|
Revenue
|
| | 49.69M | 62.19M | 85.84M | 121.32M | 117.89M | 109.52M | 104.32M | 108.78M | 113.00M | 125.49M | 186.55M | 199.25M | 192.09M | 164.95M | 138.68M | 120.83M | 96.03M | 80.42M | 70.81M |
|
Cost of Revenue
|
| | 35.86M | 41.02M | 60.03M | 71.89M | 77.99M | 70.18M | 71.25M | 66.38M | 81.23M | 83.62M | 131.50M | 132.56M | 124.81M | 109.07M | 88.76M | 80.33M | 65.19M | 55.00M | 52.68M |
|
Gross Profit
|
| | 13.83M | 21.16M | 25.81M | 49.43M | 39.90M | 39.34M | 33.07M | 42.41M | 31.78M | 41.87M | 55.05M | 66.69M | 67.28M | 55.88M | 49.92M | 40.50M | 30.85M | 25.42M | 18.13M |
|
Depreciation & Amortization - Total
|
| | 0.53M | 0.57M | 0.60M | 0.62M | 0.71M | 0.73M | 1.15M | 1.52M | 1.48M | 1.59M | 1.63M | 0.13M | 1.43M | 1.48M | 1.37M | 1.32M | 1.22M | 1.21M | 1.25M |
|
Research & Development
|
| | 0.57M | 0.66M | 0.85M | 1.34M | 1.14M | 1.15M | 1.37M | 1.72M | 1.86M | 2.57M | 3.24M | 3.19M | 2.39M | 2.37M | 3.15M | 3.69M | 3.64M | 2.96M | 3.19M |
|
Selling, General & Administrative
|
| | 12.04M | 15.98M | 19.61M | 27.65M | 23.86M | 24.64M | 22.19M | 32.72M | 29.22M | 30.80M | 33.62M | 43.51M | 40.18M | 34.75M | 28.78M | 35.04M | 32.90M | 31.24M | 30.09M |
|
Restructuring Costs
|
| | | | | | | | | | 0.23M | | | | | | | | | | |
|
Other Operating Expenses
|
| | -0.12M | -0.16M | -0.11M | 4.82M | -0.28M | 4.62M | -1.33M | -2.06M | 0.85M | -0.59M | 0.45M | 0.52M | -0.15M | 116.20M | 95.24M | 88.25M | 72.27M | 62.49M | 78.25M |
|
Operating Expenses
|
| | 51.56M | 61.93M | 84.32M | 105.87M | 107.80M | 102.06M | 100.12M | 108.70M | 119.91M | 123.91M | 177.84M | 187.57M | 176.21M | 154.80M | 128.55M | 128.31M | 110.03M | 97.90M | 112.79M |
|
Operating Income
|
| | -1.87M | 0.26M | 1.52M | 15.45M | 10.09M | 7.46M | 4.20M | 0.08M | -6.90M | 1.58M | 8.71M | 11.67M | 15.88M | 10.15M | 10.14M | -7.47M | -14.00M | -17.48M | -41.98M |
|
EBIT
|
| | -1.87M | 0.26M | 1.52M | 15.45M | 10.09M | 7.46M | 4.20M | 0.08M | -6.90M | 1.58M | 8.71M | 11.67M | 15.88M | 10.15M | 10.14M | -7.47M | -14.00M | -17.48M | -41.98M |
|
Non Operating Investment Income
|
| | | | | | | 1.39M | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.52M | 0.35M | 0.01M | -0.37M | -0.51M | -0.51M | -0.54M | -0.43M | -0.44M | -0.22M |
|
Other Non Operating Income
|
| | | | 0.14M | 5.06M | -0.00M | 0.02M | 0.03M | 1.55M | 0.21M | -0.92M | 0.04M | -0.03M | 0.24M | 0.34M | -0.44M | 0.08M | -0.31M | 0.10M | 0.11M |
|
Non Operating Income
|
| | | | | | 117.89M | 0.02M | 0.03M | -1.03M | 0.21M | -0.92M | 0.45M | 0.52M | 0.24M | -0.58M | -1.10M | 0.90M | -0.81M | -0.44M | -1.19M |
|
EBT
|
| | -1.99M | 0.10M | 1.41M | 20.28M | 9.81M | 12.08M | 2.87M | -1.98M | -6.05M | 0.99M | 9.16M | 12.20M | 15.72M | 9.57M | 9.03M | -6.58M | -14.80M | -17.92M | -43.17M |
