|
Revenue
|
28.11M | 45.30M | 48.27M | 55.36M | 58.80M | 63.59M | 73.01M | 81.22M | 88.39M | 96.06M | 103.82M | 115.66M | 126.84M | 137.62M | 150.99M | 167.55M | 178.33M | 192.59M | 209.55M | 230.74M | 252.26M | 271.71M |
|
Cost of Revenue
|
8.21M | 13.10M | 12.86M | 19.77M | 16.14M | 18.08M | 19.95M | 21.49M | 23.87M | 26.30M | 27.77M | 31.49M | 33.79M | 36.25M | 40.57M | 45.19M | 47.35M | 52.18M | 58.92M | 66.65M | 69.68M | 74.80M |
|
Gross Profit
|
19.90M | 32.20M | 35.41M | 40.34M | 42.67M | 45.52M | 53.06M | 59.73M | 64.52M | 69.76M | 76.05M | 84.17M | 93.05M | 101.37M | 110.41M | 122.36M | 130.98M | 140.41M | 150.62M | 164.10M | 182.58M | 196.91M |
|
Research & Development
|
9.58M | 15.89M | 15.44M | 22.53M | 21.94M | 29.34M | 30.02M | 29.78M | 34.22M | 41.98M | 44.47M | 45.84M | 47.95M | 50.30M | 50.26M | 50.88M | 55.15M | 62.88M | 66.39M | 70.39M | 73.67M | 82.71M |
|
Selling, General & Administrative
|
7.27M | 8.23M | 20.83M | 11.45M | 11.59M | 29.61M | 25.95M | 26.86M | 30.06M | 30.23M | 30.71M | 30.24M | 32.23M | 33.40M | 36.24M | 35.11M | 36.96M | 38.39M | 45.53M | 43.45M | 45.98M | 43.96M |
|
Other Operating Expenses
|
5.51M | 11.14M | 9.71M | 19.77M | 9.62M | 15.27M | 14.51M | 14.94M | 15.28M | 17.72M | 19.03M | 16.60M | 17.73M | 22.34M | 19.12M | 19.93M | 20.17M | 25.57M | 24.82M | 26.66M | 29.56M | 35.08M |
|
Operating Expenses
|
22.35M | 35.27M | 45.98M | 53.76M | 43.14M | 74.22M | 70.48M | 71.58M | 79.55M | 89.92M | 94.21M | 92.69M | 97.92M | 106.04M | 105.62M | 105.92M | 112.28M | 126.84M | 136.74M | 140.50M | 149.22M | 161.75M |
|
Operating Income
|
-2.46M | -3.07M | -10.57M | -13.41M | -0.48M | -28.70M | -17.41M | -11.85M | -15.03M | -20.16M | -18.15M | -8.52M | -4.87M | -4.67M | 4.79M | 16.44M | 18.70M | 13.57M | 13.88M | 23.59M | 33.36M | 35.16M |
|
EBIT
|
-2.46M | -3.07M | -10.57M | -13.41M | -0.48M | -28.70M | -17.41M | -11.85M | -15.03M | -20.16M | -18.15M | -8.52M | -4.87M | -4.67M | 4.79M | 16.44M | 18.70M | 13.57M | 13.88M | 23.59M | 33.36M | 35.16M |
|
Non Operating Income
|
0.23M | -0.09M | -0.03M | -0.04M | 0.30M | -0.22M | 0.24M | -0.31M | -0.54M | -0.49M | 2.15M | 0.18M | -0.27M | -1.02M | 1.75M | -0.62M | -0.71M | 0.57M | 5.01M | 1.00M | 1.66M | -0.50M |
|
EBT
|
-2.22M | -3.15M | -10.38M | -13.46M | -0.17M | -28.92M | -17.41M | -12.13M | -14.90M | -18.39M | -13.21M | -2.70M | 2.41M | 2.93M | 15.13M | 25.85M | 28.71M | 25.39M | 22.35M | 35.01M | 46.45M | 46.45M |
|
Tax Provisions
|
0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.05M | 0.11M | 0.03M | 0.14M | 0.05M | 0.72M | -0.12M | -1.31M | 0.12M | 3.02M | -1.10M | 4.36M | 2.03M | 8.45M | -0.12M | 1.67M | -245.75M |
|
Profit After Tax
|
-2.23M | -3.18M | -10.41M | -13.47M | -0.18M | -28.97M | -17.52M | -12.15M | -15.04M | -18.45M | -13.93M | -2.58M | 3.73M | 2.81M | 12.12M | 26.96M | 24.35M | 23.36M | 13.91M | 35.13M | 44.78M | 292.19M |
|
Income from Continuing Operations
|
-2.23M | -3.18M | -10.41M | -13.47M | -0.18M | -28.97M | -17.52M | -12.15M | -15.04M | -18.45M | -13.93M | -2.58M | 3.73M | 2.81M | 12.12M | 26.96M | 24.35M | 23.36M | 13.91M | 35.13M | 44.78M | 292.19M |
|
Consolidated Net Income
|
-2.23M | -3.18M | -10.41M | -13.47M | -0.18M | -28.97M | -17.52M | -12.15M | -15.04M | -18.45M | -13.93M | -2.58M | 3.73M | 2.81M | 12.12M | 26.96M | 24.35M | 23.36M | 13.91M | 35.13M | 44.78M | 292.19M |
|
Income towards Parent Company
|
-2.23M | -3.18M | -10.41M | -13.47M | -0.18M | -28.97M | -17.52M | -12.15M | -15.04M | -18.45M | -13.93M | -2.58M | 3.73M | 2.81M | 12.12M | 26.96M | 24.35M | 23.36M | 13.91M | 35.13M | 44.78M | 292.19M |
|
Net Income towards Common Stockholders
|
-2.23M | -3.18M | -10.41M | -13.47M | -0.18M | -28.97M | -17.52M | -12.15M | -15.04M | -18.45M | -13.93M | -2.58M | 3.73M | 2.81M | 12.12M | 26.96M | 24.35M | 23.36M | 13.91M | 35.13M | 44.78M | 292.19M |
|
EPS (Basic)
|
-0.18 | -0.25 | -0.81 | -1.04 | -0.01 | -0.98 | -0.28 | -0.31 | -0.38 | -0.46 | -0.35 | -0.06 | 0.09 | 0.07 | 0.29 | 0.63 | 0.56 | 0.53 | 0.31 | 0.78 | 0.98 | 6.36 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.25 | -0.81 | -1.04 | -0.01 | -0.98 | -0.28 | -0.31 | -0.38 | -0.46 | -0.35 | -0.06 | 0.08 | 0.06 | 0.26 | 0.57 | 0.51 | 0.49 | 0.31 | 0.72 | 0.91 | 5.95 |
|
Shares Outstanding (Weighted Average)
|
| | 35.89M | 35.89M | 35.89M | 37.42M | 37.47M | 38.63M | 39.16M | 39.64M | 40.17M | 40.64M | 41.05M | 41.54M | 42.01M | 42.88M | 43.12M | 43.54M | 43.98M | 45.24M | 45.45M | 45.82M |
|
EBITDA
|
-2.23M | -3.18M | -10.41M | -13.47M | -0.18M | -28.97M | -17.52M | -12.15M | -15.04M | -18.45M | -13.93M | -2.58M | 3.73M | 2.81M | 12.12M | 26.96M | 24.35M | 23.36M | 13.91M | 35.13M | 44.78M | 292.19M |
|
Tax Rate
|
| | | | | | | | | | | 4.30% | | 4.26% | 19.93% | | 15.19% | 7.99% | 37.78% | | 3.59% | |