|
Revenue
|
6.46M | 5.50M | 5.93M | 4.99M | 5.03M | 6.18M | 6.75M | 7.77M | 9.90M | 8.69M | 9.22M | 8.25M | 10.53M | 9.73M | 10.15M | 10.54M | 9.23M | 7.87M | 8.60M | 10.36M | 9.59M | 7.69M | 8.83M | 8.04M | 9.66M | 7.63M | 9.25M | 10.18M | 10.12M | 7.01M | 9.53M | 10.80M | 16.24M | 13.56M | 15.42M | 15.40M | 31.67M | 17.50M | 18.21M | 18.02M | 40.04M | 18.61M | 21.50M | 23.61M | 50.53M | 23.38M | 31.48M | 36.13M | 68.52M | 37.44M | 41.00M | 39.57M | 70.30M | 30.97M | 38.85M | 39.77M | 77.20M | 38.37M | 45.08M | 46.02M | 71.86M | 43.24M | 52.45M | 52.70M |
|
Cost of Revenue
|
| 3.16M | 2.93M | 2.32M | 3.63M | 3.53M | 4.07M | 4.73M | 6.21M | 5.51M | 5.57M | 4.41M | 5.12M | 5.09M | 5.75M | 6.83M | 4.94M | 4.16M | 4.75M | 5.69M | 6.59M | 4.71M | 7.03M | 5.56M | 6.16M | 4.26M | 4.98M | 5.45M | 5.61M | 3.69M | 4.36M | 5.35M | 9.13M | 7.33M | 7.72M | 8.14M | 8.44M | 8.43M | 8.11M | 7.58M | 9.29M | 8.32M | 9.71M | 10.95M | 12.18M | 11.10M | 15.32M | 17.58M | 19.48M | 18.08M | 19.72M | 17.66M | 19.50M | 13.69M | 17.52M | 17.96M | 20.81M | 17.09M | 20.41M | 19.82M | 23.42M | 17.82M | 23.47M | 24.56M |
|
Gross Profit
|
| 2.56M | 3.00M | 2.67M | 1.40M | 2.65M | 2.68M | 3.04M | 3.69M | 3.18M | 3.65M | 3.84M | 5.41M | 4.64M | 4.40M | 3.72M | 4.29M | 3.71M | 3.85M | 4.67M | 3.00M | 2.98M | 1.80M | 2.48M | 3.49M | 3.37M | 4.28M | 4.72M | 4.52M | 3.31M | 5.17M | 5.45M | 7.11M | 6.23M | 7.70M | 7.26M | 23.23M | 9.07M | 10.10M | 10.44M | 30.75M | 10.29M | 11.80M | 12.65M | 38.35M | 12.28M | 16.16M | 18.55M | 49.05M | 19.37M | 21.28M | 21.91M | 50.80M | 17.29M | 21.34M | 21.82M | 56.39M | 21.27M | 24.67M | 26.20M | 48.44M | 25.42M | 28.98M | 28.14M |
|
Amortization - Intangibles
|
| | | | 0.07M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 1.25M | 1.24M | 1.28M | 1.42M | 1.81M | 1.99M | 1.81M | 1.56M | 1.82M | 1.71M | 1.90M | 2.16M | 2.70M | 3.51M | 4.36M | 4.62M | 4.64M | 4.72M | 7.25M | 5.19M | 5.58M | 5.21M | 7.69M | 7.16M | 6.92M | 8.56M | 7.03M | 8.81M | 9.15M | 8.89M | 7.89M | 7.78M | 9.44M | 9.88M | 10.82M | 12.42M | 13.44M | 14.42M | 16.08M | 16.44M | 15.81M | 15.62M | 15.92M | 17.06M | 15.75M | 17.08M | 15.29M | 15.57M | 14.06M | 15.22M | 16.22M | 18.61M | 17.38M | 19.18M | 16.78M | 14.29M | 14.48M | 14.97M | 14.01M | 15.44M | 16.61M | 18.90M | 15.82M |
|
Selling, General & Administrative
|
| 5.27M | 5.30M | 5.09M | 5.91M | 5.53M | 6.21M | 5.38M | 5.94M | 5.97M | 6.69M | 6.22M | 6.79M | 6.85M | 7.95M | 7.73M | 7.43M | 8.24M | 10.08M | 8.72M | 10.69M | 11.72M | 12.06M | 10.93M | 11.28M | 11.75M | 12.41M | 12.16M | 12.64M | 13.68M | 14.14M | 12.23M | 12.56M | 13.61M | 14.44M | 13.96M | 14.83M | 16.16M | 16.74M | 16.14M | 17.16M | 15.91M | 16.11M | 16.30M | 18.69M | 19.17M | 19.76M | 20.36M | 22.00M | 20.73M | 19.53M | 19.91M | 23.16M | 21.55M | 20.54M | 16.16M | 17.27M | 19.80M | 18.97M | 17.79M | 19.33M | 20.29M | 21.18M | 18.62M |
