|
Revenue
|
7.04M | 5.91M | 6.42M | 5.83M | 0.49M | 0.49M | 0.49M | 0.49M | | | -1.47M | | | | | | | | | | | | | | | | | | | | | | | | 0.50M | 12.45M | 28.84M | 30.90M | 30.12M | 29.14M | 29.61M | 29.32M | 31.02M | 30.20M | 36.37M | 35.95M | 38.31M | 43.09M | 53.11M | 57.24M | 60.76M | 85.37M | 99.58M | 102.69M | 110.57M | 98.51M | 122.71M | 128.69M | 141.82M | 141.42M | 146.56M | 148.39M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 4.26M | 4.39M | 4.40M | 4.15M | 4.14M | 3.88M | 4.87M | 4.68M | 4.54M | 5.31M | 7.35M | 5.89M | 7.64M | 9.66M | 11.20M | 9.95M | 12.04M | 14.17M | 15.81M | 12.52M | 15.40M | 19.28M | 21.64M | 17.91M | 20.61M | 22.65M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.74M | 24.58M | 26.51M | 25.72M | 24.99M | 25.46M | 25.44M | 26.15M | 25.52M | 31.82M | 30.64M | 30.96M | 37.20M | 45.47M | 47.58M | 49.56M | 75.42M | 87.54M | 88.52M | 94.76M | 85.99M | 107.31M | 109.42M | 120.18M | 123.51M | 125.95M | 125.74M |
|
Research & Development
|
0.44M | 0.80M | 21.83M | 0.57M | 0.90M | 0.91M | 0.61M | 0.73M | 0.53M | 0.65M | 0.74M | 1.09M | 2.13M | 2.80M | 2.07M | 2.75M | 2.10M | 2.89M | | 2.35M | 2.58M | 3.04M | 3.83M | 3.55M | 2.51M | 2.49M | 2.82M | 2.81M | 2.45M | 2.70M | 3.40M | 3.26M | 3.70M | 4.54M | 8.42M | 3.31M | 4.63M | 4.60M | 6.31M | 4.22M | 4.35M | 3.75M | 4.17M | 3.01M | 4.45M | 4.49M | 4.99M | 3.40M | 3.98M | 8.31M | 4.09M | 3.56M | 3.95M | 83.66M | 1.97M | 2.58M | 2.98M | 3.28M | 3.80M | 3.89M | 4.36M | 2.66M |
|
Selling, General & Administrative
|
0.61M | 0.54M | 10.62M | 0.65M | 0.62M | 0.49M | 0.52M | 0.64M | 0.53M | 0.63M | 0.76M | 0.61M | 0.52M | 0.44M | 0.64M | 0.76M | 0.89M | 1.22M | | 1.94M | 2.32M | 1.97M | 2.36M | 2.69M | 2.31M | 1.42M | 1.49M | 1.87M | 1.73M | 1.60M | 2.11M | 2.67M | 2.63M | 3.64M | 6.93M | 8.42M | 8.99M | 8.07M | 11.41M | 10.06M | 10.83M | 9.98M | 13.35M | 12.72M | 11.53M | 12.15M | 13.23M | 16.43M | 12.92M | 13.65M | 14.09M | 29.72M | 28.40M | 33.56M | 42.04M | 46.94M | 40.73M | 45.88M | 44.19M | 46.91M | 45.95M | 47.47M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.71M | 4.26M | 4.39M | 4.40M | 4.15M | 4.14M | 3.88M | 4.87M | 4.68M | 4.54M | 5.31M | 7.35M | 5.89M | 7.64M | 10.18M | 11.78M | 16.48M | 20.53M | 22.65M | 24.87M | 21.86M | 24.75M | 28.62M | 30.99M | 27.26M | 29.96M | 32.00M |
|
Operating Expenses
|
1.05M | 1.33M | 32.45M | 1.22M | 1.52M | 1.40M | 1.13M | 1.36M | 1.07M | 1.28M | 1.51M | 1.71M | 2.65M | 3.25M | 2.71M | 3.51M | 2.99M | 4.11M | | 4.29M | 4.90M | 5.02M | 6.19M | 6.24M | 4.81M | 3.91M | 4.31M | 4.68M | 4.18M | 4.31M | 5.51M | 5.93M | 6.34M | 8.18M | 15.34M | 13.44M | 17.88M | 17.05M | 22.12M | 18.44M | 19.32M | 17.61M | 22.40M | 20.40M | 20.53M | 21.95M | 25.57M | 25.72M | 24.54M | 32.14M | 29.96M | 49.76M | 52.88M | 139.88M | 68.88M | 71.38M | 68.46M | 77.79M | 78.98M | 78.05M | 80.27M | 82.12M |
