|
Revenue
|
| -0.07M | 0.41M | 1.30M | 2.17M | 3.56M | 4.38M | 10.79M | 63.75M | 73.06M | 70.18M | 73.43M | 74.52M | 75.04M | 72.94M | 74.20M | 76.51M | 78.06M | 79.18M | 76.27M | 87.72M | 82.94M | 78.84M | 27.36M | 83.75M | 123.55M | 127.01M | 129.62M | 144.77M | 135.55M | 136.71M | 149.75M | 144.92M | 145.28M | 159.30M | 181.95M | 177.76M | 188.00M | 209.36M |
|
Cost of Revenue
|
| | 0.03M | 0.18M | 0.37M | 0.58M | 0.55M | 1.09M | 43.11M | 46.84M | 46.01M | 29.73M | 49.16M | 48.65M | 46.75M | 49.09M | 37.52M | 29.69M | 30.98M | 31.98M | 32.12M | 32.70M | 32.73M | 28.70M | 35.26M | 71.19M | 68.17M | 79.83M | 67.36M | 61.72M | 56.40M | 55.12M | 53.47M | 54.47M | 62.51M | 83.66M | 80.43M | 79.62M | 80.19M |
|
Gross Profit
|
| | 0.38M | 1.12M | 1.80M | 2.98M | 3.82M | 9.70M | 20.64M | 26.22M | 24.17M | 43.70M | 25.35M | 26.39M | 26.19M | 25.11M | 38.99M | 48.36M | 48.19M | 44.29M | 55.60M | 50.24M | 46.11M | -1.33M | 48.50M | 52.36M | 58.84M | 49.79M | 77.40M | 73.83M | 80.31M | 94.63M | 91.46M | 90.81M | 96.79M | 98.29M | 97.32M | 108.38M | 129.17M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 3.69M | 3.69M | 3.69M | 3.69M | 10.29M | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | 16.80M | 18.92M | 37.50M | 37.55M | 42.28M | 37.47M | 37.46M | 36.32M | 34.51M | 34.52M | 34.52M | 40.80M | 55.47M | 55.47M | 55.47M | 55.47M |
|
Research & Development
|
| 4.06M | 3.25M | 3.33M | 2.13M | 2.18M | 2.07M | 2.19M | 2.27M | 2.24M | 1.91M | 2.25M | 2.99M | 2.46M | 2.49M | 2.40M | 2.67M | 2.49M | 2.14M | 2.47M | 2.93M | 3.46M | 1.45M | 1.61M | 3.98M | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 11.53M | 23.57M | 25.37M | 22.85M | 22.06M | 22.76M | 25.09M | 31.58M | 31.28M | 33.45M | 30.45M | 32.35M | 28.93M | 30.07M | 25.09M | 31.26M | 29.32M | 26.43M | 26.82M | 31.48M | 30.37M | 30.51M | 26.60M | 54.53M | 41.25M | 38.37M | 38.03M | 52.77M | 38.19M | 35.30M | 32.94M | 41.98M | 43.34M | 61.95M | 63.09M | 76.42M | 73.64M | 67.10M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | 4.58M | | | | | | | | | 8.62M | 7.81M | 7.80M | 9.47M | 13.29M | 9.80M | 10.90M |
|
Other Operating Expenses
|
| | 0.03M | 0.18M | 0.37M | 0.58M | 0.55M | 1.09M | 43.11M | 46.84M | 46.01M | 29.73M | | | | | | | | | | | | | | | | | | | 11.57M | -206.99M | -8.62M | -7.81M | 5.39M | -51.77M | -14.07M | -10.16M | -10.92M |
|
Operating Expenses
|
| 15.59M | 26.85M | 28.88M | 25.35M | 24.82M | 25.38M | 28.38M | 76.96M | 80.35M | 81.36M | 62.43M | 35.34M | 31.39M | 32.56M | 27.49M | 33.93M | 31.82M | 28.57M | 29.30M | 34.41M | 33.83M | 31.96M | 32.79M | 58.51M | 41.25M | 38.37M | 38.03M | 52.77M | 38.19M | 35.30M | 32.94M | 41.98M | 43.34M | 61.95M | 60.18M | 75.64M | 73.28M | 67.08M |
|
Operating Income
|
