|
Revenue
|
-0.36M | 5.69M | | 0.04M | 0.05M | 0.08M | 0.61M | 2.38M | 0.37M | 0.29M | 0.88M | 4.80M | 1.06M | 1.02M | 1.16M | 0.87M | 0.72M | 0.96M | 1.34M | 1.76M | 1.81M | 2.22M | 2.41M | 3.08M | 3.11M | 3.57M | 3.82M | 4.65M | 4.92M | 5.76M | 5.74M | 6.08M | 5.19M | 6.23M | 6.10M | 7.43M | 8.71M | 9.79M | 10.55M | 11.96M | 10.60M | 12.02M | 9.76M | 10.78M | 8.69M | 8.50M | 8.11M | 9.39M | 9.45M | 9.42M | 8.81M | 8.67M | 8.99M | 8.84M | 8.61M | 9.15M | 8.73M | 9.62M | 9.48M |
|
Cost of Revenue
|
| | | 0.01M | 0.05M | 0.01M | 0.14M | 0.83M | 0.25M | 0.20M | 0.62M | 2.75M | 0.66M | 0.67M | 0.48M | 0.33M | 0.30M | 0.47M | 0.64M | 0.80M | 0.82M | 0.87M | 0.96M | 1.30M | 1.25M | 1.48M | 1.52M | 1.27M | 1.57M | 1.79M | 2.05M | 2.08M | 1.74M | 1.83M | 1.70M | 2.09M | 2.38M | 3.25M | 2.89M | 2.53M | 2.75M | 2.71M | 2.46M | 3.12M | 2.28M | 3.55M | 4.49M | -9.86M | 2.53M | 2.09M | 2.16M | 2.35M | 2.12M | 2.34M | 3.36M | 2.66M | 2.52M | 2.80M | 2.82M |
|
Gross Profit
|
| | | 0.02M | -0.00M | 0.07M | 0.46M | 1.55M | 0.12M | 0.09M | 0.26M | 2.06M | 0.40M | 0.36M | 0.69M | 0.54M | 0.42M | 0.50M | 0.70M | 0.96M | 0.99M | 1.35M | 1.45M | 1.79M | 1.86M | 2.08M | 2.31M | 3.38M | 3.36M | 3.97M | 3.69M | 4.00M | 3.45M | 4.40M | 4.40M | 5.34M | 6.32M | 6.55M | 7.66M | 9.43M | 7.85M | 9.31M | 7.30M | 7.66M | 6.41M | 4.94M | 3.62M | 5.76M | 5.46M | 6.02M | 5.61M | 5.31M | 6.87M | 6.50M | 5.26M | 6.49M | 6.21M | 6.81M | 6.67M |
|
Research & Development
|
0.76M | 0.85M | 0.78M | 50.90M | 0.63M | 0.72M | 0.55M | 53.93M | 0.70M | 0.71M | 0.29M | 55.67M | 0.24M | 0.35M | 0.88M | | 0.95M | 0.80M | 0.87M | 1.25M | 0.86M | 1.09M | 1.17M | 0.95M | 0.47M | 0.46M | 0.64M | 1.67M | 1.73M | 1.58M | 1.94M | 2.42M | 2.42M | 2.93M | 3.19M | 3.56M | 1.97M | 2.41M | 1.75M | 2.69M | 2.28M | 3.70M | 4.26M | 6.14M | 4.24M | 4.18M | 3.29M | 3.40M | 4.21M | 3.67M | 3.75M | 4.10M | 2.25M | 1.52M | 1.85M | | | | |
|
Selling, General & Administrative
|
0.27M | 0.19M | 0.35M | 25.06M | 0.27M | 0.29M | 0.36M | 26.41M | 0.61M | 0.60M | 0.69M | 28.99M | 1.01M | 1.15M | 1.31M | | 1.52M | 1.63M | 1.70M | 2.08M | 1.97M | 2.63M | 2.14M | 5.07M | 2.67M | 3.51M | 3.57M | 5.14M | 4.32M | 6.12M | 4.04M | 6.45M | 4.76M | 4.51M | 6.11M | 6.63M | 6.32M | 6.59M | 7.28M | 8.27M | 7.71M | 9.82M | 7.78M | 10.44M | 9.16M | 8.44M | 8.74M | 7.95M | 8.46M | 7.72M | 8.10M | 13.95M | 9.28M | 8.55M | 8.26M | 8.90M | 8.43M | 9.17M | 8.61M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.93M | 6.22M | 6.24M | 3.86M | 6.91M | 7.09M | 6.89M |
|
Other Operating Expenses