|
Restructuring Costs
|
| 0.25M | 0.13M | -0.20M | -0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | 0.25M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | 2.13M | 1.60M | | | | | | | | |
|
Operating Expenses
|
| 6.77M | 6.68M | 6.17M | 7.40M | 7.39M | 8.25M | 7.25M | 7.55M | 7.84M | 8.45M | 8.17M | 9.01M | 9.60M | 11.51M | 12.14M | 12.10M | 12.93M | 14.85M | 16.02M | 15.93M | 17.35M | 17.33M | 18.67M | 18.49M | 18.71M | 21.01M | 19.24M | 21.45M | 22.83M | 23.04M | 20.12M | 20.34M | 23.04M | 24.32M | 24.79M | 27.25M | 29.60M | 31.16M | 32.22M | 33.60M | 31.72M | 31.73M | 32.22M | 35.75M | 34.92M | 36.84M | 35.65M | 37.58M | 34.79M | 34.75M | 36.13M | 41.77M | 38.94M | 41.85M | 34.54M | 31.56M | 34.28M | 33.94M | 31.80M | 34.78M | 36.89M | 40.08M | 34.44M |
|
Operating Income
|
| -4.21M | -3.68M | -3.50M | -4.57M | -4.30M | -5.57M | -2.72M | -3.33M | -4.57M | -4.80M | -4.33M | -3.60M | -4.96M | -7.11M | -8.43M | -7.81M | -9.22M | -11.00M | -11.35M | -12.93M | -14.37M | -15.53M | -16.19M | -14.99M | -15.35M | -16.74M | -14.26M | -15.10M | -18.09M | -16.20M | -12.38M | -10.85M | -13.36M | -12.57M | -13.60M | -15.46M | -16.07M | -16.79M | -16.96M | -16.41M | -15.40M | -14.61M | -13.98M | -14.34M | -16.45M | -14.40M | -11.13M | -6.96M | -9.85M | -6.83M | -7.45M | -9.95M | -14.15M | -11.64M | -5.24M | 0.98M | -7.98M | -3.84M | -0.96M | -1.45M | -5.85M | -3.42M | 1.24M |
|
EBIT
|
| -4.21M | -3.68M | -3.50M | -4.57M | -4.30M | -5.57M | -2.72M | -3.33M | -4.57M | -4.80M | -4.33M | -3.60M | -4.96M | -7.11M | -8.43M | -7.81M | -9.22M | -11.00M | -11.35M | -12.93M | -14.37M | -15.53M | -16.19M | -14.99M | -15.35M | -16.74M | -14.26M | -15.10M | -18.09M | -16.20M | -12.38M | -10.85M | -13.36M | -12.57M | -13.60M | -15.46M | -16.07M | -16.79M | -16.96M | -16.41M | -15.40M | -14.61M | -13.98M | -14.34M | -16.45M | -14.40M | -11.13M | -6.96M | -9.85M | -6.83M | -7.45M | -9.95M | -14.15M | -11.64M | -5.24M | 0.98M | -7.98M | -3.84M | -0.96M | -1.45M | -5.85M | -3.42M | 1.24M |
|
Other Non Operating Income
|
| -0.00M | -0.97M | 0.83M | -0.57M | 0.69M | -0.26M | -0.04M | -0.92M | 0.37M | -0.61M | 0.19M | 0.14M | -0.05M | -0.16M | 0.41M | 0.34M | 0.03M | 0.03M | -0.94M | -0.35M | -1.11M | 0.50M | -0.01M | 0.23M | -0.12M | 0.11M | 0.11M | 0.85M | 0.11M | 3.51M | 0.10M | 0.14M | 0.33M | 0.44M | 0.51M | 0.46M | 0.42M | 0.34M | 0.34M | 0.30M | -0.22M | 0.46M | 0.49M | 0.75M | 0.46M | 0.34M | 0.20M | -1.57M | -0.78M | -0.10M | 0.23M | -1.09M | 0.39M | 0.54M | 0.23M | 0.61M | 0.45M | 0.41M | 0.60M | 0.51M | 0.61M | -0.91M | 0.98M |
|
Non Operating Income
|
