|
Revenue
|
| 24.48M | 27.11M | 29.81M | 31.03M | 26.05M | 33.28M | 33.49M | 31.14M | 22.91M | 26.34M | 7.91M | 11.48M | 6.97M | 3.94M | 9.53M | 7.07M | 6.57M | 7.47M | 14.19M | 6.80M | 6.02M | 17.40M | 11.59M | 8.00M | 16.00M | 14.87M | 9.97M | 7.97M | 0.30M | 9.98M | 21.72M | 14.04M | 13.54M | 16.95M | 16.07M | 15.58M | 12.32M | 21.91M | 18.65M | 14.67M | 14.97M | 18.39M | 21.03M | 18.03M | 25.45M | 36.77M | 24.50M | 35.34M | 38.41M | 34.47M | 30.38M | 12.98M | 5.00M | 9.28M | 26.56M | 17.07M | 7.98M | 12.83M | 21.46M | 7.54M | 15.33M | 8.60M |
|
Cost of Revenue
|
| 6.08M | 8.56M | 8.13M | 11.65M | 7.11M | 9.96M | 13.07M | 12.64M | 5.83M | 6.40M | 5.78M | 5.67M | 3.63M | 0.49M | 4.76M | 2.52M | 2.12M | 1.53M | 3.55M | 1.46M | 1.25M | 1.30M | 2.58M | 2.49M | 2.22M | 2.76M | 2.29M | 3.00M | 3.79M | 3.98M | 3.56M | 3.83M | 2.61M | 3.79M | 2.39M | 4.39M | 2.77M | 5.07M | 3.40M | 2.54M | 1.70M | 3.64M | 5.86M | 4.22M | 4.32M | 6.87M | 6.81M | 8.52M | 11.27M | 9.79M | 8.46M | 4.52M | 3.18M | 2.25M | 2.86M | 4.86M | 3.46M | 4.32M | 3.65M | 2.73M | 2.10M | 2.46M |
|
Gross Profit
|
| 18.41M | 18.55M | 21.68M | 19.38M | 18.95M | 23.32M | 20.43M | 18.49M | 17.08M | 19.94M | 2.13M | 5.82M | 3.34M | 3.45M | 4.76M | 4.55M | 4.45M | 5.94M | 10.64M | 5.34M | 4.77M | 16.10M | 9.01M | 5.51M | 13.78M | 12.11M | 7.68M | 4.97M | -3.49M | 6.01M | 18.16M | 10.22M | 10.93M | 13.15M | 13.68M | 11.19M | 9.55M | 16.84M | 15.25M | 12.13M | 13.27M | 14.74M | 15.17M | 13.81M | 21.14M | 29.90M | 17.70M | 26.82M | 27.14M | 24.68M | 21.92M | 8.46M | 1.82M | 7.03M | 23.70M | 12.22M | 4.52M | 8.52M | 17.81M | 4.81M | 13.23M | 6.14M |
|
Research & Development
|
| 13.00M | 13.07M | 13.35M | 13.75M | 14.96M | 16.79M | 15.55M | 16.35M | 15.65M | 14.19M | 10.59M | 7.32M | 8.62M | 6.83M | 8.83M | 4.83M | 7.73M | 5.04M | 5.05M | 5.29M | 5.17M | 4.99M | 5.22M | 5.69M | 5.11M | 5.47M | 5.96M | 5.84M | 6.35M | 8.05M | 9.42M | 7.18M | 7.37M | 7.92M | 7.51M | 8.02M | 8.27M | 8.71M | 8.87M | 10.97M | 10.85M | 12.01M | 10.36M | 11.57M | 12.83M | 15.16M | 16.36M | 19.50M | 19.09M | 21.82M | 19.69M | 16.66M | 17.33M | 13.66M | 11.23M | 11.25M | 11.41M | 11.51M | 12.10M | 12.94M | 13.78M | 13.87M |
|
Selling, General & Administrative
|
| 8.65M | 7.94M | 8.65M | 9.01M | 9.28M | 8.87M | 9.78M | 9.39M | 6.79M | 7.91M | 7.29M | 8.12M | 7.17M | 5.83M | 5.78M | 6.11M | 5.62M | 5.16M | 5.15M | 5.58M | 5.30M | 5.42M | 6.03M | 6.80M | 6.42M | 5.23M | 6.97M | 6.61M | 6.55M | 7.99M | 7.87M | 7.75M | 7.39M | 7.34M | 6.81M | 8.41M | 7.90M | 7.87M | 7.32M | 8.99M | 8.52M | 8.80M | 8.74M | 11.40M | 12.79M | 13.41M | 11.72M | 15.71M | 10.66M | 13.50M | 12.31M | 15.40M | 13.37M | 12.30M | 12.18M | 12.86M | 15.67M | 13.57M | 13.05M | 12.36M | 12.32M | 11.22M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.17M | 0.07M | 0.07M | 3.14M | | | | | | | | |