|
Operating Income
|
-1.05M | -1.33M | -32.45M | -0.73M | -1.52M | -1.40M | -1.13M | -1.36M | -1.07M | -1.28M | -1.51M | -1.71M | -2.65M | -3.25M | -2.71M | -3.51M | -2.99M | -4.11M | -3.98M | -4.29M | -4.90M | -5.02M | -6.19M | -6.24M | -4.81M | -3.91M | -4.31M | -4.68M | -4.18M | -4.31M | -5.51M | -5.93M | -6.34M | -8.18M | -14.84M | -0.99M | 10.96M | 13.85M | 8.01M | 10.70M | 10.28M | 11.70M | 8.62M | 9.80M | 15.84M | 14.00M | 12.74M | 17.37M | 28.57M | 25.10M | 30.80M | 35.61M | 46.70M | -37.19M | 41.69M | 27.13M | 54.25M | 50.91M | 62.84M | 63.37M | 66.30M | 66.27M |
|
EBIT
|
-1.05M | -1.33M | -32.45M | -0.73M | -1.52M | -1.40M | -1.13M | -1.36M | -1.07M | -1.28M | -1.51M | -1.71M | -2.65M | -3.25M | -2.71M | -3.51M | -2.99M | -4.11M | -3.98M | -4.29M | -4.90M | -5.02M | -6.19M | -6.24M | -4.81M | -3.91M | -4.31M | -4.68M | -4.18M | -4.31M | -5.51M | -5.93M | -6.34M | -8.18M | -14.84M | -0.99M | 10.96M | 13.85M | 8.01M | 10.70M | 10.28M | 11.70M | 8.62M | 9.80M | 15.84M | 14.00M | 12.74M | 17.37M | 28.57M | 25.10M | 30.80M | 35.61M | 46.70M | -37.19M | 41.69M | 27.13M | 54.25M | 50.91M | 62.84M | 63.37M | 66.30M | 66.27M |
|
Interest & Investment Income
|
0.01M | 0.00M | 1.46M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | 0.27M | 0.78M | -1.34M | 0.30M | -0.05M | -0.50M | | | 0.03M | 0.02M | 0.01M | 0.02M | 0.06M | 0.00M | 0.05M | -0.01M | 0.12M | 0.09M | 0.07M | 0.04M | 0.11M | 0.09M | 0.13M | 0.12M | 0.23M | 0.37M | 0.34M | 0.34M | 0.34M | 0.45M | 0.39M | 0.40M | 0.34M | 0.11M | 0.03M | 0.11M | 0.08M | 0.06M | 0.07M | 0.07M | 0.09M | -0.32M | 0.91M | 2.21M | 1.70M | 1.81M | -0.83M | 5.01M | 1.96M | 1.54M | 6.30M | 11.34M | 7.92M | 3.00M | 4.77M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | 0.03M | 0.02M | 0.01M | 0.02M | 0.06M | 0.00M | 0.05M | -0.01M | 0.12M | 0.09M | 0.07M | 0.04M | 0.11M | 0.09M | 0.13M | 0.12M | 0.23M | 0.37M | 0.34M | 0.34M | 0.34M | 0.45M | 0.39M | 0.40M | 0.34M | 0.11M | 0.03M | 0.11M | 0.08M | 0.06M | 0.07M | 0.07M | 0.09M | -0.32M | 0.91M | 2.21M | 1.70M | 1.81M | -0.83M | 5.01M | 1.96M | 1.54M | 6.30M | 11.34M | 7.92M | 3.00M | 4.77M |
|
EBT
|
