|
Revenue
|
13.46M | 19.75M | 10.72M | 26.43M | 31.80M | 37.53M | 46.47M | 51.37M | 54.27M | 32.09M | 35.09M | 44.03M | 53.06M | 60.78M | 59.71M | 72.03M | 135.00M | 170.03M | 223.07M | 268.03M |
|
Cost of Revenue
|
5.39M | 6.39M | 5.54M | 10.47M | 12.69M | 13.76M | 18.80M | 23.41M | 22.28M | 13.50M | 14.30M | 17.92M | 20.50M | 20.82M | 22.43M | 26.52M | 49.08M | 55.84M | 72.71M | 86.98M |
|
Gross Profit
|
8.07M | 13.36M | 5.18M | 15.95M | 19.11M | 23.77M | 27.66M | 27.96M | 31.99M | 18.59M | 20.79M | 26.12M | 32.56M | 39.97M | 37.28M | 45.51M | 85.93M | 114.19M | 150.37M | 181.05M |
|
Research & Development
|
6.99M | 8.21M | 9.69M | 11.80M | 10.99M | 15.46M | 16.68M | 18.16M | 20.53M | 21.40M | 22.64M | 21.74M | 24.24M | 26.92M | 30.41M | 31.74M | 36.26M | 47.58M | 52.45M | 57.92M |
|
Selling, General & Administrative
|
5.87M | 7.07M | 7.12M | 7.71M | 8.57M | 11.51M | 11.20M | 11.54M | 11.94M | 13.57M | 12.54M | 13.26M | 14.23M | 20.16M | 21.32M | 22.18M | 23.47M | 31.95M | 37.18M | 44.33M |
|
Other Operating Expenses
|
| | | | | 3.13M | | | 2.41M | | | | | 0.77M | | | | 0.87M | | |
|
Operating Expenses
|
12.87M | 15.27M | 16.81M | 19.51M | 19.56M | 30.10M | 27.88M | 29.70M | 34.87M | 34.98M | 35.18M | 34.99M | 38.47M | 47.85M | 51.73M | 53.92M | 59.73M | 80.40M | 89.63M | 102.25M |
|
Operating Income
|
-4.79M | -1.91M | -11.63M | -3.55M | -0.45M | -6.33M | -0.22M | -1.74M | -2.89M | -16.39M | -14.39M | -8.88M | -5.91M | -7.88M | -14.45M | -8.41M | 26.19M | 33.79M | 60.74M | 78.80M |
|
EBIT
|
-4.79M | -1.91M | -11.63M | -3.55M | -0.45M | -6.33M | -0.22M | -1.74M | -2.89M | -16.39M | -14.39M | -8.88M | -5.91M | -7.88M | -14.45M | -8.41M | 26.19M | 33.79M | 60.74M | 78.80M |
|
Other Non Operating Income
|
0.05M | -0.02M | -0.04M | 0.06M | -0.08M | -0.17M | -0.22M | -0.69M | 2.53M | 1.70M | 2.16M | 2.70M | 4.29M | 5.16M | 5.53M | 4.47M | 3.92M | 3.82M | 3.95M | 4.89M |
|
Non Operating Income
|
0.05M | -0.02M | -0.04M | 0.06M | -0.08M | -0.17M | -0.22M | -0.69M | 2.53M | 1.70M | 2.16M | 2.70M | 4.29M | 5.16M | 5.53M | 4.47M | 3.92M | 3.82M | 3.95M | 4.89M |
|
EBT
|
-4.75M | -1.93M | -11.68M | -3.50M | -0.53M | -6.51M | -0.44M | -2.43M | -0.36M | -14.69M | -12.23M | -6.17M | -1.62M | -2.72M | -8.92M | -3.93M | 30.11M | 37.61M | 64.69M | 83.69M |
|
Tax Provisions
|
0.37M | 1.15M | 0.90M | 0.60M | -0.39M | -1.15M | -0.36M | 0.93M | -3.18M | 1.25M | -0.54M | 0.45M | -2.05M | 7.76M | 0.62M | 0.29M | 0.75M | 1.02M | 1.29M | 1.05M |
|
Profit After Tax
|
-5.12M | -3.09M | -12.58M | -4.10M | -0.14M | -5.36M | -0.07M | -3.36M | 2.82M | -15.94M | -11.70M | -6.62M | 0.43M | -10.48M | -9.54M | -4.22M | 29.36M | 36.59M | 63.40M | 82.64M |
|
Income from Continuing Operations
|
-5.12M | -3.09M | -12.58M | -4.10M | -0.14M | -5.36M | -0.07M | -3.36M | 2.82M | -15.94M | -11.70M | -6.62M | 0.43M | -10.48M | -9.54M | -4.22M | 29.36M | 36.59M | 63.40M | 82.64M |
|
Consolidated Net Income
|
-5.12M | -3.09M | -12.58M | -4.10M | -0.14M | -5.36M | -0.07M | -3.36M | 2.82M | -15.94M | -11.70M | -6.62M | 0.43M | -10.48M | -9.54M | -4.22M | 29.36M | 36.59M | 63.40M | 82.64M |
|
Income towards Parent Company
|
-5.12M | -3.09M | -12.58M | -4.10M | -0.14M | -5.36M | -0.07M | -3.36M | 2.82M | -15.94M | -11.70M | -6.62M | 0.43M | -10.48M | -9.54M | -4.22M | 29.36M | 36.59M | 63.40M | 82.64M |
|
Net Income towards Common Stockholders
|
-5.12M | -3.09M | -12.58M | -4.10M | -0.14M | -5.36M | -0.07M | -3.36M | 2.82M | -15.94M | -11.70M | -6.62M | 0.43M | -10.48M | -9.54M | -4.22M | 29.36M | 36.59M | 63.40M | 82.64M |
|
EPS (Basic)
|
-0.08 | -0.05 | -0.18 | -0.06 | 0.00 | -0.01 | 0.00 | -0.02 | 0.02 | -0.11 | -0.08 | -0.04 | 0.00 | -0.06 | -0.06 | -0.03 | 0.17 | 0.22 | 0.37 | 0.47 |
|
EPS (Weighted Average and Diluted)
|
-0.08 | -0.05 | -0.18 | -0.06 | 0.00 | -0.01 | 0.00 | -0.02 | 0.02 | -0.11 | -0.08 | -0.04 | 0.00 | -0.06 | -0.06 | -0.03 | 0.16 | 0.20 | 0.34 | 0.44 |
|
Shares Outstanding (Weighted Average)
|
| 144.95M | 144.95M | 144.95M | 144.80M | 144.80M | 145.30M | 145.68M | 147.99M | 147.99M | 149.08M | 150.03M | 150.66M | 165.19M | 165.19M | 167.24M | 167.24M | 169.80M | 171.64M | 173.00M |
|
Shares Outstanding (Diluted Average)
|
69.42M | 69.10M | 68.41M | 69.09M | 73.81M | 88.40M | 145.08M | 146.01M | 156.52M | 146.56M | 149.28M | 150.23M | 167.16M | 155.09M | 165.14M | 166.49M | 182.46M | 181.16M | 184.58M | 187.66M |
|
EBITDA
|
-4.79M | -1.91M | -11.63M | -3.55M | -0.45M | -6.33M | -0.22M | -1.74M | -2.89M | -16.39M | -14.39M | -8.88M | -5.91M | -7.88M | -14.45M | -8.41M | 26.19M | 33.79M | 60.74M | 78.80M |
|
Tax Rate
|
| | | | 72.88% | 17.72% | 83.33% | | | | 4.39% | | | | | | 2.50% | 2.71% | 1.99% | 1.25% |