|
Other Operating Expenses
|
| 6.08M | 8.56M | 8.13M | 11.65M | 7.11M | 9.96M | 13.07M | 12.64M | 5.83M | 6.40M | 5.78M | 5.67M | 3.63M | 0.49M | 4.76M | 2.52M | 2.12M | 1.53M | 3.55M | 1.46M | 1.25M | 1.30M | 2.58M | 2.49M | 2.22M | 2.76M | 2.29M | 3.00M | 3.79M | 3.98M | 3.56M | 3.83M | 2.61M | 3.79M | 2.39M | 4.39M | 2.77M | 5.07M | 3.40M | 2.54M | 1.70M | 3.64M | 5.86M | 4.22M | 4.32M | 6.87M | 6.81M | 8.52M | 11.27M | 9.79M | 8.46M | 4.52M | 3.18M | 12.23M | 2.86M | 4.86M | 3.63M | 4.32M | 3.65M | 2.73M | 2.10M | 2.46M |
|
Operating Expenses
|
| 27.73M | 29.57M | 30.12M | 34.41M | 31.35M | 35.62M | 38.40M | 38.39M | 28.27M | 28.50M | 23.66M | 21.11M | 19.42M | 13.16M | 19.38M | 13.47M | 15.48M | 11.73M | 13.74M | 12.33M | 11.72M | 11.71M | 13.82M | 14.98M | 13.75M | 13.45M | 15.22M | 15.45M | 16.68M | 20.02M | 20.84M | 18.75M | 17.38M | 19.05M | 16.71M | 20.82M | 18.94M | 21.65M | 19.60M | 22.50M | 21.07M | 24.45M | 24.96M | 27.19M | 29.94M | 35.44M | 34.89M | 43.73M | 41.02M | 45.11M | 43.62M | 36.65M | 33.95M | 41.34M | 26.28M | 28.96M | 30.71M | 29.39M | 28.80M | 28.03M | 28.19M | 27.55M |
|
Operating Income
|
| -3.25M | -2.46M | -0.31M | -3.38M | -5.29M | -2.33M | -4.90M | -7.25M | -5.36M | -2.16M | -15.75M | -9.63M | -12.45M | -9.21M | -9.85M | -6.40M | -8.91M | -4.25M | 0.45M | -5.53M | -5.70M | 5.69M | -2.23M | -6.98M | 2.25M | 1.42M | -5.25M | -7.48M | -6.34M | -10.04M | 0.88M | -4.71M | -3.84M | -2.11M | -0.64M | -5.24M | -6.62M | 0.26M | -0.95M | -7.83M | -6.11M | -6.06M | -3.92M | -9.15M | -4.49M | 1.33M | -10.38M | -8.39M | -2.61M | -10.64M | -13.25M | -23.66M | -12.63M | -32.06M | 0.28M | -11.89M | -22.73M | -16.56M | -7.34M | -20.49M | -12.86M | -18.95M |
|
EBIT
|
| -3.25M | -2.46M | -0.31M | -3.38M | -5.29M | -2.33M | -4.90M | -7.25M | -5.36M | -2.16M | -15.75M | -9.63M | -12.45M | -9.21M | -9.85M | -6.40M | -8.91M | -4.25M | 0.45M | -5.53M | -5.70M | 5.69M | -2.23M | -6.98M | 2.25M | 1.42M | -5.25M | -7.48M | -6.34M | -10.04M | 0.88M | -4.71M | -3.84M | -2.11M | -0.64M | -5.24M | -6.62M | 0.26M | -0.95M | -7.83M | -6.11M | -6.06M | -3.92M | -9.15M | -4.49M | 1.33M | -10.38M | -8.39M | -2.61M | -10.64M | -13.25M | -23.66M | -12.63M | -32.06M | 0.28M | -11.89M | -22.73M | -16.56M | -7.34M | -20.49M | -12.86M | -18.95M |
|
Interest & Investment Income
|