|
0.10M | 0.07M | 0.09M | 1.90M | 0.16M | 0.07M | 0.15M | 2.53M | 0.22M | 0.19M | 0.16M | 3.44M | 0.31M | 0.24M | 0.18M | | 0.22M | 0.30M | 0.29M | 0.29M | 0.25M | 0.32M | 0.28M | 0.33M | 0.28M | 0.44M | 0.24M | 0.38M | 0.42M | 0.46M | 0.42M | 0.71M | 0.56M | 0.59M | 0.73M | 0.58M | 0.52M | 0.85M | 0.58M | 1.10M | 0.71M | 0.72M | 0.66M | 0.64M | 0.80M | 0.68M | 0.61M | 0.76M | 0.59M | 1.59M | 1.08M | -3.40M | -6.93M | -6.22M | -6.26M | -2.53M | -5.25M | -5.83M | -5.97M |
|
Operating Expenses
|
1.13M | 1.11M | 1.23M | 77.86M | 1.06M | 1.08M | 1.06M | 82.87M | 1.54M | 1.50M | 1.14M | 88.09M | 1.55M | 1.74M | 2.37M | | 2.68M | 2.73M | 2.86M | 3.62M | 3.08M | 4.04M | 3.59M | 6.36M | 3.42M | 4.42M | 4.46M | 7.19M | 6.46M | 8.16M | 6.40M | 9.58M | 7.74M | 8.03M | 10.03M | 10.77M | 8.80M | 9.84M | 9.62M | 12.06M | 10.70M | 14.24M | 12.70M | 17.22M | 14.20M | 13.30M | 12.63M | 12.11M | 13.27M | 12.99M | 12.94M | 14.64M | 11.53M | 10.07M | 10.09M | 10.22M | 10.09M | 10.43M | 9.53M |
|
Operating Income
|
-1.13M | -1.11M | -1.23M | -77.83M | -1.07M | -1.01M | -0.60M | -81.32M | -1.42M | -1.41M | -0.88M | -86.04M | -1.15M | -1.36M | -1.48M | -2.89M | -2.71M | -2.23M | -2.15M | -2.21M | -2.09M | -2.69M | -2.14M | -4.57M | -1.56M | -2.33M | -2.15M | -3.81M | -3.10M | -4.19M | -2.71M | -5.59M | -4.29M | -3.63M | -5.63M | -5.43M | -2.48M | -3.30M | -1.96M | -2.63M | -2.85M | -4.92M | -5.41M | -9.56M | -7.79M | -8.36M | -9.02M | -6.36M | -7.89M | -6.56M | -7.35M | -9.41M | -4.66M | -3.57M | -4.83M | -3.73M | -3.89M | -3.62M | -2.86M |
|
EBIT
|
-1.13M | -1.11M | -1.23M | -77.83M | -1.07M | -1.01M | -0.60M | -81.32M | -1.42M | -1.41M | -0.88M | -86.04M | -1.15M | -1.36M | -1.48M | -2.89M | -2.71M | -2.23M | -2.15M | -2.21M | -2.09M | -2.69M | -2.14M | -4.57M | -1.56M | -2.33M | -2.15M | -3.81M | -3.10M | -4.19M | -2.71M | -5.59M | -4.29M | -3.63M | -5.63M | -5.43M | -2.48M | -3.30M | -1.96M | -2.63M | -2.85M | -4.92M | -5.41M | -9.56M | -7.79M | -8.36M | -9.02M | -6.36M | -7.89M | -6.56M | -7.35M | -9.41M | -4.66M | -3.57M | -4.83M | -3.73M | -3.89M | -3.62M | -2.86M |
|
Interest & Investment Income
|
-0.09M | -0.23M | -0.50M | -6.74M | -0.36M | -0.04M | -0.05M | -7.30M | -0.21M | -0.01M | -0.08M | -7.72M | -0.14M | -0.13M | -0.05M | | 0.00M | 0.00M | 0.00M | 459.00 | 0.00M | 0.00M | -0.12M | -0.12M | -0.12M | -0.12M | -0.25M | -0.25M | -0.24M | -0.84M | -0.19M | -0.20M | -0.21M | -0.21M | -0.30M | -0.31M | -0.31M | -0.27M | -0.26M | -0.36M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.05M | -0.06M | -0.01M | -0.03M | -0.05M | -0.01M | -0.18M | -0.59M | -0.62M | -0.61M | -0.62M | -0.65M |