| -1.07M | -1.88M | -0.13M | 2.21M | -0.78M | -0.81M | 5.03M | -4.35M | -4.23M | 2.93M | 0.93M | 1.99M | -5.24M | 0.44M | -12.02M | 2.00M | 9.03M | 3.46M | 0.60M | -7.15M | 4.93M | -2.48M | 0.60M | -1.51M | -0.71M | -0.44M | -0.53M | 0.40M | -0.47M | 3.51M | -0.99M | 0.14M | -0.48M | -0.65M | -0.53M | -0.69M | -2.66M | -0.71M | -0.95M | -0.43M | -1.01M | 0.46M | 0.35M | 3.00M | -0.91M | -0.88M | -1.24M | -2.09M | -2.36M | -1.48M | -1.01M | -3.41M | -1.42M | -1.59M | -1.97M | -2.29M | -1.64M | -2.00M | -1.90M | -1.00M | -1.79M | -2.22M | -1.17M |
|
EBT
|
| -4.20M | -3.91M | -3.73M | -4.80M | -5.08M | -6.38M | 2.30M | -7.69M | -8.80M | -1.87M | -3.40M | -1.60M | -10.20M | -6.67M | -20.44M | -5.81M | -0.19M | -7.54M | -10.75M | -20.45M | -9.44M | -18.01M | -15.59M | -16.86M | -16.05M | -17.18M | -14.79M | -15.22M | -18.56M | -13.21M | -13.37M | -12.79M | -13.83M | -13.22M | -14.14M | -16.86M | -18.73M | -17.50M | -17.91M | -17.81M | -16.41M | -14.80M | -14.07M | -15.96M | -17.36M | -15.28M | -12.36M | -9.75M | -12.21M | -8.32M | -8.45M | -14.12M | -15.56M | -13.23M | -7.21M | -2.28M | -9.62M | -5.83M | -2.86M | -3.01M | -7.64M | -5.64M | 0.07M |
|
Tax Provisions
|
| | | | | 0.02M | 0.03M | 0.04M | 0.05M | 0.04M | 0.04M | 0.06M | 0.11M | 0.05M | 0.05M | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | 0.10M | 0.02M | -2.04M | 0.10M | -1.75M | 0.81M | 0.98M | -0.42M | -1.20M | 0.04M | 3.88M | 0.05M | -0.07M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.06M | 0.07M | 0.07M | 0.09M | 0.10M | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.07M | 0.30M | 0.08M | 0.10M | 0.08M | 0.07M | 0.07M | -0.06M | 0.08M | 0.11M | 0.07M | 0.08M | 0.09M |
|
Profit After Tax
|
-43.38M | -5.27M | -5.56M | -3.63M | -2.45M | -5.01M | -6.41M | 2.26M | -7.74M | -8.83M | -1.91M | -3.46M | -1.72M | -10.25M | -6.72M | -20.50M | -5.86M | -0.23M | -7.59M | -10.76M | -20.18M | -9.46M | -15.97M | -15.68M | -14.76M | -16.86M | -18.17M | -14.38M | -13.50M | -18.60M | -17.08M | -13.42M | -11.49M | -13.88M | -13.28M | -14.19M | -16.20M | -18.79M | -17.56M | -17.97M | -16.92M | -16.47M | -14.87M | -14.14M | -14.38M | -17.46M | -15.36M | -12.44M | -9.12M | -12.28M | -8.39M | -8.52M | -13.62M | -15.64M | -13.33M | -7.29M | -1.39M | -9.69M | -5.78M | -2.93M | -2.56M | -7.72M | -5.71M | -0.02M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.04M | -0.00M | -0.02M | -0.06M | -0.02M | -0.06M | -0.00M | | | -0.04M | -0.00M | -0.01M | -0.00M |
|
Income from Continuing Operations
|
| -4.20M | -3.91M | -3.73M | -4.80M | -5.10M | -6.41M | 2.26M | -7.74M | -8.83M | -1.91M | -3.46M | -1.72M | -10.25M | -6.72M | -20.50M | -5.86M | -0.23M | -7.59M | -10.76M | -20.55M | -9.46M | -15.97M | -15.68M | -15.11M | -16.86M | -18.17M | -14.38M | -14.02M | -18.60M | -17.08M | -13.42M | -12.71M | -13.88M | -13.28M | -14.19M | -16.92M | -18.79M | -17.56M | -17.97M | -17.89M | -16.47M | -14.87M | -14.14M | -16.05M | -17.46M | -15.36M | -12.44M | -9.82M | -12.28M | -8.39M | -8.52M | -14.42M | -15.64M | -13.33M | -7.29M | -2.35M | -9.69M | -5.78M | -2.93M | -3.12M | -7.72M | -5.71M | -0.02M |