| 0.05M | 0.06M | 0.03M | 0.05M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.06M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.05M | 0.03M | 0.05M | 0.07M | 0.17M | 0.20M | 0.23M | 0.23M | 0.22M | 0.48M | 0.36M | 0.27M | 0.06M | 0.04M | 0.04M | 0.18M | 0.21M | 0.04M | 0.04M | 0.04M | 0.14M | 0.44M | 0.82M | 1.09M | 1.12M | 1.06M | 0.91M | 0.91M | 0.97M | 0.85M | 0.94M | 0.75M | 0.58M | 0.63M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | -0.03M | -0.10M | -0.03M | | 0.00M | -0.05M | 0.01M | -0.06M | 0.02M | -0.03M | -0.07M | -0.01M | -0.06M | -0.08M | -0.08M | -0.07M | -0.12M | -0.09M | -0.40M | -0.04M | -0.09M | 0.01M | -0.05M | -0.03M | -0.09M | 0.02M | 0.98M | 0.23M | -0.00M | -0.06M | 0.22M | -0.03M | -0.03M | -0.01M | -3.90M | -8.34M | -0.52M | -0.98M | -4.92M | -3.97M | -0.94M | -0.98M | -1.29M |
|
Non Operating Income
|
| | | | | | 0.41M | 0.30M | 0.12M | 0.16M | 0.04M | 0.01M | 0.09M | 0.18M | 0.02M | 0.02M | 0.12M | 0.01M | 0.06M | 0.05M | -0.03M | -0.10M | -0.03M | 0.32M | 0.00M | -0.05M | 0.01M | -0.06M | 0.02M | -0.03M | -0.07M | -0.01M | -0.06M | -0.08M | -0.08M | -0.07M | -0.12M | -0.09M | -0.40M | -0.04M | -0.09M | 0.01M | -0.05M | -0.03M | -0.09M | 0.02M | 0.98M | 0.23M | -0.00M | -0.06M | 0.22M | -0.03M | -0.03M | -0.01M | -3.90M | -8.34M | -0.52M | -0.98M | -4.92M | -3.97M | -0.94M | -0.98M | -1.29M |
|
EBT
|
| -3.86M | -2.43M | -0.43M | -3.31M | -5.21M | -2.67M | -5.12M | -7.29M | -5.44M | -2.14M | -15.71M | -9.69M | -12.62M | -9.23M | -9.86M | -6.50M | -8.92M | -4.31M | 0.40M | -5.55M | -5.79M | 5.67M | -2.25M | -6.96M | 2.21M | 1.44M | -5.29M | -7.44M | -6.32M | -10.08M | 0.92M | -4.70M | -3.75M | -1.99M | -0.49M | -5.13M | -6.49M | 0.34M | -0.63M | -7.65M | -6.04M | -6.08M | -3.91M | -9.07M | -4.26M | 2.35M | -10.12M | -8.35M | -2.53M | -9.98M | -12.45M | -22.60M | -11.51M | -34.90M | -7.16M | -11.49M | -22.75M | -20.63M | -10.37M | -20.68M | -13.26M | -19.61M |
|
Tax Provisions
|
| 0.09M | 0.30M | 0.06M | 0.16M | -0.17M | 0.07M | 0.17M | 0.20M | 0.08M | 0.17M | -0.17M | -0.07M | -0.01M | 0.04M | -0.05M | -0.13M | -0.44M | 0.25M | 0.06M | 0.01M | -0.43M | 0.27M | -0.19M | 0.01M | -0.03M | | -0.03M | 0.02M | -0.04M | 0.15M | -0.05M | -0.00M | -0.01M | 0.00M | -0.03M | 0.00M | 0.02M | -0.01M | 0.01M | 0.01M | 0.31M | 0.02M | 0.01M | 0.00M | 0.01M | 0.11M | 0.07M | 0.01M | 0.11M | 0.01M | 0.15M | 0.02M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M |
|
Profit After Tax
|
-35.40M | -3.95M | -2.73M | -0.49M | -3.47M | -5.04M | -2.74M | -5.30M | -7.49M | -5.52M | -2.31M | -15.54M | -9.62M | -12.61M | -9.26M | -9.81M | -6.38M | -8.48M | -4.56M | 0.34M | -5.56M | -5.36M | 5.39M | -2.05M | -6.97M | 2.24M | 1.44M | -5.26M | -7.46M | -6.28M | -10.23M | 0.97M | -4.69M | -3.73M | -1.99M | -0.46M | -5.14M | -6.51M | 0.34M | -0.64M | -7.65M | -6.34M | -6.09M | -3.92M | -9.07M | -4.26M | 2.24M | -10.19M | -8.36M | -2.64M | -9.99M | -12.60M | -22.62M | -11.52M | -34.91M | -7.19M | -11.51M | -22.75M | -20.64M | -10.38M | -20.69M | -13.27M | -19.61M |
|