-1.05M | -1.33M | -30.98M | -0.73M | -1.52M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -54.33M | -3.81M | -3.20M | -5.01M | -3.98M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 11.41M | 14.24M | 8.41M | 11.04M | 10.39M | 11.74M | 8.72M | 9.88M | 15.90M | 14.07M | 12.81M | 17.46M | 28.25M | 26.01M | 33.01M | 37.31M | 48.51M | -38.02M | 46.71M | 29.09M | 55.79M | 57.20M | 74.18M | 71.29M | 69.29M | 71.03M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.45M | 0.61M | 0.48M | 0.61M | 0.61M | -31.60M | -2.71M | 2.22M | 3.72M | 3.74M | 3.50M | 4.22M | 6.63M | 3.26M | 7.54M | 7.75M | 10.75M | -7.26M | 23.74M | 5.81M | 14.99M | 13.32M | 18.75M | 14.55M | 17.18M | 18.25M |
|
Profit After Tax
|
-1.05M | -30.08M | 30.98M | -34.99M | -33.23M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -1.35M | -3.81M | -3.20M | -5.01M | -3.49M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 10.96M | 13.63M | 7.93M | 10.43M | 9.78M | 43.34M | 11.44M | 7.66M | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 25.47M | 29.57M | 37.76M | -30.76M | 34.84M | 23.27M | 40.79M | 43.88M | 55.94M | 56.74M | 52.11M | 52.78M |
|
Income from Continuing Operations
|
-1.05M | -1.33M | -30.98M | -0.73M | -1.52M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -54.33M | -3.81M | -3.20M | -5.01M | -3.98M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 10.96M | 13.63M | 7.93M | 10.43M | 9.78M | 43.34M | 11.44M | 7.66M | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 25.47M | 29.57M | 37.76M | -30.76M | 22.97M | 23.27M | 40.79M | 43.88M | 55.43M | 56.74M | 52.11M | 52.78M |
|
Consolidated Net Income
|
-1.05M | -1.33M | -30.98M | -0.73M | -1.52M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -54.33M | -3.81M | -3.20M | -5.01M | -3.98M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 10.96M | 13.63M | 7.93M | 10.43M | 9.78M | 43.34M | 11.44M | 7.66M | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 25.47M | 29.57M | 37.76M | -30.76M | 22.97M | 23.27M | 40.79M | 43.88M | 55.43M | 56.74M | 52.11M | 52.78M |
|
Income towards Parent Company
|
-1.05M | -1.33M | -30.98M | -0.73M | -1.52M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -54.33M | -3.81M | -3.20M | -5.01M | -3.98M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 10.96M | 13.63M | 7.93M | 10.43M | 9.78M | 43.34M | 11.44M | 7.66M | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 25.47M | 29.57M | 37.76M | -30.76M | 22.97M | 23.27M | 40.79M | 43.88M | 55.43M | 56.74M | 52.11M | 52.78M |
|
Net Income towards Common Stockholders
|
-1.05M | -1.33M | -30.98M | -0.73M | -1.52M | -1.39M | -1.13M | -1.09M | -0.29M | -2.62M | -0.08M | -1.74M | -3.14M | -5.91M | -54.33M | -3.81M | -3.20M | -5.01M | -3.98M | -5.41M | -4.56M | -4.45M | -5.82M | -5.39M | -4.57M | -3.95M | -4.16M | -4.97M | -3.88M | -4.18M | -5.39M | -5.70M | -5.97M | -7.84M | -14.50M | -0.64M | 10.96M | 13.63M | 7.93M | 10.43M | 9.78M | 43.34M | 11.44M | 7.66M | 12.18M | 10.33M | 9.31M | 13.24M | 21.62M | 22.75M | 25.47M | 29.57M | 37.76M | -30.76M | 22.97M | 23.27M | 40.79M | 43.88M | 55.43M | 56.74M | 52.11M | 52.78M |