|
Consolidated Net Income
|
| -4.20M | -3.91M | -3.73M | -4.80M | -5.10M | -6.41M | 2.26M | -7.74M | -8.83M | -1.91M | -3.46M | -1.72M | -10.25M | -6.72M | -20.50M | -5.86M | -0.23M | -7.59M | -10.76M | -20.55M | -9.46M | -15.97M | -15.68M | -15.11M | -16.86M | -18.17M | -14.38M | -14.02M | -18.60M | -17.08M | -13.42M | -12.71M | -13.88M | -13.28M | -14.19M | -16.92M | -18.79M | -17.56M | -17.97M | -17.89M | -16.47M | -14.87M | -14.14M | -16.05M | -17.46M | -15.36M | -12.44M | -9.82M | -12.28M | -8.39M | -8.52M | -14.42M | -15.64M | -13.33M | -7.29M | -2.35M | -9.69M | -5.78M | -2.93M | -3.12M | -7.72M | -5.71M | -0.02M |
|
Income towards Parent Company
|
| -4.20M | -3.91M | -3.73M | -4.80M | -5.10M | -6.41M | 2.26M | -7.74M | -8.83M | -1.91M | -3.46M | -1.72M | -10.25M | -6.72M | -20.50M | -5.86M | -0.23M | -7.59M | -10.76M | -20.55M | -9.46M | -15.97M | -15.68M | -15.11M | -16.86M | -18.17M | -14.38M | -14.02M | -18.60M | -17.08M | -13.42M | -12.71M | -13.88M | -13.28M | -14.19M | -16.92M | -18.79M | -17.56M | -17.97M | -17.89M | -16.47M | -14.87M | -14.14M | -16.05M | -17.46M | -15.36M | -12.44M | -9.82M | -12.28M | -8.39M | -8.52M | -14.42M | -15.64M | -13.33M | -7.29M | -2.35M | -9.69M | -5.78M | -2.93M | -3.12M | -7.72M | -5.71M | -0.02M |
|
Net Income towards Common Stockholders
|
| -4.20M | -3.91M | -3.73M | -4.80M | -5.10M | -6.41M | 2.26M | -7.74M | -8.83M | -5.58M | -4.33M | -1.72M | -10.25M | -6.72M | -20.50M | -5.86M | -0.23M | -7.59M | -10.76M | -20.55M | -9.46M | -15.97M | -15.68M | -15.11M | -16.86M | -18.17M | -14.38M | -14.02M | -18.60M | -17.08M | -13.42M | -12.71M | -13.88M | -13.28M | -14.19M | -16.92M | -18.79M | -17.56M | -17.97M | -17.89M | -16.47M | -14.87M | -14.14M | -16.05M | -17.46M | -15.36M | -12.44M | -9.82M | -12.28M | -8.39M | -8.52M | -14.42M | -15.64M | -13.33M | -7.29M | -2.35M | -9.69M | -5.78M | -2.93M | -3.12M | -7.72M | -5.71M | -0.02M |
|
EPS (Basic)
|
-1.27 | -0.03M | -0.14 | -0.09 | -0.12 | -0.11 | -0.13 | 0.05 | -0.16 | -0.17 | -0.04 | -0.06 | -0.03 | -0.17 | -0.10 | -0.29 | -0.08 | 0.00 | -0.10 | -0.14 | -0.26 | -0.10 | -0.17 | -0.16 | -0.15 | -0.17 | -0.18 | -0.14 | -0.14 | -0.18 | -0.16 | -0.12 | -0.12 | -0.11 | -0.10 | -0.11 | -0.13 | -0.14 | -0.13 | -0.13 | -0.13 | -0.10 | -0.09 | -0.08 | -0.09 | -0.10 | -0.09 | -0.07 | -0.05 | -0.07 | -0.05 | -0.05 | -0.07 | -0.09 | -0.07 | -0.04 | -0.01 | -0.05 | -0.03 | -0.02 | -0.01 | -0.04 | -0.03 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| -0.03M | -0.14 | -0.09 | -0.12 | -0.11 | -0.13 | 0.05 | -0.16 | -0.17 | -0.10 | -0.08 | -0.07 | -0.17 | -0.10 | -0.29 | -0.10 | -0.12 | -0.16 | -0.16 | -0.26 | -0.17 | -0.17 | -0.17 | -0.15 | -0.17 | -0.18 | -0.14 | -0.14 | -0.18 | -0.16 | -0.12 | -0.12 | -0.11 | -0.10 | -0.11 | -0.13 | -0.14 | | | | | | | | | | -0.07 | -0.05 | -0.07 | -0.05 | -0.05 | -0.07 | -0.09 | -0.07 | -0.04 | -0.01 | -0.05 | -0.03 | -0.02 | -0.01 | -0.04 | -0.03 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
