|
Revenue
|
2.15M | 2.31M | 61.02M | 55.86M | 61.59M | 77.12M | 74.39M | 64.49M | 81.53M | 84.42M | 84.87M | 67.06M | 81.29M | 68.15M | 66.65M | 53.04M | 71.34M | 63.06M | 62.60M | 56.32M | 62.64M | 73.51M | 76.95M | 74.22M | 74.24M | 95.68M | 97.41M | 93.86M | 94.15M | 125.50M | 131.59M | 153.01M | 154.02M | 205.72M | 198.38M | 198.48M | 171.94M | 207.47M | 202.24M | 194.72M | 164.74M | 205.19M | 187.60M | 182.85M | 157.85M | 187.99M | 174.35M | 163.15M | 136.59M | 143.48M | 121.39M | 105.12M | 77.74M |
|
Cost of Revenue
|
| | 49.45M | 29.61M | 58.42M | 37.57M | 65.48M | 38.60M | 68.28M | 38.62M | 65.49M | 36.26M | 61.72M | 26.38M | 38.92M | 21.41M | 38.70M | 20.57M | 21.40M | 17.04M | 22.36M | 19.38M | 20.22M | 17.78M | 19.92M | 22.07M | 23.34M | 20.52M | 22.16M | 26.16M | 42.39M | 43.52M | 62.37M | 57.13M | 71.38M | 60.71M | 67.10M | 55.71M | 55.09M | 45.68M | 45.20M | 51.42M | 49.15M | 47.41M | 83.58M | 45.80M | 46.50M | 45.41M | 43.42M | 45.60M | 53.97M | 35.48M | 31.70M |
|
Gross Profit
|
| | 11.56M | 26.25M | 3.16M | 39.54M | 8.91M | 25.90M | 13.25M | 45.79M | 19.38M | 30.80M | 19.57M | 41.77M | 27.73M | 31.63M | 32.64M | 42.48M | 41.21M | 39.27M | 40.28M | 54.13M | 56.73M | 56.44M | 54.32M | 73.61M | 74.07M | 73.34M | 71.99M | 99.34M | 89.20M | 109.48M | 91.65M | 148.59M | 126.99M | 137.77M | 104.84M | 151.76M | 147.16M | 149.04M | 119.54M | 153.77M | 138.45M | 135.44M | 74.28M | 142.18M | 127.85M | 117.74M | 93.17M | 97.89M | 67.41M | 69.64M | 46.04M |
|
Research & Development
|
| | 9.55M | 9.80M | 10.00M | 12.59M | 11.32M | 12.19M | 13.49M | 12.39M | 16.14M | 13.27M | 15.66M | 14.31M | 16.96M | 16.03M | 16.24M | 17.10M | 19.30M | 19.90M | 19.88M | 22.85M | 25.53M | 26.22M | 29.05M | 33.49M | 32.69M | 32.06M | 36.44M | 38.57M | 39.54M | 40.37M | 44.04M | 46.95M | 46.13M | 41.59M | 43.27M | 47.83M | 52.41M | 52.48M | 45.43M | 46.32M | 46.91M | 52.87M | 46.20M | 45.72M | 44.44M | 43.65M | 41.34M | 41.01M | 29.43M | 28.72M | 18.35M |
|
Selling, General & Administrative
|
| | 6.71M | 7.57M | 6.25M | 19.96M | 9.84M | 10.65M | 10.99M | 10.36M | 11.78M | 11.94M | 12.06M | 9.43M | 12.67M | 14.57M | 13.90M | 14.23M | 15.34M | 14.50M | 17.32M | 17.25M | 18.26M | 19.48M | 20.00M | 19.98M | 23.67M | 22.62M | 23.75M | 27.54M | 26.14M | 31.29M | 40.78M | 31.13M | 37.87M | 39.72M | 33.97M | 47.46M | 46.87M | 53.94M | 53.74M | 61.70M | 58.97M | 70.31M | 53.48M | 53.43M | 55.53M | 54.02M | 51.91M | 56.30M | 39.37M | 59.97M | 33.23M |
|
Restructuring Costs
|
| | | | | | | | | | 2.50M | 0.50M | 0.30M | 1.60M | -0.04M | -0.20M | -0.10M | -0.10M | 0.90M | 0.06M | 0.06M | 0.02M | 0.22M | 0.01M | 0.02M | 0.30M | 0.02M | 0.05M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 2.28M | -1.67M | 2.40M | -1.83M | 1.68M | 2.12M | 2.04M | -1.29M | 4.18M | -2.44M | 0.91M | 1.68M | 1.00M | 2.19M | -2.67M | 0.15M | 4.77M | | | | | | | | 18.72M | 11.79M | 16.82M | 16.14M | 20.24M | 15.76M | 24.62M | 21.29M | 26.21M | 21.69M | 27.24M | 30.27M | 42.50M | 35.28M | 31.80M | 38.08M | 37.02M | 30.96M | 32.47M | 29.75M | 30.38M | 505.08M | 222.22M | 27.90M | 27.61M | 17.42M | 11.58M |
