|
Revenue
|
18.07M | 29.59M | 44.73M | 57.13M | 42.60M | 55.70M | 60.81M | 57.57M | 45.58M | 58.17M | 62.05M | 67.06M | 57.58M | 82.00M | 99.11M | 105.21M | 86.65M | 102.09M | 102.87M | 65.63M | 64.12M | 79.19M | 88.68M | 90.60M | 54.75M | 74.70M | 77.04M | 79.67M | 69.97M | 75.90M | 78.00M | 92.29M | 100.15M | 134.09M | 180.06M | 210.03M | 205.54M | 125.54M | 178.50M | 264.84M | 301.75M | 316.06M | 351.52M | 412.72M | 441.29M | 530.20M | 634.71M | 724.65M | 726.02M | 711.12M | 551.08M | 302.57M | 263.34M | 303.46M | 380.87M | 382.71M | 356.08M | 363.15M | 410.43M | 343.32M |
|
Cost of Revenue
|
15.42M | 24.79M | 36.19M | 44.06M | 33.29M | 42.10M | 44.49M | 41.51M | 33.38M | 41.88M | 44.61M | 45.56M | 38.92M | 55.17M | 66.59M | 70.17M | 58.63M | 69.07M | 71.41M | 49.93M | 52.36M | 65.05M | 72.81M | 74.37M | 47.70M | 61.16M | 60.58M | 60.69M | 51.66M | 53.20M | 52.74M | 64.12M | 66.81M | 88.78M | 115.35M | 132.15M | 124.87M | 77.15M | 83.52M | 142.90M | 178.81M | 188.26M | 211.16M | 249.41M | 264.32M | 311.19M | 366.80M | 413.95M | 399.64M | 387.78M | 289.07M | 155.91M | 147.83M | 166.29M | 202.70M | 184.42M | 187.84M | 192.66M | 214.19M | 191.29M |
|
Gross Profit
|
2.65M | 4.81M | 8.54M | 13.07M | 9.31M | 13.60M | 16.32M | 16.06M | 12.20M | 16.28M | 17.43M | 21.50M | 18.66M | 26.83M | 32.52M | 35.03M | 28.02M | 33.03M | 31.47M | 15.70M | 11.76M | 14.14M | 15.88M | 16.23M | 7.05M | 13.55M | 16.46M | 18.99M | 18.32M | 22.70M | 25.26M | 28.16M | 33.34M | 45.32M | 64.71M | 77.88M | 80.67M | 48.39M | 94.98M | 121.94M | 122.95M | 127.80M | 140.36M | 163.31M | 176.97M | 219.00M | 267.92M | 310.70M | 326.37M | 323.34M | 262.01M | 146.66M | 115.51M | 137.17M | 178.17M | 198.29M | 168.24M | 170.49M | 196.24M | 152.03M |
|
Research & Development
|
5.34M | 6.14M | 6.43M | 7.18M | 7.84M | 8.65M | 10.57M | 8.53M | 9.03M | 8.48M | 8.29M | 8.72M | 9.09M | 11.15M | 12.11M | 13.04M | 13.43M | 12.79M | 12.06M | 12.54M | 13.07M | 13.09M | 13.17M | 11.38M | 9.61M | 7.95M | 7.40M | 8.21M | 7.62M | 9.46M | 8.16M | 7.34M | 8.52M | 9.60M | 11.09M | 11.17M | 11.88M | 13.19M | 15.05M | 15.80M | 21.82M | 22.71M | 29.41M | 31.59M | 35.72M | 39.26M | 44.19M | 49.68M | 57.13M | 60.04M | 54.87M | 55.29M | 54.21M | 48.87M | 47.84M | 50.39M | 50.17M | 45.42M | 47.27M | 46.21M |
|
Selling, General & Administrative
|
3.25M | 3.89M | 3.98M | 4.11M | 5.70M | 6.09M | 6.91M | 6.18M | 6.04M | 5.93M | 5.94M | 6.07M | 6.53M | 7.68M | 8.63M | 8.25M | 8.21M | 8.10M | 7.12M | 7.41M | 7.57M | 6.85M | 6.71M | 6.30M | 5.83M | 4.96M | 5.44M | 5.98M | 6.94M | 6.97M | 7.51M | 7.66M | 9.88M | 8.58M | 9.89M | 10.45M | 12.31M | 11.97M | 13.53M | 12.88M | 20.12M | 20.11M | 34.30M | 29.56M | 38.09M | 32.12M | 32.44M | 37.35M | 36.27M | 34.40M | 33.79M | 33.38M | 35.18M | 33.55M | 30.19M | 31.90M | 34.03M | 34.03M | 33.10M | 34.60M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 2.72M | 1.06M | 7.25M | 3.61M | 4.07M | 1.99M | | | 2.59M | 1.54M | 0.37M | 0.63M | 0.47M | 1.13M | | | | | | | | | | | 0.59M | 1.79M | 0.69M | 0.18M | | | | | | | | | | |
