|
Revenue
|
92.99M | 96.33M | 104.11M | 110.98M | 118.69M | 127.06M | 135.67M | 144.98M | 150.63M | 157.25M | 165.33M | 173.36M | 178.47M | 186.32M | 194.21M | 195.96M | 197.21M | 200.69M | 202.54M | 205.50M | 212.04M | 219.07M |
|
Cost of Revenue
|
49.56M | 45.23M | 48.74M | 60.47M | 69.40M | 74.70M | 82.39M | 86.94M | 86.94M | 79.54M | 83.30M | 89.20M | 80.12M | 75.45M | 77.08M | 87.48M | 77.49M | 78.39M | 78.29M | 71.07M | 70.58M | 75.01M |
|
Gross Profit
|
61.53M | 66.11M | 71.01M | 79.27M | 81.35M | 88.36M | 95.86M | 103.26M | 108.47M | 116.73M | 126.01M | 131.43M | 135.00M | 139.88M | 146.66M | 144.83M | 143.24M | 142.84M | 143.40M | 142.87M | 144.60M | 145.49M |
|
Research & Development
|
8.33M | 10.39M | 13.41M | 13.09M | 15.04M | 16.59M | 15.87M | 17.33M | 19.99M | 19.21M | 20.13M | 20.76M | 24.32M | 23.15M | 23.06M | 22.54M | 23.23M | 23.30M | 22.94M | 22.81M | 23.16M | 24.71M |
|
Selling, General & Administrative
|
11.54M | 25.77M | 16.11M | 16.21M | 25.32M | 21.83M | 21.39M | 22.11M | 23.21M | 22.59M | 24.40M | 24.66M | 25.07M | 28.10M | 28.05M | 29.10M | 38.78M | 34.12M | 34.68M | 34.43M | 35.57M | 33.69M |
|
Other Operating Expenses
|
49.56M | 45.23M | 48.74M | 60.47M | 69.40M | 74.70M | 94.39M | 86.94M | 86.94M | 79.54M | 83.30M | 89.20M | 80.12M | 75.45M | 77.08M | 87.48M | 81.32M | 77.53M | 75.32M | 87.38M | 69.60M | 75.54M |
|
Operating Expenses
|
69.43M | 81.39M | 78.26M | 89.77M | 109.76M | 113.12M | 131.66M | 126.39M | 130.15M | 121.33M | 127.82M | 134.62M | 129.51M | 126.69M | 128.20M | 139.12M | 143.33M | 134.95M | 132.94M | 144.62M | 128.33M | 133.94M |
|
Operating Income
|
-7.90M | -15.28M | -7.25M | -10.50M | -28.41M | -24.77M | -35.80M | -23.13M | -21.68M | -4.60M | -1.82M | -3.19M | 5.49M | 13.19M | 18.46M | 5.71M | -0.09M | 7.89M | 10.46M | -1.75M | 16.27M | 11.55M |
|
EBIT
|
-7.90M | -15.28M | -7.25M | -10.50M | -28.41M | -24.77M | -35.80M | -23.13M | -21.68M | -4.60M | -1.82M | -3.19M | 5.49M | 13.19M | 18.46M | 5.71M | -0.09M | 7.89M | 10.46M | -1.75M | 16.27M | 11.55M |
|
Other Non Operating Income
|
-1.89M | -2.59M | -2.67M | -2.19M | -1.44M | -1.12M | -0.34M | 0.29M | -0.08M | 1.09M | 2.45M | 4.76M | 7.24M | 6.33M | 8.25M | 7.50M | 6.41M | 5.50M | 4.91M | 6.93M | 7.47M | 5.76M |
|
Non Operating Income
|
-1.89M | -2.59M | -2.67M | -2.19M | -1.44M | -1.12M | -0.34M | 0.29M | -0.08M | 1.09M | 2.45M | 4.76M | 7.24M | 6.33M | 8.25M | 7.50M | 6.41M | 5.50M | 4.91M | 6.93M | 7.47M | 5.76M |
|
EBT
|
-9.79M | -17.87M | -9.91M | -12.69M | -29.84M | -25.89M | -36.14M | -22.83M | -21.76M | -3.51M | 0.63M | 1.57M | 12.73M | 19.52M | 26.71M | 13.21M | 6.33M | 13.38M | 15.37M | 5.17M | 23.74M | 17.31M |
