|
Revenue
|
| 26.88M | 32.81M | 31.41M | 39.27M | 32.71M | 35.57M | 34.58M | 47.82M | 35.99M | 48.73M | 56.42M | 69.29M | 45.51M | 28.22M | 46.08M | 67.08M | 53.23M | 58.85M | 64.98M | 90.05M | 67.93M | 75.41M | 72.71M | 82.50M | 64.33M | 76.70M | 79.00M | 89.17M | 67.61M | 69.64M | 67.06M | 74.00M | 61.90M | 63.25M | 52.03M |
|
Cost of Revenue
|
| 7.23M | 7.92M | 8.30M | 8.47M | 8.22M | 10.25M | 9.45M | 13.96M | 9.34M | 11.05M | 11.07M | 12.37M | 10.97M | 10.40M | 11.43M | 12.50M | 13.20M | 17.06M | 16.73M | 19.00M | 17.65M | 21.98M | 18.29M | 16.82M | 13.95M | 15.21M | 14.16M | 14.11M | 14.12M | 14.03M | 13.16M | 11.34M | 12.75M | 11.34M | 7.87M |
|
Gross Profit
|
| 19.65M | 24.89M | 23.10M | 30.79M | 24.50M | 25.32M | 25.13M | 33.86M | 26.65M | 37.68M | 45.34M | 56.92M | 34.54M | 17.82M | 34.65M | 54.58M | 40.03M | 41.79M | 48.25M | 71.05M | 50.28M | 53.42M | 54.42M | 65.68M | 50.38M | 61.50M | 64.84M | 75.06M | 53.49M | 55.61M | 53.89M | 62.65M | 49.14M | 51.91M | 44.17M |
|
Research & Development
|
| 3.01M | 3.09M | 3.42M | 2.62M | 3.46M | 4.89M | 4.10M | 3.77M | 2.94M | 2.78M | 3.02M | 2.96M | 3.85M | 3.97M | 4.63M | 5.09M | 6.22M | 8.93M | 11.14M | 11.81M | 12.29M | 13.58M | 13.76M | 14.80M | 11.56M | 14.85M | 12.43M | 12.51M | 13.05M | 13.47M | 13.19M | 9.89M | 11.71M | 11.29M | 8.80M |
|
Selling, General & Administrative
|
| 4.69M | 4.77M | 5.28M | 5.36M | 6.58M | 8.98M | 7.92M | 10.74M | 7.00M | 8.34M | 12.22M | 9.16M | 10.74M | 11.73M | 12.76M | 11.30M | 12.18M | 16.89M | 20.07M | 17.09M | 20.43M | 20.98M | 19.97M | 20.07M | 13.07M | 16.28M | 15.56M | 13.90M | 14.48M | 16.15M | 12.08M | 13.77M | 13.78M | 12.90M | 10.85M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | 7.03M | 14.18M | 1.71M | 1.45M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 26.23M | 30.26M | 25.25M | 33.48M | 32.49M | 33.34M | 31.22M | 44.12M | 32.55M | 43.09M | 47.78M | 55.92M | 42.84M | 32.26M | 44.83M | 56.81M | 49.98M | 63.08M | 71.85M | 76.11M | -0.44M | 163.16M | 27.45M | 430.27M | 27.47M | 69.90M | 71.67M | 165.68M | | | | | 5.35M | -0.20M | -0.32M |
|
Operating Expenses
|
| 33.93M | 38.13M | 33.95M | 41.46M | 42.53M | 47.20M | 43.24M | 58.63M | 42.49M | 54.21M | 63.02M | 68.04M | 57.44M | 47.96M | 62.22M | 73.20M | 75.40M | 103.08M | 104.78M | 106.46M | 32.27M | 197.72M | 61.19M | 465.14M | 52.10M | 101.02M | 99.66M | 192.09M | 90.43M | 85.45M | 215.60M | 82.31M | 75.98M | 76.04M | 120.89M |
|
Operating Income
|