34.75M | 140.00 | 270.00 | 370.00 | 40.30M | 110.00 | 47.62M | 47.71M | 48.05M | 53.09M | 54.42M | 54.88M | | 59.73M | | | | 72.09M | | | | | | | | 99.47M | 101.56M | 102.77M | 101.83M | 103.56M | 105.04M | 109.85M | 108.22M | 124.81M | 131.35M | 134.33M | 131.66M | 137.11M | 138.28M | 140.91M | 139.83M | 157.41M | 164.38M | 166.57M | 163.95M | 168.82M | 171.24M | 171.90M | 171.28M | 174.48M | 176.94M | 177.24M | | 178.27M | 180.61M | 180.94M | | 182.09M | 184.98M | 185.42M | | 187.07M | 191.30M | 191.83M |
|
Shares Outstanding (Diluted Average)
|
34.75M | 140.00 | 38.94M | 39.31M | 40.30M | 110.00 | 47.62M | 48.82M | 48.05M | 53.09M | 55.24M | 55.38M | | 59.73M | | | | 75.16M | | | | | | | | 99.47M | 101.56M | 102.77M | 101.83M | 103.56M | 105.04M | 109.85M | 108.22M | 124.81M | 131.35M | 134.33M | 131.66M | 137.11M | | | | | | | | | | 171.90M | | 174.48M | 176.94M | 177.24M | | 178.27M | 180.61M | 180.94M | | 182.09M | 184.98M | 185.42M | | 187.07M | 191.30M | 191.83M |
|
EBITDA
|
| -4.21M | -3.68M | -3.50M | -4.57M | -4.30M | -5.57M | -2.72M | -3.33M | -4.57M | -4.80M | -4.33M | -3.60M | -4.96M | -7.11M | -8.43M | -7.81M | -9.22M | -11.00M | -11.35M | -12.93M | -14.37M | -15.53M | -16.19M | -14.99M | -15.35M | -16.74M | -14.26M | -15.10M | -18.09M | -16.20M | -12.38M | -10.85M | -13.36M | -12.57M | -13.60M | -15.46M | -16.07M | -16.79M | -16.96M | -16.41M | -15.40M | -14.61M | -13.98M | -14.34M | -16.45M | -14.40M | -11.13M | -6.96M | -9.85M | -6.83M | -7.45M | -9.95M | -14.15M | -11.64M | -5.24M | 0.98M | -7.98M | -3.84M | -0.96M | -1.45M | -5.85M | -3.42M | 1.24M |
|
Interest Expenses
|
| -0.01M | 0.23M | 0.23M | 0.23M | 0.23M | 0.22M | 0.39M | 0.12M | 0.14M | 0.14M | 0.14M | 0.14M | 0.13M | 0.11M | 0.04M | 0.05M | 0.05M | 0.03M | 0.25M | 0.27M | 0.26M | 0.30M | 0.51M | 0.64M | 0.66M | 0.66M | 0.59M | 0.55M | 0.53M | 0.50M | 1.09M | 0.90M | 0.92M | 0.96M | 1.05M | 1.08M | 2.92M | 1.15M | 1.03M | 0.96M | 0.94M | 0.93M | 0.93M | 0.95M | 0.97M | 1.34M | 1.28M | 1.33M | 1.38M | 1.35M | 1.41M | 1.70M | 1.61M | 2.18M | 2.36M | 2.23M | 2.23M | 2.33M | 2.26M | 2.05M | 2.11M | 2.15M | 2.12M |
|
Tax Rate
|
| | | | | -0.45% | -0.42% | 1.91% | -0.64% | -0.40% | -2.20% | -1.62% | -6.92% | -0.50% | -0.81% | -0.29% | -0.91% | -20.32% | -0.58% | -0.07% | -0.51% | -0.20% | 11.30% | -0.61% | 10.38% | -5.06% | -5.72% | 2.81% | 7.91% | -0.19% | -29.35% | -0.37% | 0.58% | -0.39% | -0.45% | -0.40% | -0.36% | -0.32% | -0.35% | -0.34% | -0.46% | -0.35% | -0.45% | -0.48% | -0.58% | -0.56% | -0.50% | -0.59% | -0.73% | -0.62% | -0.94% | -0.79% | -2.15% | -0.49% | -0.74% | -1.08% | -3.16% | -0.77% | 0.96% | -2.66% | -3.68% | -0.97% | -1.35% | 130.77% |