|
Other Non Operating Income
|
-0.22M | 0.22M | | 0.22M | 0.22M | 0.22M | | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | 0.22M | | | -0.45M | 0.06M | 0.07M | -0.19M | 0.23M | -0.13M | 0.07M | -0.53M | 0.15M | 0.72M | 0.35M | 0.23M | 0.36M | -0.79M | -0.11M | -0.24M | -0.39M | 0.30M | -0.96M | 0.70M | -0.67M | 0.70M | 1.38M | 1.19M | -1.31M | 0.23M | -1.01M | -0.49M | -1.21M | -2.52M | -3.23M | 4.52M | 0.66M | 0.41M | -1.81M | 2.68M | -1.43M | -0.54M | 2.65M | -4.90M | 3.01M | 6.18M | -0.06M |
|
Non Operating Income
|
-0.09M | -0.23M | -0.50M | -6.86M | -0.36M | -0.04M | -0.05M | -7.42M | -0.21M | -0.01M | -0.08M | -7.85M | 0.18M | -0.47M | 0.19M | | -2.45M | 3.66M | -0.70M | -1.01M | 0.25M | -0.32M | -0.04M | -0.65M | 0.03M | 0.60M | 0.09M | -0.02M | 0.12M | -1.63M | -0.29M | -0.44M | -0.60M | 0.08M | -1.26M | 0.39M | -0.97M | 0.43M | 1.12M | 0.83M | -1.32M | 0.25M | -1.00M | -0.48M | -1.18M | -2.52M | -3.18M | 4.50M | 0.57M | 0.41M | -1.84M | 2.69M | -1.43M | -0.72M | 2.06M | -5.53M | 2.41M | 5.56M | -0.71M |
|
EBT
|
-1.21M | -1.34M | -1.73M | -84.69M | -1.43M | -1.05M | -0.65M | -88.75M | -1.63M | -1.41M | -0.96M | -93.89M | -0.98M | -1.85M | -1.50M | -2.89M | -4.72M | 1.43M | -2.85M | -3.67M | -1.84M | -3.01M | -2.19M | -5.22M | -1.52M | -1.73M | -2.05M | -3.82M | -2.98M | -5.82M | -3.00M | -6.02M | -4.88M | -3.55M | -6.89M | -5.04M | -3.45M | -2.87M | -0.84M | -1.80M | -4.17M | -4.68M | -6.41M | -10.04M | -8.97M | -10.88M | -12.20M | -1.86M | -7.33M | -6.15M | -9.19M | -7.39M | -6.09M | -4.14M | -2.77M | -9.26M | -1.48M | -4.23M | -3.57M |
|
Tax Provisions
|
-0.55M | -0.55M | | -0.55M | -0.55M | -0.55M | | -0.94M | -0.94M | 0.94M | -0.94M | -1.40M | -1.40M | -1.40M | | | | | | -0.32M | | | | -0.32M | | | | -0.68M | | | | -0.62M | | | | -1.09M | | | | -1.13M | | | | -0.74M | | | | -1.09M | | | | -0.81M | | | | -1.69M | | | -0.40M |
|
Profit After Tax
|
-79.88M | -1.34M | -1.73M | -84.15M | -1.43M | -1.05M | -0.65M | -87.81M | -1.63M | -1.41M | -0.96M | -92.49M | -0.98M | -1.85M | -1.50M | -2.89M | -4.72M | 1.43M | -2.85M | -3.35M | -1.84M | -3.01M | -2.19M | -4.91M | -1.52M | -1.73M | -2.05M | -3.15M | -2.98M | -5.82M | -3.00M | -5.40M | -4.88M | -3.55M | -6.89M | -3.95M | -3.45M | -2.87M | -0.84M | -0.68M | -4.17M | -4.68M | -6.41M | -9.31M | -8.97M | -10.88M | -12.20M | -0.77M | -7.33M | -6.15M | -9.19M | -6.57M | -6.09M | -4.29M | -2.77M | -7.57M | -1.48M | 1.95M | -3.17M |
|
Income from Continuing Operations
