|
Revenue
|
19.11M | 20.28M | 21.09M | 23.64M | 24.27M | 24.68M | 25.87M | 28.27M | 30.27M | 30.27M | 32.29M | 36.03M | 38.02M | 38.89M | 40.98M | 44.21M | 47.01M | 47.73M | 50.08M | 55.40M | 58.91M | 61.12M | 65.30M | 72.33M | 74.54M | 77.44M | 83.77M | 92.26M | 95.09M | 99.79M | 112.14M | 127.89M | 137.88M | 143.78M | 154.33M | 173.60M | 182.78M | 189.38M | 198.34M | 208.34M | 218.44M | 222.88M | 230.10M | 239.06M | 247.01M | 252.09M | 264.18M | 278.66M | 279.70M | 283.27M | 285.83M |
|
Cost of Revenue
|
11.68M | 12.21M | 12.27M | 12.65M | 13.15M | 13.47M | 13.50M | 14.54M | 14.78M | 14.27M | 14.81M | 15.63M | 16.61M | 16.76M | 17.79M | 15.77M | 19.97M | 20.27M | 20.50M | 22.36M | 24.70M | 24.81M | 26.18M | 28.34M | 30.85M | 31.25M | 34.47M | 37.94M | 40.04M | 42.45M | 46.56M | 51.23M | 59.80M | 64.39M | 67.14M | 79.76M | 88.87M | 88.23M | 94.11M | 96.29M | 104.76M | 104.36M | 111.08M | 112.49M | 114.53M | 118.41M | 121.93M | 122.66M | 125.97M | 127.86M | 128.55M |
|
Gross Profit
|
7.43M | 8.07M | 8.83M | 11.00M | 11.13M | 11.22M | 12.37M | 13.73M | 15.50M | 16.00M | 17.48M | 20.40M | 21.41M | 22.12M | 23.19M | 28.44M | 27.04M | 27.45M | 29.58M | 33.04M | 34.20M | 36.31M | 39.12M | 44.00M | 43.69M | 46.19M | 49.30M | 54.32M | 55.05M | 57.34M | 65.58M | 76.65M | 78.08M | 79.39M | 87.19M | 93.83M | 93.91M | 101.15M | 104.23M | 112.05M | 113.68M | 118.52M | 119.03M | 126.57M | 132.48M | 133.67M | 142.25M | 156.00M | 153.73M | 155.40M | 157.28M |
|
Research & Development
|
4.15M | 4.11M | 4.42M | 4.85M | 5.22M | 5.55M | 5.50M | 5.83M | 6.04M | 5.57M | 5.47M | 5.58M | 5.80M | 5.80M | 6.04M | 6.24M | 6.85M | 6.84M | 6.69M | 6.75M | 7.77M | 8.37M | 9.58M | 8.45M | 10.55M | 10.81M | 11.66M | 12.17M | 15.19M | 17.21M | 17.67M | 18.68M | 22.12M | 24.65M | 29.68M | 30.45M | 35.82M | 34.99M | 34.11M | 36.87M | 38.11M | 39.21M | 40.39M | 38.87M | 41.52M | 40.72M | 42.48M | 41.48M | 41.10M | 39.91M | 35.22M |
|
Selling, General & Administrative
|
3.83M | 4.05M | 4.22M | 5.95M | 6.17M | 3.52M | 7.97M | 6.76M | 7.28M | 6.03M | 6.09M | 6.43M | 6.54M | 5.88M | 6.14M | 6.51M | 8.86M | 6.84M | 4.68M | 8.77M | 9.10M | 9.83M | 10.75M | 10.77M | 11.76M | 12.04M | 12.15M | 13.50M | 14.66M | 16.13M | 16.72M | 18.26M | 22.25M | 22.91M | 26.79M | 21.97M | 24.31M | 23.82M | 24.50M | 22.51M | 28.26M | 30.48M | 31.01M | 33.34M | 30.55M | 33.99M | 36.58M | 36.44M | 35.20M | 36.38M | 34.36M |
|
Other Operating Expenses
|
6.15M | 7.23M | 6.96M | 7.73M | 9.02M | 9.67M | 9.30M | 9.45M | 9.93M | 10.59M | 10.80M | 10.72M | 12.71M | 12.64M | 12.93M | 14.48M | 15.78M | 16.93M | 16.50M | 17.36M | 17.48M | 17.91M | 17.82M | 18.79M | 21.70M | 23.25M | 25.01M | 25.63M | 30.16M | 32.23M | 32.97M | 37.05M | 44.80M | 46.02M | 49.71M | 53.39M | 64.61M | 64.10M | 67.35M | 65.93M | 76.31M | 74.08M | 73.37M | 72.96M | 81.11M | 78.33M | 78.61M | 73.90M | 82.86M | 80.67M | 71.66M |
