|
Revenue
|
17.69M | 14.60M | 19.34M | 2.19M | 11.65M | 1.77M | 1.74M | 7.27M | 1.17M | 2.60M | 2.35M | 2.68M | 2.87M | 1.81M | 2.08M | 3.39M | 2.93M | 2.85M | 3.50M | 3.05M | 2.21M | 2.28M | 0.63M | 1.55M | 1.19M | 0.69M | 0.94M | 9.80M | 0.16M | 7.29M | 0.15M | 0.10M | 0.05M | 0.02M | 0.17M | 1.25M | 1.46M | 5.32M | 5.77M | 8.30M | 10.57M | 10.57M | 10.92M | 2.67M | 13.41M | 64.90M | 83.33M | 52.77M | 108.27M | 195.07M | 113.99M | 256.46M | 167.74M | 184.49M | 46.92M | 60.25M | 69.51M | 55.60M | 50.79M | 73.80M | 80.63M | 72.03M | 68.16M | 95.44M | 94.88M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 5.18M | 3.93M | 1.62M | 1.80M | 2.14M | 3.82M | 2.41M | 2.35M | 0.97M | 4.03M | 4.06M | 24.62M | 14.85M | 60.09M | 74.01M | 39.96M | 83.37M | 61.33M | 77.49M | 14.71M | 13.54M | 13.23M | 8.69M | 10.97M | 11.98M | 13.08M | 13.41M | 13.77M | 14.04M | 14.40M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -3.92M | -2.47M | 3.69M | 3.97M | 6.16M | 6.75M | 8.16M | 8.56M | 1.70M | 9.38M | 60.84M | 58.71M | 37.92M | 48.18M | 121.06M | 74.03M | 173.09M | 106.40M | 107.00M | 32.21M | 46.71M | 56.28M | 46.91M | 39.82M | 61.81M | 67.55M | 58.62M | 54.40M | 81.41M | 80.47M |
|
Amortization - Intangibles
|
0.24M | 0.24M | | 0.24M | 0.24M | 0.24M | 0.24M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.42M | 2.30M | 3.80M | 2.32M | 2.30M | 2.30M | 2.30M | 2.32M | 2.30M | 0.20M | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
10.33M | 9.24M | | 14.04M | 14.20M | 12.95M | 14.67M | 13.26M | 11.78M | 11.62M | 12.40M | 11.38M | 12.85M | 12.52M | 14.16M | 12.80M | 11.77M | 12.13M | 13.23M | 23.64M | 28.07M | 19.64M | 22.22M | 19.69M | 24.11M | 20.93M | 20.07M | 22.75M | 23.23M | 18.44M | 16.34M | 14.81M | 16.42M | 17.41M | 18.97M | 16.27M | 16.82M | 22.89M | 21.21M | 16.20M | 12.66M | 12.27M | 4.65M | 5.88M | 8.52M | 9.55M | 7.76M | 7.17M | 6.19M | 11.12M | 11.10M | 9.69M | 12.96M | 12.85M | 13.61M | 13.05M | 14.12M | 14.12M | 13.53M | 14.95M | 14.40M | 18.67M | 19.38M | 16.62M | 19.12M |
|
Selling, General & Administrative
|
4.42M | 3.53M | | 4.17M | 3.95M | 4.18M | 4.75M | 4.05M | 4.22M | 4.54M | 5.79M | 5.96M | 7.12M | 9.29M | 8.80M | 7.64M | 5.81M | 3.70M | 4.16M | 4.08M | 4.08M | 5.05M | 4.86M | 5.10M | 5.52M | 6.70M | 8.17M | 9.15M | 11.77M | 8.17M | 6.47M | 5.61M | 6.03M | 9.26M | 16.89M | 15.65M | 15.79M | 16.44M | 18.35M | 17.86M | 18.46M | 20.32M | 20.93M | 18.95M | 21.54M | 17.84M | 22.42M | 21.58M | 26.93M | 29.22M | 32.17M | 36.18M | 32.04M | 31.02M | 36.54M | 37.07M | 38.05M | 41.28M | 44.06M | 41.66M | 43.06M | 41.59M | 47.68M | 50.36M | 40.09M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.92M | 0.01M | 0.08M | 0.18M | 0.13M | | | | | | | | | | 2.80M | -0.02M | | | | | | | | 8.80M | 3.94M | 0.64M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.24M | 0.24M | | 0.24M | 0.24M | 0.24M | 0.24M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.02M | | 1.19M | 2.62M | 7.47M | 7.75M | 3.95M | 4.07M | 4.42M | 6.15M | 4.73M | 4.65M | 1.17M | -2.82M | 4.06M | 24.62M | 14.85M | 59.09M | 74.01M | 39.96M | 82.37M | 61.33M | 77.49M | 27.02M | 13.54M | 12.23M | 8.69M | 10.97M | 11.98M | 13.08M | 13.41M | 24.74M | 14.04M | 14.40M |
|
Operating Expenses
|
15.00M | 13.02M | | 18.46M | 18.40M | 17.38M | 19.67M | 17.36M | 15.99M | 16.16M | 18.20M | 17.33M | 19.97M | 21.81M | 22.96M | 20.44M | 18.50M | 15.84M | 17.46M | 27.90M | 32.29M | 24.69M | 27.08M | 24.78M | 29.63M | 27.63M | 28.24M | 31.90M | 35.00M | 26.61M | 25.60M | 20.43M | 22.44M | 27.86M | 38.48M | 39.40M | 40.36M | 43.28M | 43.63M | 47.27M | 41.20M | 37.96M | 30.23M | 26.01M | 27.24M | 31.45M | 54.81M | 43.59M | 92.20M | 114.35M | 83.23M | 128.24M | 106.34M | 121.36M | 77.17M | 63.65M | 64.40M | 64.09M | 68.56M | 68.60M | 70.55M | 73.66M | 91.79M | 81.01M | 73.61M |
|
Operating Income
|
4.34M | 2.87M | | -16.27M | -6.75M | -15.62M | -17.93M | -10.10M | -14.82M | -4.73M | -15.85M | -14.65M | -17.10M | -20.00M | -20.88M | -17.05M | -15.57M | -12.99M | -13.97M | -24.85M | -30.08M | -22.41M | -26.45M | -23.23M | -28.44M | -26.95M | -27.29M | -29.25M | -34.84M | -19.32M | -25.45M | -20.32M | -22.39M | -27.84M | -38.31M | -38.15M | -38.90M | -37.96M | -37.85M | -38.97M | -30.63M | -27.39M | -19.31M | -23.34M | -13.82M | -11.89M | 28.53M | 9.17M | 16.07M | 80.72M | 30.76M | 128.23M | 61.40M | 63.13M | -30.25M | -3.40M | 5.12M | -8.49M | -17.77M | 5.20M | 10.08M | -1.63M | -23.63M | 14.43M | 21.27M |
|
EBIT
|
4.34M | 2.87M | | -16.27M | -6.75M | -15.62M | -17.93M | -10.10M | -14.82M | -4.73M | -15.85M | -14.65M | -17.10M | -20.00M | -20.88M | -17.05M | -15.57M | -12.99M | -13.97M | -24.85M | -30.08M | -22.41M | -26.45M | -23.23M | -28.44M | -26.95M | -27.29M | -29.25M | -34.84M | -19.32M | -25.45M | -20.32M | -22.39M | -27.84M | -38.31M | -38.15M | -38.90M | -37.96M | -37.85M | -38.97M | -30.63M | -27.39M | -19.31M | -23.34M | -13.82M | -11.89M | 28.53M | 9.17M | 16.07M | 80.72M | 30.76M | 128.23M | 61.40M | 63.13M | -30.25M | -3.40M | 5.12M | -8.49M | -17.77M | 5.20M | 10.08M | -1.63M | -23.63M | 14.43M | 21.27M |
|
Interest & Investment Income
|
0.11M | 0.05M | | 0.04M | 0.01M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.05M | 0.07M | 0.09M | 0.08M | 0.07M | 0.05M | 0.04M | -0.05M | 0.07M | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.13M | 0.23M | 0.22M | 0.17M | 0.14M | 0.14M | 0.23M | 0.43M | 0.53M | 0.74M | 1.15M | 1.05M | 0.89M | 0.73M | 0.98M | 0.89M | 0.77M | 0.59M | 0.33M | 0.27M | 0.07M | 0.05M | 0.05M | 0.04M | 0.01M | 0.26M | 0.77M | 2.56M | 4.32M | 6.60M | 7.38M | 8.46M | 9.56M | 9.47M | 9.20M | 9.38M | 8.41M | 7.74M | 6.80M | 6.59M |
