -1.57M | 0.18M | 0.76M | 0.14M | -1.12M | -4.90M | -2.15M | 7.76M | 2.91M | 1.75M | 0.24M | 6.72M | 0.12M | 0.48M | 5.41M | -6.01M | 4.32M | 7.73M | 0.75M |
|
Non Operating Income
|
-0.12M | -0.12M | -1.34M | -0.32M | -1.35M | -11.59M | 1.39M | 1.21M | 0.71M | -2.02M | -0.77M | -0.54M | -2.20M | -0.84M | 0.76M | -0.85M | -2.15M | -6.01M | -3.19M | 6.96M | 2.91M | 1.75M | -0.75M | 6.72M | -0.89M | -0.55M | 5.41M | -10.11M | 4.32M | 7.73M | 1.65M |
|
EBT
|
-5.70M | -7.40M | -9.34M | -7.45M | -6.65M | -9.42M | 4.10M | -0.46M | 1.81M | -10.19M | -19.23M | -25.07M | -26.84M | -19.44M | -54.24M | -78.54M | -99.78M | -95.69M | -92.93M | -58.76M | -55.80M | -53.00M | -70.37M | -155.07M | -54.37M | -34.48M | -26.53M | -44.85M | -52.91M | -29.18M | -110.68M |
|
Tax Provisions
|
| | | 0.00M | | 0.02M | | -0.01M | -0.00M | 0.02M | 0.06M | 0.00M | 0.05M | 0.00M | -0.02M | 0.03M | 0.01M | 0.01M | | 0.01M | | 0.01M | | | 0.00M | -0.03M | 0.01M | | | | |
|
Profit After Tax
|
-5.70M | -7.40M | -9.34M | -7.45M | -6.65M | -9.44M | 4.10M | -0.45M | 1.81M | -10.21M | -19.29M | -25.08M | -27.27M | -19.65M | -54.82M | -80.37M | -100.46M | -97.13M | -101.68M | -66.87M | -59.04M | -53.51M | -70.49M | -155.11M | -54.36M | -34.48M | -26.58M | -44.86M | -52.92M | -29.24M | -110.69M |
|
Equity Income
|
| | | | | | | | | | | | -0.37M | -0.21M | -0.59M | -1.82M | -0.67M | -1.43M | -8.75M | -8.10M | -3.23M | -0.50M | -0.13M | -0.04M | 0.01M | -0.03M | -0.04M | -0.01M | -0.01M | -0.06M | -0.01M |
|
Income from Continuing Operations
|
-5.70M | -7.40M | -9.34M | -7.45M | -6.65M | -9.44M | 4.10M | -0.45M | 1.81M | -10.21M | -19.29M | -25.08M | -26.89M | -19.45M | -54.22M | -78.57M | -99.79M | -95.70M | -92.93M | -58.77M | -55.80M | -53.00M | -70.37M | -155.07M | -54.37M | -34.45M | -26.54M | -44.85M | -52.91M | -29.18M | -110.68M |
|
Consolidated Net Income
|
-5.70M | -7.40M | -9.34M | -7.45M | -6.65M | -9.44M | 4.10M | -0.45M | 1.81M | -10.21M | -19.29M | -25.08M | -26.89M | -19.45M | -54.22M | -78.57M | -99.79M | -95.70M | -92.93M | -58.77M | -55.80M | -53.00M | -70.37M | -155.07M | -54.37M | -34.45M | -26.54M | -44.85M | -52.91M | -29.18M | -110.68M |
|
Income towards Parent Company
|
-5.70M | -7.40M | -9.34M | -7.45M | -6.65M | -9.44M | 4.10M | -0.45M | 1.81M | -10.21M | -19.29M | -25.08M | -26.89M | -19.45M | -54.22M | -78.57M | -99.79M | -95.70M | -92.93M | -58.77M | -55.80M | -53.00M | -70.37M | -155.07M | -54.37M | -34.45M | -26.54M | -44.85M | -52.91M | -29.18M | -110.68M |