|
Tax Provisions
|
| | 0.01M | -0.00M | 0.60M | 0.00M | 0.44M | 0.32M | 0.40M | -9.13M | -2.13M | -0.36M | 4.53M | 4.31M | 5.12M | 3.71M | 4.49M | 1.07M | -3.72M | -4.63M | -13.51M |
|
Profit After Tax
|
| | -2.00M | 0.10M | 1.52M | 20.27M | 10.63M | 11.76M | 2.47M | 7.15M | -3.92M | 1.34M | 4.63M | 7.99M | 10.60M | 6.53M | 5.50M | -9.89M | -11.08M | -13.29M | -29.66M |
|
Equity Income
|
| | | | | | -0.08M | | 0.09M | -0.09M | -0.12M | -0.09M | -0.10M | -0.04M | -0.08M | -0.06M | -0.08M | -0.09M | -0.04M | -0.04M | -0.03M |
|
Income from Non-Controlling Interests
|
| | -0.32M | 1.75M | -2.71M | -3.29M | -1.26M | -0.98M | -0.69M | -0.92M | -0.45M | 3.35M | -0.13M | 0.42M | -0.62M | -0.67M | -0.95M | -4.38M | -1.67M | -2.13M | -1.89M |
|
Income from Continuing Operations
|
| | -2.00M | 0.10M | 0.80M | 20.27M | 9.37M | 11.76M | 2.47M | 7.15M | -3.92M | 1.34M | 4.63M | 7.88M | 10.60M | 5.86M | 4.55M | -7.65M | -11.08M | -13.29M | -29.66M |
|
Consolidated Net Income
|
| | -2.00M | 0.10M | 0.80M | 20.27M | 9.37M | 11.76M | 2.47M | 7.15M | -3.92M | 1.34M | 4.63M | 7.88M | 10.60M | 5.86M | 4.55M | -7.65M | -11.08M | -13.29M | -29.66M |
|
Income towards Parent Company
|
| | -2.00M | 0.10M | 0.80M | 20.27M | 9.37M | 11.76M | 2.47M | 7.15M | -3.92M | 1.34M | 4.63M | 7.88M | 10.60M | 5.86M | 4.55M | -7.65M | -11.08M | -13.29M | -29.66M |
|
Net Income towards Common Stockholders
|
| | -1.68M | -1.65M | 3.51M | 23.56M | 10.63M | 12.74M | 3.15M | 8.06M | -3.47M | -2.01M | 4.76M | 7.57M | 11.23M | 6.53M | 5.50M | -3.26M | -9.41M | -13.29M | -29.66M |
|
EPS (Basic)
|
| | -0.03 | -18.19 | 0.06 | 0.30 | 0.11 | 0.13 | 0.03 | 0.08 | -0.03 | -0.02 | 0.05 | 0.08 | 0.11 | 0.06 | 0.05 | -0.03 | -0.09 | -0.11 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | -0.03 | -18.19 | 0.04 | 0.25 | 0.09 | 0.11 | 0.03 | 0.10 | -0.03 | -0.02 | 0.05 | 0.07 | 0.10 | 0.06 | 0.05 | -0.03 | -0.09 | -0.11 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
3.31M | 58.37M | 58.39M | 0.09M | 58.39M | 80.29M | 100.18M | 100.37M | 100.73M | 101.23M | 102.58M | 103.59M | 103.87M | 103.51M | 103.82M | 102.83M | 102.57M | 102.40M | 101.59M | 100.26M | 99.43M |
|
Shares Outstanding (Diluted Average)
|
| 58.37M | 58.39M | 0.09M | 83.70M | 94.86M | 115.65M | 116.35M | 109.17M | 102.98M | 102.58M | 103.59M | 104.99M | 105.62M | 108.51M | 107.31M | 106.80M | 109.42M | 101.59M | 100.26M | 99.43M |
|
EBITDA
|
| | -1.67M | -1.55M | 3.58M | 23.41M | 10.62M | 12.75M | 3.40M | 8.59M | -3.22M | -1.61M | 4.18M | 8.25M | 11.09M | 6.56M | 6.43M | -4.35M | -8.91M | -10.15M | -28.06M |
|
Tax Rate
|
| | -0.50% | -1.10% | 43.00% | 0.01% | 4.49% | 2.66% | 14.01% | 461.64% | 35.21% | -35.92% | 49.44% | 35.37% | 32.56% | 38.77% | 49.69% | -16.30% | 25.15% | 25.82% | 31.30% |