|
-0.67M | -0.79M | -1.73M | -84.15M | -0.88M | -0.50M | -0.65M | -87.81M | -0.69M | -2.35M | -0.03M | -92.49M | 0.42M | -0.46M | -1.50M | -2.89M | -4.72M | 1.43M | -2.85M | -3.35M | -1.84M | -3.01M | -2.19M | -4.91M | -1.52M | -1.73M | -2.05M | -3.15M | -2.98M | -5.82M | -3.00M | -5.40M | -4.88M | -3.55M | -6.89M | -3.95M | -3.45M | -2.87M | -0.84M | -0.68M | -4.17M | -4.68M | -6.41M | -9.31M | -8.97M | -10.88M | -12.20M | -0.77M | -7.33M | -6.15M | -9.19M | -6.57M | -6.09M | -4.14M | -2.77M | -7.57M | -1.48M | -4.23M | -3.17M |
|
Consolidated Net Income
|
-0.67M | -0.79M | -1.73M | -84.15M | -0.88M | -0.50M | -0.65M | -87.81M | -0.69M | -2.35M | -0.03M | -92.49M | 0.42M | -0.46M | -1.50M | -2.89M | -4.72M | 1.43M | -2.85M | -3.35M | -1.84M | -3.01M | -2.19M | -4.91M | -1.52M | -1.73M | -2.05M | -3.15M | -2.98M | -5.82M | -3.00M | -5.40M | -4.88M | -3.55M | -6.89M | -3.95M | -3.45M | -2.87M | -0.84M | -0.68M | -4.17M | -4.68M | -6.41M | -9.31M | -8.97M | -10.88M | -12.20M | -0.77M | -7.33M | -6.15M | -9.19M | -6.57M | -6.09M | -4.14M | -2.77M | -7.57M | -1.48M | -4.23M | -3.17M |
|
Income towards Parent Company
|
-0.67M | -0.79M | -1.73M | -84.15M | -0.88M | -0.50M | -0.65M | -87.81M | -0.69M | -2.35M | -0.03M | -92.49M | 0.42M | -0.46M | -1.50M | -2.89M | -4.72M | 1.43M | -2.85M | -3.35M | -1.84M | -3.01M | -2.19M | -4.91M | -1.52M | -1.73M | -2.05M | -3.15M | -2.98M | -5.82M | -3.00M | -5.40M | -4.88M | -3.55M | -6.89M | -3.95M | -3.45M | -2.87M | -0.84M | -0.68M | -4.17M | -4.68M | -6.41M | -9.31M | -8.97M | -10.88M | -12.20M | -0.77M | -7.33M | -6.15M | -9.19M | -6.57M | -6.09M | -4.14M | -2.77M | -7.57M | -1.48M | -4.23M | -3.17M |
|
Preferred Dividend Payments
|
0.74M | 0.88M | 0.73M | 8.41M | 0.66M | 0.58M | 0.63M | 10.92M | 0.59M | 0.62M | 0.53M | 13.32M | 1.11M | 1.37M | 1.28M | | | | | | | | | | | | | -0.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.96M | -2.22M | -2.46M | -92.56M | -2.09M | -1.62M | -1.28M | -98.73M | -2.22M | -2.03M | -1.49M | -105.81M | -2.09M | -3.23M | -2.78M | -10.49M | -2.71M | -2.16M | -2.08M | -2.53M | -1.85M | -2.81M | -2.19M | -4.91M | -1.52M | -2.07M | -2.05M | -3.15M | -2.98M | -5.82M | -3.00M | -5.40M | -4.88M | -3.55M | -6.89M | -3.95M | -3.45M | -2.87M | -0.84M | -0.68M | -4.17M | -4.68M | -6.41M | -9.31M | -8.97M | -10.88M | -12.20M | -0.77M | -7.33M | -6.15M | -9.19M | -5.83M | -6.36M | -4.29M | -2.77M | -7.57M | -1.48M | 1.95M | -3.17M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.01 | -0.58 | -0.01 | -0.01 | -0.01 | -0.50 | -0.01 | -0.01 | -0.01 | -0.45 | -0.20 | -0.27 | -0.22 | -0.73 | -0.11 | -0.09 | -0.08 | -0.10 | -0.07 | -0.11 | -0.09 | -0.19 | -0.06 | -0.07 | -0.07 | -0.12 | -0.10 | -0.19 | -0.10 | -0.17 | -0.15 | -0.11 | -0.21 | -0.13 | -0.10 | -0.08 | -0.02 | -0.02 | -0.10 | -0.11 | -0.15 | -0.25 | -0.21 | -0.25 | -0.28 | -0.02 | -0.17 | -0.15 | -0.21 | -0.13 | -0.11 | -0.08 | -0.05 | -0.14 | -0.02 | 0.03 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | -0.08 | | | | -0.11 | | | | | | | | | | | -0.15 | -0.11 | -0.21 | -0.13 | -0.10 | -0.08 | -0.02 | -0.02 | -0.10 | -0.11 | -0.15 | -0.25 | -0.21 | -0.25 | -0.28 | -0.02 | -0.17 | -0.15 | -0.21 | -0.13 | -0.11 | -0.08 | -0.05 | -0.14 | -0.02 | 0.03 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
133.10M | 159.14M | 168.23M | 160.24M | 181.15M | 194.44M | 204.44M | 198.23M | 222.97M | 231.58M | 242.51M | 236.02M | 265.48M | 301.20M | 312.40M | 14.38M | 24.39M | 24.77M | 25.04M | 24.89M | 25.40M | 25.42M | 25.44M | 25.43M | 25.50M | 27.95M | 28.21M | 27.61M | 29.35M | 30.30M | 31.31M | 30.72M | 31.93M | 32.27M | 32.37M | 32.26M | 33.98M | 36.48M | 41.59M | 38.82M | 43.24M | 43.32M | 43.40M | 43.36M | 43.49M | 43.56M | 43.61M | 43.57M | 43.68M | 44.02M | 44.37M | 44.66M | 54.43M | 54.31M | 54.45M | 54.43M | 60.73M | 62.61M | 62.75M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 28.83M | | | | 25.42M | | | | | | | | | | | | | | 32.26M | | | 41.59M | 38.82M | 43.32M | 43.32M | 43.40M | 43.36M | 43.49M | 43.56M | 43.61M | 43.57M | 43.68M | 44.02M | 44.37M | 44.66M | 54.43M | 54.31M | 54.45M | 54.43M | 60.73M | 67.17M | 62.75M |
|
EBITDA
|
-1.13M | -1.11M | -1.23M | -77.83M | -1.43M | -1.05M | -0.65M | -88.37M | -1.63M | -1.42M | -0.92M | -92.54M | -0.97M | -1.85M | -1.38M | -2.89M | -4.37M | 1.36M | -2.90M | -3.21M | -2.08M | -2.86M | -2.25M | -4.43M | -1.66M | -2.34M | -2.33M | -3.38M | -3.31M | -5.16M | -2.91M | -5.19M | -4.58M | -3.80M | -6.07M | -4.58M | -2.84M | -3.30M | -1.96M | -2.63M | -2.85M | -4.92M | -5.41M | -9.56M | -7.79M | -8.36M | -9.02M | -6.36M | -7.89M | -6.56M | -7.35M | -9.41M | -4.66M | -3.57M | -4.83M | -3.73M | -3.89M | -3.62M | -2.86M |
|
Interest Expenses
|
0.36M | 0.36M | | 0.36M | 0.36M | 0.36M | | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
45.06% | 40.81% | | 0.65% | 38.37% | 52.26% | | 1.06% | 57.65% | -66.37% | 97.33% | 1.49% | 143.31% | 75.39% | | | | | | 8.84% | | | | 6.10% | | | | 17.70% | | | | 10.29% | | | | 21.67% | | | | 62.45% | | | | 7.33% | | | | 58.78% | | | | 11.01% | | | | 18.26% | | | 11.23% |