|
Operating Expenses
|
| | 27.73M | 27.72M | 28.07M | 48.03M | 34.51M | 35.54M | 45.88M | 43.05M | 47.64M | 40.50M | 43.37M | 37.71M | 43.02M | 40.00M | 47.98M | 43.56M | 46.74M | 44.56M | 51.44M | 51.12M | 59.34M | 57.15M | 64.75M | 66.06M | 75.10M | 66.53M | 77.04M | 82.25M | 85.92M | 87.42M | 109.45M | 99.37M | 110.22M | 103.00M | 104.48M | 125.56M | 141.78M | 141.69M | 130.97M | 146.10M | 142.90M | 154.14M | 132.15M | 128.90M | 130.34M | 602.74M | 315.46M | 125.20M | 96.42M | 106.10M | 63.16M |
|
Operating Income
|
| | -16.17M | -1.47M | -24.90M | -8.49M | -25.60M | -9.64M | -32.63M | 2.74M | -28.26M | -9.70M | -23.80M | 4.06M | -15.29M | -8.38M | -15.33M | -1.07M | -5.54M | -5.28M | -11.16M | 3.01M | -2.62M | -0.71M | -10.43M | 7.54M | -1.03M | 6.82M | -5.06M | 17.09M | 3.28M | 22.06M | -17.80M | 49.22M | 16.78M | 34.77M | 0.36M | 26.20M | 5.38M | 7.34M | -11.44M | 7.67M | -4.45M | -18.70M | -57.87M | 13.29M | -2.49M | -485.01M | -222.29M | -27.32M | -29.00M | -36.46M | -17.12M |
|
EBIT
|
| | -16.17M | -1.47M | -24.90M | -8.49M | -25.60M | -9.64M | -32.63M | 2.74M | -28.26M | -9.70M | -23.80M | 4.06M | -15.29M | -8.38M | -15.33M | -1.07M | -5.54M | -5.28M | -11.16M | 3.01M | -2.62M | -0.71M | -10.43M | 7.54M | -1.03M | 6.82M | -5.06M | 17.09M | 3.28M | 22.06M | -17.80M | 49.22M | 16.78M | 34.77M | 0.36M | 26.20M | 5.38M | 7.34M | -11.44M | 7.67M | -4.45M | -18.70M | -57.87M | 13.29M | -2.49M | -485.01M | -222.29M | -27.32M | -29.00M | -36.46M | -17.12M |
|
Other Non Operating Income
|
| | -0.30M | -0.55M | -2.84M | 3.33M | 0.12M | 0.16M | 0.54M | 0.06M | 0.08M | 0.06M | 0.09M | -0.00M | 0.07M | -0.06M | -0.15M | -0.15M | -0.20M | -0.01M | 0.26M | 0.51M | 0.56M | 0.89M | 1.21M | 1.32M | 1.57M | 5.25M | 7.75M | 5.49M | 4.96M | 3.24M | -0.80M | 1.29M | -77.21M | 1.92M | 8.67M | 1.15M | 6.18M | 1.81M | 97.26M | -4.22M | 12.08M | 64.10M | 40.49M | 5.14M | 10.78M | 7.12M | 7.59M | 25.85M | 13.00M | 2.06M | 1.38M |
|
Non Operating Income
|
| | -1.47M | -1.73M | -4.15M | 3.17M | 0.12M | 0.16M | 0.54M | 0.06M | 0.08M | 0.06M | 0.09M | -0.00M | 0.07M | -0.12M | -0.18M | -0.17M | -0.22M | -0.03M | 0.26M | 0.51M | 0.56M | -2.77M | -2.56M | -2.45M | -2.67M | -8.26M | 7.75M | -8.06M | -8.47M | -10.19M | -18.27M | -20.69M | -79.14M | 1.92M | 8.67M | -0.49M | 6.18M | 1.81M | 97.26M | -4.22M | 12.08M | 64.10M | 40.49M | 5.14M | 10.78M | 7.12M | 7.59M | 25.85M | 13.00M | 2.06M | 1.38M |
|
EBT
|
| | -17.64M | -3.20M | -29.05M | -5.32M | -25.54M | -9.61M | -32.16M | 2.74M | -28.25M | -9.70M | -23.78M | 4.00M | -15.29M | -8.50M | -15.51M | -1.25M | -5.75M | -5.31M | -10.92M | 3.50M | -2.08M | -3.48M | -13.00M | 5.09M | -3.69M | -1.45M | -10.85M | 9.02M | -5.19M | 11.88M | -36.07M | 28.53M | -62.36M | 34.99M | 7.40M | 25.71M | 9.96M | 7.54M | 84.30M | 2.15M | 6.36M | 44.29M | -18.11M | 17.77M | 7.64M | -478.54M | -215.36M | -2.10M | -16.47M | -34.44M | -15.79M |