| -7.05M | -5.32M | -2.54M | -2.19M | -9.82M | -11.63M | -8.66M | -10.81M | -6.50M | -5.48M | -6.60M | 1.26M | -11.93M | -19.74M | -16.14M | -6.12M | -22.17M | -44.23M | -39.79M | -16.41M | 35.66M | -122.32M | 11.52M | -382.63M | 12.23M | -24.32M | -20.65M | -102.92M | -22.83M | -15.81M | -148.55M | -8.31M | -14.08M | -12.79M | -68.85M |
|
EBIT
|
| -7.05M | -5.32M | -2.54M | -2.19M | -9.82M | -11.63M | -8.66M | -10.81M | -6.50M | -5.48M | -6.60M | 1.26M | -11.93M | -19.74M | -16.14M | -6.12M | -22.17M | -44.23M | -39.79M | -16.41M | 35.66M | -122.32M | 11.52M | -382.63M | 12.23M | -24.32M | -20.65M | -102.92M | -22.83M | -15.81M | -148.55M | -8.31M | -14.08M | -12.79M | -68.85M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.56M | -1.48M | -1.69M | | -1.94M | -2.01M |
|
Other Non Operating Income
|
| 0.16M | 0.58M | 0.45M | 0.12M | 0.68M | -2.04M | -0.26M | -0.49M | 0.49M | -0.69M | -0.93M | 1.86M | -1.89M | -0.01M | 1.07M | 2.38M | 0.32M | | -1.54M | -0.04M | -1.67M | -4.54M | -4.67M | 4.51M | 1.39M | 1.39M | -2.40M | 2.92M | -0.63M | 13.02M | 4.84M | | 2.63M | 5.45M | -1.81M |
|
Non Operating Income
|
| -5.42M | 4.67M | 0.45M | -3.73M | -10.24M | -2.04M | 0.29M | -0.76M | 0.49M | -1.03M | -1.15M | 2.72M | -1.89M | -0.02M | 1.07M | 2.39M | -2.73M | -3.08M | -4.74M | -3.29M | -2.62M | -5.42M | -5.25M | 4.36M | 1.39M | 1.39M | -3.31M | 4.42M | -1.45M | 11.55M | 4.84M | -7.28M | 2.63M | 5.45M | -3.82M |
|
EBT
|
| -12.46M | -0.65M | -2.47M | -4.06M | -20.05M | -13.05M | -8.37M | -11.57M | -6.31M | -6.51M | -7.75M | 3.43M | -13.53M | -19.76M | -15.36M | -6.78M | -24.89M | -47.31M | -44.53M | -19.70M | 33.04M | -127.74M | 6.27M | -378.28M | 13.61M | -23.51M | -23.97M | -100.84M | -24.27M | -4.26M | -145.18M | -15.59M | -13.28M | -9.28M | -72.67M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | -7.86M | | -1.45M | | | | | | | | | | | | | |
|
Profit After Tax
|
| -12.46M | -0.65M | -2.47M | -4.06M | -20.05M | -13.05M | -8.37M | -11.57M | -6.31M | -6.51M | -7.75M | 3.43M | -13.53M | -19.76M | -15.36M | -6.78M | -24.89M | -47.31M | -44.53M | -11.84M | 33.04M | -126.29M | 6.27M | -378.28M | 13.61M | -23.51M | -23.97M | -100.84M | -24.27M | -4.26M | -145.18M | -15.59M | -13.28M | -9.28M | -72.67M |
|
Income from Continuing Operations
|
| -12.46M | -0.65M | -2.47M | -4.06M | -20.05M | -13.05M | -8.37M | -11.57M | -6.31M | -6.51M | -7.75M | 3.43M | -13.53M | -19.76M | -15.36M | -6.78M | -24.89M | -47.31M | -44.53M | -11.84M | 33.04M | -126.29M | 6.27M | -378.28M | 13.61M | -23.51M | -23.97M | -100.84M | -24.27M | -4.26M | -145.18M | -15.59M | -13.28M | -9.28M | -72.67M |
|
Consolidated Net Income
|