|
EPS (Basic)
|
-0.06 | -0.06 | -0.05 | -0.04 | -0.08 | -0.06 | -0.05 | -0.04 | -0.01 | -0.08 | 0.00 | -0.04 | -0.08 | -0.13 | -0.03 | -0.07 | -0.05 | -0.07 | -0.05 | -0.07 | -0.06 | -0.05 | -0.07 | -0.07 | -0.06 | -0.05 | -0.05 | -0.06 | -0.05 | -0.05 | -0.06 | -0.06 | -0.06 | -0.08 | -0.14 | -0.01 | 0.11 | 0.13 | 0.08 | 0.10 | 0.09 | 0.42 | 0.11 | 0.07 | 0.12 | 0.10 | 0.09 | 0.13 | 0.21 | 0.22 | 0.24 | 0.28 | 0.36 | -0.29 | 0.33 | 0.20 | 0.35 | 0.37 | 0.46 | 0.47 | 0.43 | 0.43 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05 | -0.08 | -0.14 | -0.01 | 0.10 | 0.13 | 0.07 | 0.10 | 0.09 | 0.41 | 0.11 | 0.07 | 0.11 | 0.10 | 0.09 | 0.12 | 0.20 | 0.20 | 0.23 | 0.26 | 0.33 | -0.29 | 0.31 | 0.19 | 0.33 | 0.35 | 0.44 | 0.45 | 0.41 | 0.42 |
|
Shares Outstanding (Weighted Average)
|
18.04M | 18.04M | 19.39M | 21.65M | 21.65M | 21.65M | 21.65M | 24.74M | 24.74M | 30.74M | 34.75M | 34.75M | 41.42M | 41.47M | 54.15M | 54.15M | 67.17M | 67.17M | 69.12M | 81.44M | 82.01M | 82.48M | 82.82M | 82.88M | 82.87M | 82.87M | 82.87M | 82.97M | 83.79M | 84.55M | 85.23M | 102.56M | 102.60M | 102.60M | 102.74M | 102.74M | 102.85M | 102.93M | 103.05M | 103.41M | 103.42M | 103.46M | 103.65M | 103.82M | 103.36M | 102.98M | 103.12M | 102.74M | 102.78M | 102.82M | 105.65M | 105.65M | 106.08M | 106.58M | 117.86M | 117.86M | 118.12M | 118.69M | 119.27M | 121.45M | 121.98M | 122.39M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 102.60M | 102.64M | 102.63M | 102.75M | 105.93M | 107.05M | 106.02M | 106.53M | 106.73M | 106.39M | 106.24M | 106.68M | 107.73M | 107.84M | 107.80M | 109.04M | 109.26M | 111.99M | 111.38M | 113.99M | 113.84M | 113.75M | 113.75M | 123.40M | | | | | | |
|
EBITDA
|
-1.05M | -1.33M | -32.45M | -0.73M | -1.52M | -1.40M | -1.13M | -1.36M | -1.07M | -1.28M | -1.51M | -1.71M | -2.65M | -3.25M | -2.71M | -3.51M | -2.99M | -4.11M | -3.98M | -4.29M | -4.90M | -5.02M | -6.19M | -6.24M | -4.81M | -3.91M | -4.31M | -4.97M | -3.88M | -4.18M | -5.39M | -5.72M | -5.98M | -7.85M | -14.47M | -0.63M | 10.99M | 13.63M | 7.92M | 10.50M | 9.70M | 43.34M | 11.47M | 7.59M | 12.19M | 10.30M | 9.22M | 12.94M | 21.94M | 22.91M | 25.46M | 29.55M | 37.77M | -30.77M | 34.84M | 23.26M | 40.79M | 43.88M | 56.00M | 56.66M | 52.16M | 52.75M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.94% | 4.27% | 5.66% | 5.53% | 5.90% | | | 22.45% | 23.39% | 26.60% | 27.35% | 24.16% | 23.46% | 12.53% | 22.83% | 20.76% | 22.16% | 19.09% | 50.82% | 19.99% | 26.88% | 23.29% | 25.27% | 20.41% | 24.80% | 25.69% |