|
Tax Provisions
|
| | 0.18M | 0.15M | 0.20M | 0.10M | 0.22M | -1.37M | 0.28M | 1.05M | 0.29M | 0.43M | 0.39M | 0.37M | 0.40M | 0.51M | 0.55M | 0.24M | 0.65M | 0.72M | 0.60M | -0.16M | 0.54M | 0.43M | 0.71M | -0.27M | 0.63M | 0.60M | 0.62M | 0.80M | 0.52M | 1.29M | 1.07M | 2.52M | 2.82M | 2.23M | 0.75M | 1.40M | 4.22M | 0.06M | -167.26M | 0.29M | 4.18M | 19.70M | 0.20M | 8.10M | 9.06M | 138.34M | -2.72M | 4.02M | 1.01M | 1.22M | 1.68M |
|
Profit After Tax
|
| | -17.82M | -3.35M | -29.25M | -5.42M | -25.76M | -8.25M | -32.44M | 1.69M | -28.54M | -10.13M | -24.17M | 3.63M | -15.69M | -9.01M | -16.06M | -1.49M | -6.40M | -6.03M | -11.52M | 3.66M | -2.62M | -3.91M | -13.71M | 5.35M | -4.32M | -2.03M | -11.48M | 8.22M | -5.71M | 10.59M | -37.14M | 26.04M | -65.18M | 32.76M | 6.65M | 24.31M | 5.74M | 7.48M | 251.56M | 1.86M | 2.19M | 24.61M | -18.28M | 9.66M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M |
|
Income from Continuing Operations
|
| | -17.82M | -3.35M | -29.25M | -5.42M | -25.76M | -8.25M | -32.44M | 1.69M | -28.54M | -10.13M | -24.17M | 3.63M | -15.69M | -9.01M | -16.06M | -1.49M | -6.40M | -6.03M | -11.52M | 3.66M | -2.62M | -3.91M | -13.71M | 5.37M | -4.32M | -2.05M | -11.48M | 8.22M | -5.71M | 10.59M | -37.14M | 26.00M | -65.18M | 32.76M | 6.65M | 24.31M | 5.74M | 7.48M | 251.56M | 1.87M | 2.19M | 24.59M | -18.31M | 9.66M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M |
|
Consolidated Net Income
|
| | -17.82M | -3.35M | -29.25M | -5.42M | -25.76M | -8.25M | -32.44M | 1.69M | -28.54M | -10.13M | -24.17M | 3.63M | -15.69M | -9.01M | -16.06M | -1.49M | -6.40M | -6.03M | -11.52M | 3.66M | -2.62M | -3.91M | -13.71M | 5.37M | -4.32M | -2.05M | -11.48M | 8.22M | -5.71M | 10.59M | -37.14M | 26.00M | -65.18M | 32.76M | 6.65M | 24.31M | 5.74M | 7.48M | 251.56M | 1.87M | 2.19M | 24.59M | -18.31M | 9.66M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M |
|
Income towards Parent Company
|
| | -17.82M | -3.35M | -29.25M | -5.42M | -25.76M | -8.25M | -32.44M | 1.69M | -28.54M | -10.13M | -24.17M | 3.63M | -15.69M | -9.01M | -16.06M | -1.49M | -6.40M | -6.03M | -11.52M | 3.66M | -2.62M | -3.91M | -13.71M | 5.37M | -4.32M | -2.05M | -11.48M | 8.22M | -5.71M | 10.59M | -37.14M | 26.00M | -65.18M | 32.76M | 6.65M | 24.31M | 5.74M | 7.48M | 251.56M | 1.87M | 2.19M | 24.59M | -18.31M | 9.66M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M |
|
Preferred Dividend Payments
|
| | | | | 102.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | -17.82M | -3.35M | -29.25M | -107.97M | -25.76M | -8.25M | -32.44M | 1.69M | -28.54M | -10.13M | -24.17M | 3.63M | -15.69M | -9.01M | -16.06M | -1.49M | -6.40M | -6.03M | -11.52M | 3.66M | -2.62M | -3.91M | -13.71M | 5.37M | -4.32M | -2.05M | -11.48M | 8.22M | -5.71M | 10.59M | -37.14M | 26.00M | -65.18M | 32.76M | 6.65M | 24.31M | 5.74M | 7.48M | 251.56M | 1.87M | 2.19M | 24.59M | -18.31M | 9.66M | -1.42M | -616.88M | -212.64M | -6.12M | -17.48M | -35.66M | -17.47M |