Income from Continuing Operations
|
| -3.95M | -2.73M | -0.49M | -3.47M | -5.04M | -2.74M | -5.30M | -7.49M | -5.52M | -2.31M | -15.54M | -9.62M | -12.61M | -9.26M | -9.81M | -6.38M | -8.48M | -4.56M | 0.34M | -5.56M | -5.36M | 5.39M | -2.05M | -6.97M | 2.24M | 1.44M | -5.26M | -7.46M | -6.28M | -10.23M | 0.97M | -4.69M | -3.73M | -1.99M | -0.46M | -5.14M | -6.51M | 0.34M | -0.64M | -7.65M | -6.34M | -6.09M | -3.92M | -9.07M | -4.26M | 2.24M | -10.19M | -8.36M | -2.64M | -9.99M | -12.60M | -22.62M | -11.52M | -34.91M | -7.19M | -11.51M | -22.75M | -20.64M | -10.38M | -20.69M | -13.27M | -19.61M |
|
Consolidated Net Income
|
| -3.95M | -2.73M | -0.49M | -3.47M | -5.04M | -2.74M | -5.30M | -7.49M | -5.52M | -2.31M | -15.54M | -9.62M | -12.61M | -9.26M | -9.81M | -6.38M | -8.48M | -4.56M | 0.34M | -5.56M | -5.36M | 5.39M | -2.05M | -6.97M | 2.24M | 1.44M | -5.26M | -7.46M | -6.28M | -10.23M | 0.97M | -4.69M | -3.73M | -1.99M | -0.46M | -5.14M | -6.51M | 0.34M | -0.64M | -7.65M | -6.34M | -6.09M | -3.92M | -9.07M | -4.26M | 2.24M | -10.19M | -8.36M | -2.64M | -9.99M | -12.60M | -22.62M | -11.52M | -34.91M | -7.19M | -11.51M | -22.75M | -20.64M | -10.38M | -20.69M | -13.27M | -19.61M |
|
Income towards Parent Company
|
| -3.95M | -2.73M | -0.49M | -3.47M | -5.04M | -2.74M | -5.30M | -7.49M | -5.52M | -2.31M | -15.54M | -9.62M | -12.61M | -9.26M | -9.81M | -6.38M | -8.48M | -4.56M | 0.34M | -5.56M | -5.36M | 5.39M | -2.05M | -6.97M | 2.24M | 1.44M | -5.26M | -7.46M | -6.28M | -10.23M | 0.97M | -4.69M | -3.73M | -1.99M | -0.46M | -5.14M | -6.51M | 0.34M | -0.64M | -7.65M | -6.34M | -6.09M | -3.92M | -9.07M | -4.26M | 2.24M | -10.19M | -8.36M | -2.64M | -9.99M | -12.60M | -22.62M | -11.52M | -34.91M | -7.19M | -11.51M | -22.75M | -20.64M | -10.38M | -20.69M | -13.27M | -19.61M |
|
Net Income towards Common Stockholders
|
| -3.95M | -2.73M | -0.49M | -3.47M | -5.04M | -2.74M | -5.30M | -7.49M | -5.52M | -2.31M | -15.54M | -9.62M | -12.61M | -9.26M | -9.81M | -6.38M | -8.48M | -4.56M | 0.34M | -5.56M | -5.36M | 5.39M | -2.05M | -6.97M | 2.24M | 1.44M | -5.26M | -7.46M | -6.28M | -10.23M | 0.97M | -4.69M | -3.73M | -1.99M | -0.46M | -5.14M | -6.51M | 0.34M | -0.64M | -7.65M | -6.34M | -6.09M | -3.92M | -9.07M | -4.26M | 2.24M | -10.19M | -8.36M | -2.64M | -9.99M | -12.60M | -22.62M | -11.52M | -34.91M | -7.19M | -11.51M | -22.75M | -20.64M | -10.38M | -20.69M | -13.27M | -19.61M |
|
EPS (Basic)
|