|
Other Non Operating Income
|
-0.35M | 0.23M | | -11.34M | 2.14M | 0.89M | | -0.07M | 0.06M | 0.93M | -0.12M | 0.06M | -0.20M | -0.04M | 0.01M | -0.14M | -0.12M | -0.10M | 0.06M | 0.02M | 0.22M | 0.13M | 0.46M | -0.11M | 1.70M | | 0.05M | 0.05M | -0.03M | -2.56M | 0.02M | -0.23M | -0.17M | -0.11M | -0.22M | 0.24M | 0.06M | -0.14M | 0.18M | -0.12M | 0.17M | 0.51M | 0.32M | -0.11M | -0.42M | -0.69M | 0.56M | -5.23M | 0.24M | | 0.10M | 0.04M | -0.21M | 0.17M | 0.02M | -0.07M | 0.27M | -0.37M | 0.10M | | -0.15M | 0.34M | -82.10M | -0.60M | -0.03M |
|
Non Operating Income
|
| | 2.91M | -11.34M | 2.14M | 0.89M | | -0.07M | 0.06M | 0.93M | -0.12M | 0.06M | -0.20M | -0.04M | 0.01M | -0.14M | -0.12M | -0.10M | 0.06M | 0.02M | 0.22M | 0.13M | 0.46M | -0.11M | 0.02M | -0.04M | 0.05M | 0.05M | -0.03M | -2.56M | 0.02M | -0.23M | -0.17M | -0.11M | -0.22M | 0.24M | 0.06M | -0.14M | 0.18M | -0.12M | 0.17M | 0.51M | 0.32M | -0.11M | -0.42M | -0.69M | 0.56M | -0.17M | 0.24M | 0.30M | 0.10M | 0.04M | -0.21M | 0.17M | 0.02M | -0.07M | 0.27M | -0.37M | 0.10M | | -0.15M | 0.34M | -0.42M | -0.60M | -0.03M |
|
EBT
|
4.47M | 2.92M | | -16.66M | -7.14M | -16.01M | -18.38M | -10.56M | -15.29M | -5.20M | -16.38M | -15.17M | -17.59M | -20.50M | -20.84M | -17.02M | -15.55M | -13.04M | -13.90M | -24.80M | -30.04M | -22.38M | -26.67M | -23.48M | -28.47M | -26.82M | -27.07M | -29.03M | -34.67M | -19.18M | -25.31M | -20.09M | -21.96M | -27.31M | -38.73M | -39.69M | -40.59M | -39.82M | -39.85M | -42.59M | -34.52M | -31.49M | -23.45M | -27.74M | -18.35M | -16.63M | 23.86M | 4.47M | -28.43M | 100.59M | 32.86M | 129.37M | 64.09M | 67.97M | -23.72M | 4.21M | 14.15M | 1.00M | -11.50M | 14.91M | 19.82M | 7.63M | -97.88M | 21.22M | 28.42M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | | 0.62M | 0.30M | 0.24M | 0.62M | 0.80M | -0.15M | 0.78M | -2.80M | 3.52M | 2.22M | 0.58M | -1.80M | 2.50M | 1.49M |
|
Profit After Tax
|
4.09M | 3.13M | -34.05M | -28.00M | -5.00M | -15.12M | -18.47M | -10.63M | -15.23M | -4.27M | -16.50M | -15.11M | -17.79M | -20.54M | -20.82M | -17.16M | -15.68M | -13.06M | -13.84M | -24.78M | -29.82M | -22.29M | -26.22M | -23.59M | -30.12M | -26.86M | -27.02M | -28.99M | -34.69M | -21.74M | -25.29M | -20.32M | -22.13M | -27.42M | -38.96M | -39.44M | -40.53M | -39.97M | -39.67M | -42.71M | -33.46M | -36.76M | -12.60M | -51.58M | 4.40M | -15.47M | 0.89M | 4.47M | -28.43M | 99.78M | 32.86M | 128.75M | 63.81M | 67.73M | -24.33M | 3.43M | 14.29M | 0.22M | -8.72M | 11.39M | 17.59M | 7.05M | -96.10M | 18.72M | 26.93M |