|
Net Income towards Common Stockholders
|
-5.70M | -7.40M | -9.34M | -7.45M | -6.65M | -9.44M | 4.10M | -0.45M | 1.81M | -10.21M | -19.29M | -25.08M | -26.89M | -19.45M | -54.22M | -78.57M | -99.79M | -95.70M | -92.93M | -58.77M | -55.80M | -53.00M | -70.37M | -155.07M | -54.37M | -34.45M | -26.54M | -44.85M | -52.91M | -29.18M | -110.68M |
|
EPS (Basic)
|
-0.98 | -1.22 | -1.45 | -1.19 | -0.95 | -0.24 | 0.07 | -0.01 | 0.03 | -0.16 | -0.31 | -0.40 | -0.43 | -0.31 | -0.87 | -1.27 | -1.58 | -1.53 | -1.60 | -1.04 | -0.92 | -0.83 | -1.09 | -2.41 | -0.84 | -0.53 | -0.41 | -0.68 | -0.69 | -0.38 | -1.44 |
|
EPS (Weighted Average and Diluted)
|
| | -1.45 | | -0.95 | | 0.06 | 0.04 | 0.03 | -0.16 | -0.31 | -0.40 | -0.43 | -0.31 | -0.87 | -1.27 | -1.58 | -1.53 | -1.60 | -1.04 | -0.92 | -0.83 | -1.09 | -2.41 | -0.84 | -0.53 | -0.41 | -0.68 | -0.69 | -0.38 | -1.44 |
|
Shares Outstanding (Weighted Average)
|
5.79M | 6.07M | 6.44M | 6.29M | 6.97M | 39.08M | 60.42M | 42.27M | 61.68M | 62.10M | 62.49M | 62.29M | 62.94M | 63.12M | 63.28M | 63.17M | 63.47M | 63.57M | 63.69M | 63.62M | 64.00M | 64.25M | 64.40M | 64.30M | 64.70M | 64.90M | 65.06M | 66.00M | 76.19M | 76.49M | 76.67M |
|
Shares Outstanding (Diluted Average)
|
| | 6.44M | | 6.97M | | 66.03M | 42.27M | 65.93M | 62.10M | 62.49M | 62.29M | 62.94M | 63.12M | 63.28M | 63.17M | 63.47M | 63.57M | 63.69M | 63.62M | 64.00M | 64.25M | 64.40M | 64.30M | 64.70M | 64.90M | 65.06M | 66.00M | 76.19M | 76.49M | 76.67M |
|
EBITDA
|
-5.58M | -7.28M | -8.00M | -7.13M | -5.30M | 2.17M | 3.57M | -0.93M | 1.81M | -8.17M | -18.46M | -24.53M | -24.64M | -18.60M | -54.00M | -77.69M | -97.63M | -89.68M | -89.74M | -65.72M | -57.72M | -53.75M | -69.62M | -160.80M | -53.47M | -33.93M | -30.91M | -37.81M | -56.20M | -34.91M | -112.33M |
|
Interest Expenses
|
0.05M | 0.03M | 0.31M | 0.74M | 0.73M | 0.74M | 0.85M | 0.74M | 0.70M | 0.57M | 0.69M | 0.61M | 0.63M | 1.02M | 1.00M | 0.99M | 1.02M | 1.11M | 1.04M | 0.79M | 0.99M | 0.99M | 0.99M | 0.99M | 1.01M | 1.03M | 1.03M | 1.02M | 1.02M | 2.00M | 4.42M |
|
Tax Rate
|
| | | -0.01% | | -0.22% | | 2.59% | -0.06% | -0.16% | -0.29% | -0.01% | -0.18% | -0.01% | 0.04% | -0.04% | -0.01% | -0.01% | | -0.02% | | -0.01% | | | 0.00% | 0.10% | -0.02% | | | | |