| -15.59M | -26.44M | -27.58M | -23.18M | -21.26M | -13.43M | -17.58M | -13.21M | -7.29M | -11.19M | 11.00M | -9.99M | -5.01M | -6.38M | -2.37M | 5.06M | 16.55M | 19.63M | 15.00M | 21.19M | 16.41M | 14.15M | -34.12M | -10.02M | 11.11M | 20.47M | 11.76M | 24.63M | 35.63M | 45.01M | 61.69M | 49.47M | 47.47M | 34.84M | 38.11M | 21.69M | 35.10M | 62.09M |
|
EBIT
|
| -15.59M | -26.44M | -27.58M | -23.18M | -21.26M | -13.43M | -17.58M | -13.21M | -7.29M | -11.19M | 11.00M | -9.99M | -5.01M | -6.38M | -2.37M | 5.06M | 16.55M | 19.63M | 15.00M | 21.19M | 16.41M | 14.15M | -34.12M | -10.02M | 11.11M | 20.47M | 11.76M | 24.63M | 35.63M | 45.01M | 61.69M | 49.47M | 47.47M | 34.84M | 38.11M | 21.69M | 35.10M | 62.09M |
|
Interest & Investment Income
|
| | -0.00M | 0.02M | 0.10M | 0.14M | 0.17M | 0.18M | 0.26M | 0.39M | 0.55M | 0.49M | 0.53M | 0.53M | 0.49M | 0.38M | 0.21M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 1.03M | 2.75M | 4.03M | 4.54M | 4.30M | 4.49M | 4.40M | 3.28M | 1.81M | 2.23M | 2.38M | 3.12M |
|
Other Non Operating Income
|
| -0.07M | -0.00M | 0.02M | 0.10M | 0.14M | 0.17M | 0.18M | | | | | | | | | | | | | | | | | | | | | 23.50M | -47.01M | | | | | -4.14M | | | | |
|
Non Operating Income
|
| -0.07M | -0.00M | 0.02M | 0.10M | 0.14M | 0.17M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| -15.65M | -26.45M | -27.54M | -23.08M | -21.12M | -13.26M | -17.40M | -18.65M | -13.06M | -16.50M | 9.09M | -9.70M | -9.70M | -6.11M | -2.20M | 0.45M | 8.30M | 11.57M | 7.26M | 15.47M | 10.99M | 9.04M | -38.88M | -15.84M | -6.65M | 1.43M | -7.79M | -17.56M | 17.80M | 28.78M | 46.71M | 36.62M | 29.10M | 15.58M | 17.27M | 3.12M | 17.02M | 43.44M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | 0.25M | 0.25M | 0.28M | 0.30M | -0.19M | -61.85M | 0.99M | -13.84M | -2.77M | -1.46M | 0.97M | -0.59M | -0.13M | 4.79M | 8.15M | 14.77M | 8.91M | 9.49M | 6.25M | 4.73M | 0.70M | 5.04M | 11.93M |
|
Profit After Tax
|
| -15.65M | -26.44M | -27.56M | -23.08M | -21.12M | -13.26M | -17.40M | -18.65M | -13.06M | -16.50M | 9.09M | -9.70M | -4.71M | -6.11M | -2.20M | 0.45M | 8.06M | 11.29M | 6.96M | 15.66M | 72.84M | 8.05M | -25.03M | -13.07M | -5.19M | 0.46M | -7.20M | -17.43M | 13.01M | 20.63M | 31.94M | 27.71M | 19.61M | 9.34M | 12.54M | 2.42M | 11.98M | 31.51M |
|
Income from Continuing Operations
|
| -15.65M | -26.45M | -27.54M | -23.08M | -21.12M | -13.26M | -17.40M | -18.65M | -13.06M | -16.50M | 9.09M | -9.70M | -9.70M | -6.11M | -2.20M | 0.20M | 8.06M | 11.29M | 6.96M | 15.66M | 72.84M | 8.05M | -25.03M | -13.07M | -5.19M | 0.46M | -7.20M | -17.43M | 13.01M | 20.63M | 31.94M | 27.71M | 19.61M | 9.34M | 12.54M | 2.42M | 11.98M | 31.51M |
|
Consolidated Net Income
|
| -15.65M | -26.45M | -27.54M | -23.08M | -21.12M | -13.26M | -17.40M | -18.65M | -13.06M | -16.50M | 9.09M | -9.70M | -9.70M | -6.11M | -2.20M | 0.20M | 8.06M | 11.29M | 6.96M | 15.66M | 72.84M | 8.05M | -25.03M | -13.07M | -5.19M | 0.46M | -7.20M | -17.43M | 13.01M | 20.63M | 31.94M | 27.71M | 19.61M | 9.34M | 12.54M | 2.42M | 11.98M | 31.51M |