|
Tax Provisions
|
1.40M | 1.10M | 0.88M | 1.80M | 2.51M | 1.82M | 0.78M | 2.50M | 2.20M | 2.40M | 1.27M | -1.24M | 2.24M | 2.60M | 5.57M | 2.60M | 4.50M | 2.93M | -83.32M | 6.74M | 11.13M | 14.41M |
|
Profit After Tax
|
-11.21M | -18.97M | -10.80M | -14.49M | -32.35M | -27.71M | -111.47M | -25.29M | -23.93M | -5.86M | -0.67M | 2.81M | 10.48M | 16.97M | 21.14M | 10.63M | 1.84M | 10.46M | 98.68M | -1.57M | 12.62M | 2.90M |
|
Income from Continuing Operations
|
-11.20M | -18.97M | -10.79M | -14.49M | -32.35M | -27.71M | -36.92M | -25.33M | -23.96M | -5.91M | -0.64M | 2.81M | 10.48M | 16.92M | 21.14M | 10.61M | 1.83M | 10.46M | 98.69M | -1.57M | 12.62M | 2.90M |
|
Consolidated Net Income
|
-11.20M | -18.97M | -10.79M | -14.49M | -32.35M | -27.71M | -36.92M | -25.33M | -23.96M | -5.91M | -0.64M | 2.81M | 10.48M | 16.92M | 21.14M | 10.61M | 1.83M | 10.46M | 98.69M | -1.57M | 12.62M | 2.90M |
|
Income towards Parent Company
|
-11.20M | -18.97M | -10.79M | -14.49M | -32.35M | -27.71M | -36.92M | -25.33M | -23.96M | -5.91M | -0.64M | 2.81M | 10.48M | 16.92M | 21.14M | 10.61M | 1.83M | 10.46M | 98.69M | -1.57M | 12.62M | 2.90M |
|
Net Income towards Common Stockholders
|
-11.20M | -18.97M | -10.79M | -14.49M | -32.35M | -27.71M | -36.92M | -25.33M | -23.96M | -5.91M | -0.64M | 2.81M | 10.48M | 16.92M | 21.14M | 10.61M | 1.83M | 10.46M | 98.69M | -1.57M | 12.62M | 2.90M |
|
EPS (Basic)
|
-0.11 | -0.21 | -0.11 | -0.15 | -0.19 | -0.11 | -0.14 | -0.10 | -0.09 | -0.02 | 0.00 | 0.01 | 0.04 | 0.06 | 0.08 | 0.04 | 0.01 | 0.04 | 0.38 | -0.01 | 0.05 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.10 | -0.21 | -0.11 | -0.15 | -0.19 | -0.11 | -0.14 | -0.10 | -0.09 | -0.02 | 0.00 | 0.01 | 0.04 | 0.06 | 0.07 | 0.04 | 0.01 | 0.04 | 0.36 | -0.01 | 0.05 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
| | | | 250.46M | 255.03M | 255.50M | 256.76M | 258.15M | 259.98M | 261.03M | 265.90M | 267.63M | 270.47M | 273.89M | 273.20M | 265.23M | 253.47M | 254.38M | 255.89M | 258.84M | 244.12M |
|
Shares Outstanding (Diluted Average)
|
201.13M | 91.67M | 90.38M | 98.22M | 167.59M | 255.19M | 195.02M | 256.90M | 258.79M | 260.29M | 259.53M | 281.34M | 283.85M | 288.12M | 287.09M | 284.03M | 279.69M | 275.11M | 274.77M | 256.65M | 264.44M | 260.27M |
|
EBITDA
|
-7.90M | -15.28M | -7.25M | -10.50M | -28.41M | -24.77M | -35.80M | -23.13M | -21.68M | -4.60M | -1.82M | -3.19M | 5.49M | 13.19M | 18.46M | 5.71M | -0.09M | 7.89M | 10.46M | -1.75M | 16.27M | 11.55M |
|
Tax Rate
|
| | | | | | | | | | | | 17.61% | 13.32% | 20.85% | 19.68% | 71.12% | 21.88% | | | 46.86% | 83.23% |