|
Revenue
|
15.77M | 22.87M | 29.02M | 35.94M | 42.34M | 58.08M | 77.41M | 101.44M | 132.51M | 144.47M | 163.15M | 166.94M | 205.20M | 243.64M | 268.60M | 302.55M |
|
Cost of Revenue
|
6.86M | 11.65M | 15.31M | 21.84M | 27.27M | 41.25M | 55.42M | 76.38M | 96.83M | 104.28M | 116.88M | 112.91M | 141.01M | 162.41M | 165.94M | 178.72M |
|
Gross Profit
|
4.86M | 7.75M | 9.96M | 14.10M | 15.07M | 16.82M | 21.98M | 25.06M | 35.68M | 40.19M | 46.27M | 54.03M | 64.19M | 81.24M | 102.65M | 123.82M |
|
Depreciation & Amortization - Total
|
| 1.55M | 2.44M | 3.84M | 5.46M | 5.10M | 4.60M | 5.70M | 5.70M | 1.30M | 2.70M | 1.40M | 1.10M | 2.60M | 5.00M | 10.10M |
|
Research & Development
|
| | | | | | | | | | 15.09M | 15.94M | 21.88M | 20.73M | 16.53M | 17.45M |
|
Selling, General & Administrative
|
14.89M | 11.43M | 15.46M | 12.07M | 14.04M | 16.45M | 22.37M | 28.18M | 34.65M | 46.53M | 40.08M | 35.75M | 30.52M | 36.93M | 41.40M | 44.08M |
|
Restructuring Costs
|
| | | | | | | | 7.05M | 1.34M | | | | 3.14M | 1.20M | 1.02M |
|
Other Operating Expenses
|
1.57M | 0.45M | -0.94M | -2.52M | -4.86M | -4.49M | -3.52M | -4.68M | -2.50M | 19.20M | 27.99M | 9.64M | 13.36M | 17.08M | 24.36M | 28.85M |
|
Operating Expenses
|
16.46M | 13.44M | 16.96M | 13.38M | 14.64M | 17.06M | 23.45M | 29.20M | 44.90M | 68.37M | 85.86M | 62.73M | 66.85M | 80.48M | 88.48M | 101.49M |
|
Operating Income
|
-11.60M | -5.69M | -7.00M | 0.71M | 0.44M | 0.27M | 2.52M | -4.13M | -9.22M | -28.18M | -39.59M | -8.71M | -2.66M | 0.76M | 14.17M | 22.33M |
|
EBIT
|
-11.60M | -5.69M | -7.00M | 0.71M | 0.44M | 0.27M | 2.52M | -4.13M | -9.22M | -28.18M | -39.59M | -8.71M | -2.66M | 0.76M | 14.17M | 22.33M |
|
Interest & Investment Income
|
0.09M | 0.08M | 0.07M | 0.06M | 0.03M | 0.08M | 0.32M | 0.48M | 0.94M | 1.55M | 1.59M | 1.16M | 1.88M | 2.52M | 1.97M | 1.56M |
|
Other Non Operating Income
|
| -0.82M | 1.81M | 0.27M | 0.07M | -0.39M | -5.67M | -1.49M | | | | 3.22M | -0.22M | -0.14M | -0.23M | 1.06M |
|
Non Operating Income
|
0.02M | -0.77M | 1.80M | 0.17M | -0.16M | -0.56M | -5.95M | -3.24M | -2.16M | -1.44M | -1.00M | 3.22M | 1.14M | -0.14M | -1.19M | 1.06M |
|
EBT
|
-11.57M | -5.64M | -5.20M | 0.88M | 0.28M | -0.80M | -7.42M | -7.37M | -11.38M | -29.62M | -40.59M | -8.34M | -1.52M | 0.81M | 12.98M | 22.18M |
|
Tax Provisions
|
| | 0.01M | 0.03M | -27.25M | 0.29M | -0.61M | 0.10M | -0.10M | 0.26M | 0.00M | 0.37M | 0.19M | 0.18M | 0.98M | -42.35M |
|
Profit After Tax
|
-11.57M | -6.46M | -5.21M | 0.85M | 27.53M | -1.09M | -6.81M | -7.46M | -11.28M | -29.88M | -40.59M | -8.71M | -1.70M | 0.63M | 11.99M | 64.53M |
|
Income from Continuing Operations
|
-11.57M | -5.64M | -5.21M | 0.85M | 27.53M | -1.09M | -6.81M | -7.46M | -11.28M | -29.88M | -40.59M | -8.71M | -1.70M | 0.63M | 11.99M | 64.53M |
|
Consolidated Net Income
|
-11.57M | -5.64M | -5.21M | 0.85M | 27.53M | -1.09M | -6.81M | -7.46M | -11.28M | -29.88M | -40.59M | -8.71M | -1.70M | 0.63M | 11.99M | 64.53M |
|
Income towards Parent Company
|
-11.57M | -5.64M | -5.21M | 0.85M | 27.53M | -1.09M | -6.81M | -7.46M | -11.28M | -29.88M | -40.59M | -8.71M | -1.70M | 0.63M | 11.99M | 64.53M |
|
Preferred Dividend Payments
|
0.74M | 0.67M | 0.66M | 0.66M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.67M | 0.62M | 0.58M | 0.58M |
|
Net Income towards Common Stockholders
|
-12.31M | -7.12M | -5.88M | 0.19M | 26.86M | -1.76M | -7.47M | -8.13M | -11.95M | -30.55M | -41.26M | -9.37M | -2.37M | 0.01M | 11.41M | 63.95M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
22.74M | 31.82M | 32.51M | 33.06M | 35.55M | 35.76M | 36.73M | 50.02M | 53.67M | 53.67M | 64.56M | 71.11M | 71.11M | 72.52M | 72.81M | 73.06M |
|
Shares Outstanding (Diluted Average)
|
| 27.67M | 32.42M | 33.61M | 35.01M | 36.21M | 37.33M | 52.85M | 51.84M | 60.06M | 62.98M | 67.00M | 71.09M | 72.51M | 74.17M | |
|
EBITDA
|
-11.60M | -4.13M | -4.56M | 4.55M | 5.90M | 5.37M | 7.12M | 1.57M | -3.52M | -26.88M | -36.89M | -7.30M | -1.56M | 3.36M | 19.17M | 32.43M |
|
Tax Rate
|
| | | 3.14% | | | 8.29% | | 0.89% | | | | | 22.24% | 7.59% | |