|
Income from Continuing Operations
|
4.47M | 2.92M | | -16.66M | -7.14M | -16.01M | -18.38M | -10.56M | -15.29M | -5.20M | -16.38M | -15.17M | -17.59M | -20.50M | -20.84M | -17.02M | -15.55M | -13.04M | -13.90M | -24.80M | -30.04M | -22.38M | -26.67M | -23.48M | -28.47M | -26.82M | -27.07M | -29.03M | -34.67M | -19.18M | -25.31M | -20.09M | -21.96M | -27.31M | -38.73M | -39.69M | -40.59M | -39.82M | -39.85M | -42.59M | -34.52M | -31.49M | -23.45M | -27.74M | -18.35M | -16.63M | 23.86M | 4.47M | -28.43M | 99.78M | 32.86M | 128.75M | 63.79M | 67.73M | -24.33M | 3.41M | 14.29M | 0.22M | -8.70M | 11.39M | 17.59M | 7.05M | -96.08M | 18.72M | 26.93M |
|
Consolidated Net Income
|
4.47M | 2.92M | | -16.66M | -7.14M | -16.01M | -18.38M | -10.56M | -15.29M | -5.20M | -16.38M | -15.17M | -17.59M | -20.50M | -20.84M | -17.02M | -15.55M | -13.04M | -13.90M | -24.80M | -30.04M | -22.38M | -26.67M | -23.48M | -28.47M | -26.82M | -27.07M | -29.03M | -34.67M | -19.18M | -25.31M | -20.09M | -21.96M | -27.31M | -38.73M | -39.69M | -40.59M | -39.82M | -39.85M | -42.59M | -34.52M | -31.49M | -23.45M | -27.74M | -18.35M | -16.63M | 23.86M | 4.47M | -28.43M | 99.78M | 32.86M | 128.75M | 63.79M | 67.73M | -24.33M | 3.41M | 14.29M | 0.22M | -8.70M | 11.39M | 17.59M | 7.05M | -96.08M | 18.72M | 26.93M |
|
Income towards Parent Company
|
4.47M | 2.92M | | -16.66M | -7.14M | -16.01M | -18.38M | -10.56M | -15.29M | -5.20M | -16.38M | -15.17M | -17.59M | -20.50M | -20.84M | -17.02M | -15.55M | -13.04M | -13.90M | -24.80M | -30.04M | -22.38M | -26.67M | -23.48M | -28.47M | -26.82M | -27.07M | -29.03M | -34.67M | -19.18M | -25.31M | -20.09M | -21.96M | -27.31M | -38.73M | -39.69M | -40.59M | -39.82M | -39.85M | -42.59M | -34.52M | -31.49M | -23.45M | -27.74M | -18.35M | -16.63M | 23.86M | 4.47M | -28.43M | 99.78M | 32.86M | 128.75M | 63.79M | 67.73M | -24.33M | 3.41M | 14.29M | 0.22M | -8.70M | 11.39M | 17.59M | 7.05M | -96.08M | 18.72M | 26.93M |
|
Net Income towards Common Stockholders
|
4.47M | 2.92M | | -16.66M | -7.14M | -16.01M | -18.38M | -10.56M | -15.29M | -5.20M | -16.50M | -15.11M | -17.79M | -20.54M | -20.82M | -17.16M | -15.68M | -21.52M | -13.84M | -24.78M | -29.82M | -22.29M | -26.22M | -23.59M | -30.12M | -26.86M | -27.07M | -29.03M | -34.67M | -19.18M | -25.31M | -20.09M | -21.96M | -27.31M | -38.73M | -39.69M | -40.53M | -39.97M | -39.67M | -42.71M | -36.73M | -36.76M | -23.45M | -27.74M | 4.40M | -15.47M | 23.86M | 4.47M | -28.43M | 99.78M | 32.86M | 128.75M | 63.79M | 67.73M | -24.33M | 3.41M | 15.56M | 0.22M | -8.72M | 12.66M | 18.87M | 7.05M | -96.10M | 19.95M | 28.16M |
|
EPS (Basic)
|