|
Other Operating Expenses
|
3.01M | 4.26M | 4.57M | 5.61M | 5.05M | 6.36M | 7.04M | 7.53M | 6.85M | 7.37M | 8.55M | 8.31M | 8.83M | 10.49M | 9.88M | 11.80M | 11.94M | 12.51M | 10.51M | 10.92M | 10.21M | 9.99M | 11.02M | 7.59M | 6.46M | 6.27M | 5.45M | 4.94M | 6.23M | 6.83M | 7.38M | 6.62M | 7.43M | 9.05M | 9.55M | 10.69M | 11.77M | 12.37M | 14.64M | 14.14M | 19.62M | 25.59M | 39.30M | 44.47M | 41.34M | 53.59M | 55.26M | 64.91M | 64.62M | 58.41M | 55.36M | 68.22M | 55.21M | 52.95M | 50.35M | 61.20M | 52.11M | 54.03M | 49.72M | 48.78M |
|
Operating Expenses
|
11.61M | 14.30M | 14.98M | 16.90M | 18.59M | 21.11M | 24.52M | 22.23M | 21.91M | 21.77M | 22.78M | 23.11M | 24.44M | 29.32M | 30.63M | 33.08M | 33.57M | 33.40M | 29.69M | 30.87M | 30.85M | 29.92M | 33.61M | 26.33M | 29.14M | 22.79M | 22.36M | 21.12M | 20.79M | 23.26M | 25.64M | 23.16M | 26.20M | 27.87M | 31.00M | 33.44M | 35.96M | 37.53M | 43.22M | 42.82M | 61.56M | 68.40M | 103.01M | 105.62M | 115.15M | 124.97M | 132.47M | 153.74M | 158.71M | 153.02M | 144.02M | 156.89M | 144.61M | 135.37M | 128.38M | 143.49M | 136.32M | 133.49M | 130.08M | 129.59M |
|
Operating Income
|
-8.96M | -9.49M | -6.43M | -3.83M | -9.28M | -7.50M | -8.20M | -6.18M | -9.71M | -5.49M | -5.34M | -1.61M | -5.79M | -2.49M | 1.89M | 1.95M | -5.55M | -0.37M | 1.78M | -15.17M | -19.09M | -15.79M | -17.73M | -10.09M | -22.09M | -9.25M | -5.90M | -2.13M | -2.48M | -0.56M | -0.37M | 5.00M | 7.13M | 17.45M | 33.71M | 44.44M | 44.71M | 10.85M | 51.76M | 79.11M | 61.39M | 59.40M | 37.35M | 57.70M | 61.82M | 94.04M | 135.44M | 156.96M | 167.66M | 170.32M | 117.99M | -10.23M | -29.10M | 1.80M | 49.79M | 54.80M | 31.92M | 37.01M | 66.16M | 22.44M |
|
EBIT
|
-8.96M | -9.49M | -6.43M | -3.83M | -9.28M | -7.50M | -8.20M | -6.18M | -9.71M | -5.49M | -5.34M | -1.61M | -5.79M | -2.49M | 1.89M | 1.95M | -5.55M | -0.37M | 1.78M | -15.17M | -19.09M | -15.79M | -17.73M | -10.09M | -22.09M | -9.25M | -5.90M | -2.13M | -2.48M | -0.56M | -0.37M | 5.00M | 7.13M | 17.45M | 33.71M | 44.44M | 44.71M | 10.85M | 51.76M | 79.11M | 61.39M | 59.40M | 37.35M | 57.70M | 61.82M | 94.04M | 135.44M | 156.96M | 167.66M | 170.32M | 117.99M | -10.23M | -29.10M | 1.80M | 49.79M | 54.80M | 31.92M | 37.01M | 66.16M | 22.44M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.34M | -59.69M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.06M | | | | 0.64M | -0.32M | -0.05M | -0.23M | -0.05M | -0.30M | -0.38M | -0.11M | 0.11M | 0.06M | -0.60M | -0.56M | -0.53M | 0.08M | -0.70M | 0.26M | 0.68M | -0.38M | 0.35M | -1.17M | 1.06M | 0.09M | 0.62M | 0.20M | -0.13M | -0.57M | -0.38M | -1.11M | -0.48M | -5.48M | -0.94M | 1.47M | -0.92M | 0.65M | -1.03M | -2.53M | 0.57M | -0.63M | 0.87M | 5.24M | -2.14M | -0.46M | -2.61M | 4.78M | 0.43M | -0.03M | 1.88M | 4.23M | 0.09M | -7.57M | -16.79M | -1.27M | -0.01M | -8.90M | -3.74M | 1.74M |