| -12.46M | -0.65M | -2.47M | -4.06M | -20.05M | -13.05M | -8.37M | -11.57M | -6.31M | -6.51M | -7.75M | 3.43M | -13.53M | -19.76M | -15.36M | -6.78M | -24.89M | -47.31M | -44.53M | -11.84M | 33.04M | -126.29M | 6.27M | -378.28M | 13.61M | -23.51M | -23.97M | -100.84M | -24.27M | -4.26M | -145.18M | -15.59M | -13.28M | -9.28M | -72.67M |
|
Income towards Parent Company
|
| -12.46M | -0.65M | -2.47M | -4.06M | -20.05M | -13.05M | -8.37M | -11.57M | -6.31M | -6.51M | -7.75M | 3.43M | -13.53M | -19.76M | -15.36M | -6.78M | -24.89M | -47.31M | -44.53M | -11.84M | 33.04M | -126.29M | 6.27M | -378.28M | 13.61M | -23.51M | -23.97M | -100.84M | -24.27M | -4.26M | -145.18M | -15.59M | -13.28M | -9.28M | -72.67M |
|
Preferred Dividend Payments
|
| 0.24M | 4.79M | 0.35M | 0.36M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -12.71M | -5.44M | -2.82M | -4.42M | -20.21M | -13.05M | -8.37M | -11.57M | -6.31M | -6.51M | -7.75M | 3.43M | -13.53M | -19.76M | -15.36M | -6.78M | -24.89M | -47.31M | -44.53M | -11.84M | 33.04M | -126.29M | 6.27M | -378.28M | 13.61M | -23.51M | -23.97M | -100.84M | -24.27M | -4.26M | -145.18M | -15.59M | -13.28M | -9.28M | -72.67M |
|
EPS (Basic)
|
| -4.80 | -1.69 | -0.80 | -1.18 | -1.54 | -0.64 | -0.40 | -0.50 | -0.28 | -0.29 | -0.33 | 0.18 | -0.51 | -0.73 | -0.56 | -0.25 | -0.85 | -1.43 | -1.35 | -0.37 | 0.98 | -3.75 | 0.19 | -11.32 | 0.41 | -0.67 | -0.63 | -2.74 | -0.56 | -0.09 | -2.90 | -0.32 | -0.26 | -0.18 | -1.36 |
|
EPS (Weighted Average and Diluted)
|
| | -3.48 | | | | -0.64 | | | | | | | | | -1.35 | | -0.85 | -1.43 | -1.35 | | 0.91 | -3.75 | 0.19 | -11.32 | 0.40 | -0.67 | -0.63 | -2.74 | -0.56 | -0.09 | -2.90 | -0.32 | -0.26 | -0.18 | -1.36 |
|
Shares Outstanding (Weighted Average)
|
2.36M | 2.65M | 3.22M | 3.54M | 3.23M | 13.09M | 20.30M | 20.97M | 19.06M | 22.50M | 22.73M | 23.56M | 23.75M | 26.73M | 27.07M | 27.34M | 27.21M | 29.31M | 32.98M | 33.10M | 32.20M | 33.74M | 33.69M | 33.45M | 33.42M | 33.59M | 34.88M | 37.98M | 36.49M | 43.25M | 49.06M | 50.03M | 48.36M | 51.86M | 52.75M | 53.49M |
|
Shares Outstanding (Diluted Average)
|
| | 3.88M | | | | 20.30M | | | | | | | | | 33.10M | | 29.31M | 32.98M | 33.10M | | 37.19M | 33.69M | 33.45M | 33.42M | 36.73M | 34.88M | 37.98M | 36.49M | 43.25M | 49.06M | 50.03M | 48.36M | 51.86M | 52.75M | 53.49M |
|
EBITDA
|
| -7.05M | -5.32M | -2.54M | -2.19M | -9.82M | -11.63M | -8.66M | -10.81M | -6.50M | -5.48M | -6.60M | 1.26M | -11.93M | -19.74M | -16.14M | -6.12M | -22.17M | -44.23M | -39.79M | -16.41M | 35.66M | -122.32M | 11.52M | -382.63M | 12.23M | -24.32M | -20.65M | -102.92M | -22.83M | -15.81M | -148.55M | -8.31M | -14.08M | -12.79M | -68.85M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 39.92% | | 1.13% | | | | | | | | | | | | | |