|
EPS (Basic)
|
| | -1.48 | -0.27 | -2.27 | -5.17 | -0.31 | -0.10 | -0.39 | 0.02 | -0.34 | -0.12 | -0.28 | 0.04 | -0.18 | -0.10 | -0.17 | -0.02 | -0.07 | -0.06 | -0.11 | 0.04 | -0.02 | -0.03 | -0.12 | 0.05 | -0.04 | -0.02 | -0.10 | 0.07 | -0.05 | 0.09 | -0.29 | 0.21 | -0.49 | 0.23 | 0.05 | 0.17 | 0.04 | 0.06 | 1.99 | 0.02 | 0.02 | 0.21 | -0.16 | 0.09 | -0.01 | -6.01 | -2.05 | -0.06 | -0.17 | -0.33 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | | 0.07 | | 0.08 | -0.29 | 0.21 | -0.49 | 0.20 | 0.05 | 0.17 | 0.04 | 0.06 | 1.23 | 0.03 | 0.02 | -0.11 | -0.16 | -0.10 | -0.01 | -6.01 | -2.05 | -0.06 | -0.17 | -0.33 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
8.45M | 11.18M | 12.37M | | | 20.90M | 82.18M | 83.21M | 83.69M | 83.20M | 84.79M | 86.74M | 87.71M | 86.82M | 89.12M | 90.42M | 91.06M | 90.53M | 92.83M | 95.05M | 103.04M | 100.02M | 110.90M | 112.74M | 114.18M | 113.25M | 116.73M | 118.79M | 120.08M | 119.20M | 122.43M | 123.84M | 126.19M | 125.37M | 134.35M | 143.11M | 144.75M | 141.26M | 132.16M | 129.20M | 128.17M | 127.56M | 123.71M | 120.83M | 119.00M | 116.50M | 102.34M | 102.60M | 103.72M | 103.30M | 105.16M | 106.91M | 108.45M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 118.79M | | 119.20M | | 133.85M | 126.19M | 125.37M | 134.35M | 168.28M | 146.70M | 141.26M | 133.27M | 149.57M | 151.22M | 149.86M | 124.30M | 137.42M | 121.88M | 128.57M | 102.34M | 102.60M | 103.72M | 103.30M | 105.16M | 106.91M | 108.45M |
|
EBITDA
|
| | -16.17M | -1.47M | -24.90M | -8.49M | -25.60M | -9.64M | -32.63M | 2.74M | -28.26M | -9.70M | -23.80M | 4.06M | -15.29M | -8.38M | -15.33M | -1.07M | -5.54M | -5.28M | -11.16M | 3.01M | -2.62M | -0.71M | -10.43M | 7.54M | -1.03M | 6.82M | -5.06M | 17.09M | 3.28M | 22.06M | -17.80M | 49.22M | 16.78M | 34.77M | 0.36M | 26.20M | 5.38M | 7.34M | -11.44M | 7.67M | -4.45M | -18.70M | -57.87M | 13.29M | -2.49M | -485.01M | -222.29M | -27.32M | -29.00M | -36.46M | -17.12M |
|
Interest Expenses
|
| | 1.17M | 1.18M | 1.31M | 0.16M | 0.06M | 0.13M | 0.07M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.73M | 0.66M | 0.65M | 0.65M | 0.66M | 0.63M | 0.47M | 0.04M | 0.04M |
|
Tax Rate
|
| | -1.05% | -4.75% | -0.71% | -1.88% | -0.85% | 14.22% | -0.87% | 38.46% | -1.04% | -4.43% | -1.64% | 9.16% | -2.62% | -5.99% | -3.57% | -19.60% | -11.24% | -13.49% | -5.48% | -4.54% | -26.06% | -12.30% | -5.49% | -5.30% | -16.96% | -41.49% | -5.74% | 8.89% | -10.06% | 10.84% | -2.96% | 8.85% | -4.52% | 6.36% | 10.10% | 5.45% | 42.34% | 0.80% | -198.42% | 13.33% | 65.64% | 44.48% | -1.10% | 45.60% | 118.59% | -28.91% | 1.26% | -191.11% | -6.14% | -3.55% | -10.66% |