|
Non Operating Income
|
-0.33M | -0.80M | -0.74M | -1.71M | -0.84M | -3.73M | -0.58M | -1.26M | -0.51M | -0.78M | -0.81M | -0.78M | -0.34M | -0.43M | -0.95M | -1.13M | -0.60M | -0.01M | -0.84M | 0.06M | 0.53M | -0.59M | -0.88M | -2.35M | -1.08M | -1.99M | -1.14M | -1.75M | -2.42M | -2.84M | -2.85M | -3.72M | -4.02M | -6.24M | -2.33M | 1.47M | 12.36M | -64.71M | -6.91M | -7.76M | -63.05M | -13.05M | -11.64M | -7.15M | -4.42M | -1.83M | -2.61M | 11.22M | 11.31M | 14.27M | 19.36M | 22.46M | 17.60M | 9.42M | -16.79M | 14.89M | 14.97M | -8.90M | 10.86M | 16.26M |
|
EBT
|
-9.29M | -9.49M | -6.43M | -3.83M | -10.12M | -11.23M | -8.78M | -7.44M | -10.22M | -6.27M | -6.16M | -2.39M | -6.13M | -2.92M | 0.94M | 0.82M | -6.15M | -0.38M | 0.94M | -15.11M | -18.56M | -16.38M | -18.61M | -12.44M | -23.17M | -11.24M | -7.04M | -3.89M | -4.89M | -3.40M | -3.22M | 1.28M | 3.11M | 11.21M | 31.37M | 44.42M | 57.10M | -53.90M | 44.84M | 71.35M | -1.70M | 46.35M | 25.71M | 50.53M | 57.41M | 92.21M | 134.30M | 168.15M | 179.00M | 184.60M | 137.34M | 12.23M | -11.50M | 11.22M | 50.74M | 69.66M | 46.90M | 42.20M | 77.02M | 38.70M |
|
Tax Provisions
|
| | | | 0.07M | 0.15M | 0.13M | 0.30M | 0.18M | 0.12M | 0.14M | 0.42M | 0.11M | 0.12M | 0.13M | 0.41M | 0.17M | 0.23M | 0.31M | 0.68M | 0.24M | 0.34M | 0.14M | 0.75M | 0.13M | 0.85M | -0.18M | -0.95M | 0.23M | 0.34M | 0.25M | 0.58M | 0.35M | 0.59M | 0.27M | -72.25M | -11.90M | -6.60M | 5.50M | -1.64M | -33.40M | 7.00M | 3.90M | -2.02M | 5.60M | 15.23M | 19.44M | 14.39M | 32.10M | 27.40M | 23.40M | -8.70M | 4.60M | 0.40M | 5.00M | 7.50M | 17.20M | 5.20M | 10.40M | -0.02M |
|
Profit After Tax
|
-9.29M | -10.29M | -7.18M | -5.54M | -10.18M | -11.38M | -8.91M | -7.74M | -10.41M | -6.40M | -6.30M | -2.81M | -6.24M | -3.03M | 1.89M | 1.95M | -6.32M | -0.60M | 1.78M | -15.78M | -19.09M | -16.72M | -18.76M | -13.19M | -23.30M | -12.09M | -6.85M | -2.94M | -5.13M | -3.74M | -3.47M | 0.71M | 2.77M | 10.62M | 31.10M | 116.67M | 68.94M | -47.29M | 39.36M | 72.99M | 31.70M | 39.35M | 21.81M | 52.59M | 51.82M | 76.98M | 114.81M | 153.75M | 146.87M | 157.19M | 113.95M | 20.92M | -16.10M | 10.83M | 45.76M | 62.16M | 29.73M | 37.05M | 66.64M | 38.71M |
|
Income from Continuing Operations
|