| | | -0.34 | -0.06 | -0.19 | -0.16 | -0.09 | -0.12 | -0.04 | -0.11 | -0.09 | -0.10 | -1.21 | -1.14 | -0.94 | -0.86 | -1.10 | -0.53 | -0.94 | -1.13 | -0.85 | -0.97 | -0.80 | -0.82 | -0.82 | -0.70 | -0.75 | -0.90 | -0.50 | -0.60 | -0.41 | -0.38 | -0.52 | -0.63 | -0.63 | -0.65 | -0.64 | -0.62 | -0.66 | -0.49 | -0.44 | -0.15 | -0.53 | 0.04 | -0.14 | 0.01 | 0.04 | -0.24 | 0.82 | 0.26 | 1.02 | 0.50 | 0.53 | -0.19 | 0.03 | 0.11 | 0.00 | -0.07 | 0.09 | 0.13 | 0.05 | -0.77 | 0.16 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.62 | | -0.49 | -0.41 | -0.25 | -0.53 | -0.15 | -0.13 | 0.01 | 0.02 | -0.24 | 0.77 | 0.22 | 0.87 | 0.43 | 0.46 | -0.19 | 0.03 | 0.10 | 0.00 | -0.07 | 0.08 | 0.12 | 0.05 | -0.77 | 0.14 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
| | 40.35M | 82.01M | 86.83M | 82.46M | 115.73M | 117.86M | 124.07M | 125.10M | 155.43M | 167.70M | 177.87M | 17.05M | 18.29M | 18.29M | 18.30M | 19.63M | 26.28M | 26.29M | 26.29M | 26.29M | 27.07M | 29.34M | 36.53M | 32.88M | 38.47M | 38.50M | 38.51M | 38.51M | 41.83M | 49.70M | 57.65M | 52.61M | 61.74M | 62.35M | 62.65M | 62.69M | 63.78M | 65.09M | 75.11M | 83.87M | | 97.34M | | | | | | | | | | 126.40M | | 128.62M | 128.99M | 128.73M | 130.20M | 130.92M | 131.13M | 130.05M | 124.87M | 122.08M | 120.47M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 150.80M | | 152.14M | 154.20M | 128.73M | 130.20M | 154.47M | 154.81M | 133.34M | 124.87M | 138.36M | 136.47M |
|
EBITDA
|
4.34M | 2.87M | | -16.27M | -6.75M | -15.62M | -17.93M | -10.10M | -14.82M | -4.73M | -15.85M | -14.65M | -17.10M | -20.00M | -20.88M | -17.05M | -15.57M | -12.99M | -13.97M | -24.85M | -30.08M | -22.41M | -26.45M | -23.23M | -28.44M | -26.95M | -27.29M | -29.25M | -34.84M | -19.32M | -25.45M | -20.32M | -22.39M | -27.84M | -38.31M | -38.15M | -38.90M | -37.96M | -37.85M | -38.97M | -30.63M | -27.39M | -19.31M | -23.34M | -13.82M | -11.89M | 28.53M | 9.17M | 16.07M | 80.72M | 30.76M | 128.23M | 61.40M | 63.13M | -30.25M | -3.40M | 5.12M | -8.49M | -17.77M | 5.20M | 10.08M | -1.63M | -23.63M | 14.43M | 21.27M |
|
Interest Expenses
|
-0.01M | -0.01M | | 0.43M | 0.40M | 0.42M | 0.49M | 0.49M | 0.48M | 0.49M | 0.59M | 0.59M | 0.59M | 0.59M | 0.03M | 0.03M | 0.02M | | | | | | 0.25M | 0.26M | 0.06M | | | | | | | | | | 1.16M | 2.69M | 2.73M | 2.75M | 2.73M | 4.60M | 4.78M | 4.87M | 4.73M | 4.73M | 4.79M | 4.80M | 4.71M | 3.11M | 1.68M | 1.68M | 1.68M | 1.68M | 1.69M | 1.68M | 1.69M | 1.69M | 1.69M | 1.69M | 1.70M | 1.70M | 1.70M | 1.70M | 1.69M | 1.64M | 1.64M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80% | | 0.48% | 0.47% | 0.35% | -2.60% | 19.02% | -1.04% | 78.01% | 24.35% | 23.61% | 11.22% | 7.59% | 1.84% | 11.76% | 5.25% |