|
Income towards Parent Company
|
| -15.65M | -26.45M | -27.54M | -23.08M | -21.12M | -13.26M | -17.40M | -18.65M | -13.06M | -16.50M | 9.09M | -9.70M | -9.70M | -6.11M | -2.20M | 0.20M | 8.06M | 11.29M | 6.96M | 15.66M | 72.84M | 8.05M | -25.03M | -13.07M | -5.19M | 0.46M | -7.20M | -17.43M | 13.01M | 20.63M | 31.94M | 27.71M | 19.61M | 9.34M | 12.54M | 2.42M | 11.98M | 31.51M |
|
Net Income towards Common Stockholders
|
| -15.65M | -26.45M | -27.54M | -23.08M | -21.12M | -13.26M | -17.40M | -18.65M | -13.06M | -16.50M | 9.09M | -9.70M | -4.71M | -6.11M | -2.20M | 0.45M | 8.06M | 11.29M | 6.96M | 16.83M | 74.01M | 8.05M | -25.03M | -13.07M | -5.19M | 0.46M | -7.20M | -17.43M | 13.01M | 20.63M | 31.94M | 27.71M | 19.61M | 9.34M | 12.54M | 2.42M | 11.98M | 31.51M |
|
EPS (Basic)
|
| -0.68 | -1.13 | -1.02 | -0.79 | -0.72 | -0.45 | -0.54 | -0.57 | -0.40 | -0.50 | 0.27 | -0.29 | -0.14 | -0.18 | -0.07 | 0.01 | 0.23 | 0.33 | 0.20 | 0.45 | 2.06 | 0.23 | -0.73 | -0.39 | -0.15 | 0.01 | -0.21 | -0.51 | 0.38 | 0.61 | 0.99 | 0.86 | 0.60 | 0.29 | 0.39 | 0.08 | 0.38 | 1.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.29 | -0.14 | -0.18 | -0.06 | 0.01 | 0.23 | 0.32 | 0.20 | 0.41 | 1.79 | 0.22 | -0.73 | -0.39 | -0.15 | 0.01 | -0.21 | -0.51 | 0.34 | 0.53 | 0.82 | 0.71 | 0.52 | 0.27 | 0.36 | 0.07 | 0.34 | 0.84 |
|
Shares Outstanding (Weighted Average)
|
23.51M | 23.53M | 23.53M | 28.61M | 29.45M | 29.46M | 29.57M | 32.56M | 32.99M | 33.04M | 33.22M | 33.25M | 33.31M | 33.39M | 33.47M | 33.53M | 34.05M | 34.34M | 34.53M | 34.58M | 34.76M | 35.25M | 35.56M | 34.57M | 33.38M | 33.97M | 34.13M | 33.57M | 34.07M | 34.59M | 34.73M | 32.61M | 31.96M | 32.72M | 32.21M | 32.25M | 31.49M | 32.14M | 31.50M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 33.33M | | | | 35.07M | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
| -15.59M | -26.44M | -27.58M | -23.18M | -21.26M | -13.43M | -17.58M | -13.21M | -7.29M | -11.19M | 11.00M | -9.99M | -5.01M | -6.38M | -2.37M | 5.06M | 16.55M | 19.63M | 15.00M | 21.19M | 16.41M | 14.15M | -34.12M | -10.02M | 11.11M | 20.47M | 11.76M | 24.63M | 35.63M | 45.01M | 61.69M | 49.47M | 47.47M | 34.84M | 38.11M | 21.69M | 35.10M | 62.09M |
|
Interest Expenses
|
| 0.07M | 0.00M | -0.02M | | | | | 5.70M | 6.16M | 5.87M | 2.40M | 0.23M | 0.24M | 0.23M | 0.21M | 4.82M | 8.26M | 8.06M | 7.74M | 5.72M | 5.42M | 5.12M | 4.76M | 5.83M | 17.76M | 19.05M | 20.57M | 21.43M | 21.86M | 20.77M | 19.28M | 17.34M | 15.59M | 18.39M | 22.65M | 20.79M | 20.46M | 21.77M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 54.67% | 2.96% | 2.42% | 4.19% | | | 10.97% | 35.61% | 17.50% | 21.89% | 68.09% | 7.60% | 0.75% | 26.91% | 28.31% | 31.62% | 24.33% | 32.62% | 40.08% | 27.41% | 22.58% | 29.62% | 27.46% |