-9.29M | -9.49M | -6.43M | -3.83M | -10.18M | -11.38M | -8.91M | -7.74M | -10.41M | -6.40M | -6.30M | -2.81M | -6.24M | -3.03M | 0.81M | 0.40M | -6.32M | -0.60M | 0.62M | -15.78M | -18.80M | -16.72M | -18.76M | -13.19M | -23.30M | -12.09M | -6.85M | -2.94M | -5.13M | -3.74M | -3.47M | 0.71M | 2.77M | 10.62M | 31.10M | 116.67M | 69.00M | -47.30M | 39.34M | 72.99M | 31.70M | 39.35M | 21.81M | 52.55M | 51.81M | 76.98M | 114.86M | 153.76M | 146.90M | 157.20M | 113.94M | 20.92M | -16.10M | 10.82M | 45.74M | 62.16M | 29.70M | 37.01M | 66.62M | 38.72M |
|
Consolidated Net Income
|
-9.29M | -9.49M | -6.43M | -3.83M | -10.18M | -11.38M | -8.91M | -7.74M | -10.41M | -6.40M | -6.30M | -2.81M | -6.24M | -3.03M | 0.81M | 0.40M | -6.32M | -0.60M | 0.62M | -15.78M | -18.80M | -16.72M | -18.76M | -13.19M | -23.30M | -12.09M | -6.85M | -2.94M | -5.13M | -3.74M | -3.47M | 0.71M | 2.77M | 10.62M | 31.10M | 116.67M | 69.00M | -47.30M | 39.34M | 72.99M | 31.70M | 39.35M | 21.81M | 52.55M | 51.81M | 76.98M | 114.86M | 153.76M | 146.90M | 157.20M | 113.94M | 20.92M | -16.10M | 10.82M | 45.74M | 62.16M | 29.70M | 37.01M | 66.62M | 38.72M |
|
Income towards Parent Company
|
-9.29M | -9.49M | -6.43M | -3.83M | -10.18M | -11.38M | -8.91M | -7.74M | -10.41M | -6.40M | -6.30M | -2.81M | -6.24M | -3.03M | 0.81M | 0.40M | -6.32M | -0.60M | 0.62M | -15.78M | -18.80M | -16.72M | -18.76M | -13.19M | -23.30M | -12.09M | -6.85M | -2.94M | -5.13M | -3.74M | -3.47M | 0.71M | 2.77M | 10.62M | 31.10M | 116.67M | 69.00M | -47.30M | 39.34M | 72.99M | 31.70M | 39.35M | 21.81M | 52.55M | 51.81M | 76.98M | 114.86M | 153.76M | 146.90M | 157.20M | 113.94M | 20.92M | -16.10M | 10.82M | 45.74M | 62.16M | 29.70M | 37.01M | 66.62M | 38.72M |
|
Net Income towards Common Stockholders
|
-9.29M | -9.49M | -6.43M | -3.83M | -10.18M | -11.38M | -8.91M | -7.74M | -10.41M | -6.40M | -6.30M | -2.81M | -6.24M | -3.03M | 0.81M | 0.40M | -6.32M | -0.60M | 0.62M | -15.78M | -18.80M | -16.72M | -18.76M | -13.19M | -23.30M | -12.09M | -6.85M | -2.94M | -5.13M | -3.74M | -3.47M | 0.71M | 2.77M | 10.62M | 31.10M | 116.67M | 69.00M | -47.30M | 39.34M | 72.99M | 31.70M | 39.35M | 21.81M | 52.55M | 51.81M | 76.98M | 114.86M | 153.76M | 146.90M | 157.20M | 113.94M | 20.92M | -16.10M | 10.82M | 45.74M | 62.16M | 29.70M | 37.01M | 66.62M | 38.72M |
|
EPS (Basic)
|
-10.95 | -9.95 | -4.77 | -3.05 | -5.97 | -0.29 | -0.22 | -0.25 | -0.25 | -0.15 | -0.15 | -0.07 | -0.15 | -0.07 | 0.02 | 0.01 | -0.14 | -0.01 | 0.01 | -0.35 | -0.41 | -0.36 | -0.40 | -0.26 | -0.30 | -0.14 | -0.08 | -0.04 | -0.06 | -0.04 | -0.03 | 0.01 | 0.03 | 0.09 | 0.25 | 1.00 | 0.56 | -0.38 | 0.31 | 0.58 | 0.24 | 0.29 | 0.16 | 0.40 | 0.39 | 0.57 | 0.85 | 1.14 | 1.07 | 1.15 | 0.84 | 0.16 | -0.12 | 0.08 | 0.34 | 0.46 | 0.23 | 0.28 | 0.51 | 0.29 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | -0.15 | | | | 0.02 | | | | 0.01 | | | | -0.40 | | | | | -0.04 | -0.06 | -0.04 | -0.03 | 0.01 | 0.02 | 0.08 | 0.23 | 0.89 | 0.50 | -0.38 | 0.28 | 0.51 | 0.22 | 0.28 | 0.15 | 0.37 | 0.37 | 0.54 | 0.80 | 1.07 | 1.02 | 1.09 | 0.80 | 0.16 | -0.12 | 0.08 | 0.33 | 0.45 | 0.22 | 0.28 | 0.50 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