| -0.15 | -0.08 | -0.02 | -0.10 | -0.14 | -0.08 | -0.15 | -0.21 | -0.15 | -0.06 | -0.42 | -0.25 | -0.33 | -0.24 | -0.26 | -0.17 | -0.22 | -0.12 | 0.01 | -0.14 | -0.14 | 0.14 | -0.05 | -0.17 | 0.06 | 0.04 | -0.13 | -0.18 | -0.13 | -0.21 | 0.03 | -0.10 | -0.07 | -0.04 | -0.01 | -0.09 | -0.12 | 0.01 | -0.01 | -0.13 | -0.11 | -0.10 | -0.06 | -0.14 | -0.07 | 0.03 | -0.16 | -0.13 | -0.04 | -0.15 | -0.19 | -0.34 | -0.17 | -0.50 | -0.10 | -0.16 | -0.32 | -0.29 | -0.14 | -0.25 | -0.16 | -0.22 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.12 | | | -0.14 | 0.13 | | | 0.05 | 0.03 | | | -0.13 | -0.21 | | | | -0.04 | | | | 0.01 | -0.01 | -0.13 | -0.11 | -0.10 | -0.06 | -0.14 | -0.07 | 0.03 | -0.16 | -0.13 | -0.04 | -0.15 | -0.19 | -0.34 | -0.17 | -0.50 | -0.10 | -0.16 | -0.32 | -0.29 | -0.14 | -0.25 | -0.16 | -0.22 |
|
Shares Outstanding (Weighted Average)
|
2.62M | 26.56M | 34.20M | 24.59M | 35.12M | 35.69M | 35.92M | 35.67M | 36.06M | 36.30M | 37.12M | 36.77M | 37.84M | 38.06M | 38.10M | 38.23M | 38.51M | 37.98M | 38.45M | 38.21M | 38.78M | 39.30M | 39.77M | 39.44M | 40.07M | 40.49M | 40.94M | 40.63M | 41.25M | 47.23M | 48.15M | 46.23M | 48.38M | 52.79M | 53.60M | 52.20M | 54.17M | 54.95M | 58.29M | 56.52M | 58.89M | 59.00M | 59.06M | 59.36M | 64.29M | 64.43M | 64.63M | 64.57M | 65.10M | 65.29M | 65.43M | 65.34M | 65.93M | 67.57M | 69.47M | 68.13M | 69.85M | 70.38M | 72.03M | 73.41M | 82.41M | 85.39M | 90.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 38.45M | | | 39.30M | 40.97M | | | 41.57M | 42.13M | | | 47.23M | 48.15M | | | | 53.60M | | | | 61.41M | 56.52M | 58.89M | 59.00M | 59.06M | 59.36M | 64.29M | 64.43M | 67.74M | 64.57M | 65.10M | 65.29M | 65.43M | 65.34M | 65.93M | 67.57M | 69.47M | 68.13M | 69.85M | 70.38M | 72.03M | 73.41M | 82.41M | 85.39M | 90.25M |
|
EBITDA
|
| -3.25M | -2.46M | -0.31M | -3.38M | -5.29M | -2.33M | -4.90M | -7.25M | -5.36M | -2.16M | -15.75M | -9.63M | -12.45M | -9.21M | -9.85M | -6.40M | -8.91M | -4.25M | 0.45M | -5.53M | -5.70M | 5.69M | -2.23M | -6.98M | 2.25M | 1.42M | -5.25M | -7.48M | -6.34M | -10.04M | 0.88M | -4.71M | -3.84M | -2.11M | -0.64M | -5.24M | -6.62M | 0.26M | -0.95M | -7.83M | -6.11M | -6.06M | -3.92M | -9.15M | -4.49M | 1.33M | -10.38M | -8.39M | -2.61M | -10.64M | -13.25M | -23.66M | -12.63M | -32.06M | 0.28M | -11.89M | -22.73M | -16.56M | -7.34M | -20.49M | -12.86M | -18.95M |
|
Interest Expenses
|
| 0.65M | 0.04M | 0.15M | -0.02M | -0.02M | 0.41M | -0.38M | 0.12M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| -2.25% | -12.24% | -13.82% | -4.77% | 3.17% | -2.77% | -3.38% | -2.70% | -1.41% | -7.90% | 1.10% | 0.67% | 0.10% | -0.38% | 0.47% | 2.00% | 4.90% | -5.87% | 14.39% | -0.22% | 7.43% | 4.83% | 8.63% | -0.16% | -1.17% | | 0.47% | -0.32% | 0.66% | -1.49% | -5.55% | 0.04% | 0.29% | -0.05% | 5.34% | -0.06% | -0.25% | -2.08% | -0.79% | -0.07% | -5.09% | -0.31% | -0.20% | -0.02% | -0.19% | 4.67% | -0.67% | -0.11% | -4.27% | -0.08% | -1.21% | -0.07% | -0.08% | -0.03% | -0.49% | -0.09% | -0.04% | -0.05% | -0.03% | -0.05% | -0.08% | -0.04% |