0.85M | 1.03M | 1.50M | 1.25M | 1.71M | 39.46M | 40.76M | 30.74M | 41.15M | 41.62M | 41.78M | 41.65M | 42.20M | 42.65M | 43.13M | 42.90M | 43.95M | 44.32M | 44.73M | 44.63M | 46.21M | 46.62M | 47.28M | 50.52M | 76.65M | 84.43M | 84.86M | 82.94M | 91.42M | 97.32M | 102.80M | 99.62M | 108.19M | 113.68M | 122.12M | 116.71M | 123.53M | 125.60M | 126.11M | 125.56M | 131.30M | 135.09M | 134.72M | 134.03M | 134.33M | 135.20M | 135.63M | 135.35M | 136.69M | 136.65M | 136.49M | 136.38M | 135.89M | 135.77M | 135.62M | 135.17M | 131.87M | 131.45M | 131.23M | 131.16M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 41.78M | | | | 48.79M | | | | 48.00M | | | | 47.28M | | | | | 82.94M | 91.42M | 97.32M | 102.80M | 99.62M | 115.86M | 130.74M | 133.61M | 131.64M | 138.10M | 138.91M | 141.82M | 141.92M | 146.44M | 144.02M | 143.09M | 142.88M | 144.62M | 143.72M | 145.96M | 144.39M | 145.99M | 145.61M | 145.08M | 143.29M | 135.89M | 136.12M | 139.91M | 140.00M | 136.21M | 135.72M | 133.44M | 134.89M |
|
EBITDA
|
-8.96M | -9.49M | -6.43M | -3.83M | -9.28M | -7.50M | -8.20M | -6.18M | -9.71M | -5.49M | -5.34M | -1.61M | -5.79M | -2.49M | 1.89M | 1.95M | -5.55M | -0.37M | 1.78M | -15.17M | -19.09M | -15.79M | -17.73M | -10.09M | -22.09M | -9.25M | -5.90M | -2.13M | -2.48M | -0.56M | -0.37M | 5.00M | 7.13M | 17.45M | 33.71M | 44.44M | 44.71M | 10.85M | 51.76M | 79.11M | 61.39M | 59.40M | 37.35M | 57.70M | 61.82M | 94.04M | 135.44M | 156.96M | 167.66M | 170.32M | 117.99M | -10.23M | -29.10M | 1.80M | 49.79M | 54.80M | 31.92M | 37.01M | 66.16M | 22.44M |
|
Interest Expenses
|
0.28M | | | | 1.48M | 3.40M | 0.53M | 1.02M | 0.46M | 0.48M | 0.44M | 0.67M | 0.45M | 0.49M | 0.36M | 0.57M | 0.08M | 0.09M | 0.14M | 0.20M | 0.15M | 0.21M | 1.23M | 1.18M | 2.14M | 2.08M | 1.76M | 2.23M | 2.38M | 2.42M | 2.79M | 3.10M | 3.75M | 1.35M | 2.29M | 2.30M | 3.15M | 5.95M | 5.99M | 5.90M | 7.33M | 12.51M | 12.63M | 12.69M | 2.74M | 2.17M | 2.25M | 2.28M | 2.16M | 2.22M | 2.20M | 2.27M | 2.20M | 2.22M | 2.24M | 2.25M | 2.05M | 0.81M | 0.83M | 0.83M |
|
Tax Rate
|
| | | | -0.64% | -1.34% | -1.48% | -4.10% | -1.78% | -1.98% | -2.29% | -17.38% | -1.78% | -3.94% | 13.51% | 50.80% | -2.71% | -59.95% | 33.26% | -4.47% | -1.27% | -2.10% | -0.77% | -6.04% | -0.57% | -7.60% | 2.61% | 24.38% | -4.80% | -9.97% | -7.70% | 44.82% | 11.18% | 5.27% | 0.87% | -162.64% | -20.84% | 12.24% | 12.26% | -2.30% | 1,964.71% | 15.10% | 15.17% | -4.00% | 9.75% | 16.52% | 14.48% | 8.56% | 17.93% | 14.84% | 17.04% | -71.13% | -40.00% | 3.57% | 9.85% | 10.77% | 36.67% | 12.32% | 13.50% | -0.05% |