|
Operating Expenses
|
14.13M | 15.38M | 15.61M | 18.53M | 20.42M | 18.74M | 22.77M | 22.04M | 23.24M | 22.19M | 22.36M | 22.73M | 25.04M | 24.32M | 25.11M | 27.23M | 31.48M | 30.61M | 27.87M | 32.87M | 34.35M | 36.11M | 38.15M | 38.01M | 44.01M | 46.10M | 48.83M | 51.29M | 60.01M | 65.57M | 67.37M | 73.99M | 89.17M | 93.58M | 106.18M | 105.81M | 124.75M | 122.91M | 125.96M | 125.30M | 142.68M | 143.76M | 144.76M | 145.17M | 153.18M | 153.04M | 157.67M | 151.82M | 159.16M | 156.97M | 141.24M |
|
Operating Income
|
-6.69M | -7.32M | -6.78M | -7.53M | -9.29M | -7.53M | -10.40M | -8.31M | -7.75M | -6.18M | -4.88M | -2.33M | -3.64M | -2.20M | -1.92M | 1.21M | -4.44M | -3.16M | 1.71M | 0.17M | -0.15M | 0.19M | 0.98M | 5.99M | -0.32M | 0.09M | 0.47M | 3.03M | -4.96M | -8.23M | -1.78M | 2.67M | -11.09M | -14.19M | -18.99M | -11.98M | -30.84M | -21.76M | -21.73M | -13.25M | -29.00M | -25.24M | -25.74M | -18.60M | -20.70M | -19.36M | -15.42M | 4.18M | -5.43M | -1.56M | 16.04M |
|
EBIT
|
-6.69M | -7.32M | -6.78M | -7.53M | -9.29M | -7.53M | -10.40M | -8.31M | -7.75M | -6.18M | -4.88M | -2.33M | -3.64M | -2.20M | -1.92M | 1.21M | -4.44M | -3.16M | 1.71M | 0.17M | -0.15M | 0.19M | 0.98M | 5.99M | -0.32M | 0.09M | 0.47M | 3.03M | -4.96M | -8.23M | -1.78M | 2.67M | -11.09M | -14.19M | -18.99M | -11.98M | -30.84M | -21.76M | -21.73M | -13.25M | -29.00M | -25.24M | -25.74M | -18.60M | -20.70M | -19.36M | -15.42M | 4.18M | -5.43M | -1.56M | 16.04M |
|
Other Non Operating Income
|
0.00M | 0.03M | -0.01M | 0.01M | 0.03M | -0.03M | 0.10M | 0.15M | 0.00M | -0.05M | 0.12M | 0.03M | -0.04M | -0.03M | -1.03M | 0.05M | 0.12M | 0.09M | 0.12M | 0.16M | 0.40M | 0.21M | 1.35M | 1.36M | 1.75M | 1.49M | 1.46M | 1.38M | 1.07M | -5.79M | 0.63M | -0.89M | 0.17M | -0.35M | 0.21M | -0.04M | 0.84M | 0.28M | 0.98M | 2.71M | 4.12M | 6.12M | 8.23M | 8.32M | 10.56M | 13.80M | 11.14M | 11.24M | 10.30M | 7.92M | 5.66M |
|
Non Operating Income
|
0.05M | -0.97M | -0.91M | -1.10M | 1.00M | -1.12M | -1.02M | -1.03M | -1.14M | -1.20M | -1.12M | -1.17M | -1.24M | -1.23M | -1.98M | -0.81M | -0.76M | -0.80M | -0.75M | -0.67M | -0.41M | -2.17M | -2.24M | -2.10M | 1.75M | -1.92M | -2.03M | -2.12M | -2.41M | -10.70M | -9.30M | -9.87M | -1.76M | -2.47M | -1.73M | -2.07M | -1.02M | -1.58M | 0.98M | 2.71M | 4.12M | 6.12M | 8.23M | 8.32M | 14.61M | 13.80M | 11.14M | 11.24M | 10.30M | 7.92M | 5.66M |
|
EBT
|
-6.64M | -8.29M | -7.69M | -8.63M | -8.29M | -8.65M | -11.42M | -9.34M | -8.88M | -7.39M | -6.00M | -3.50M | -4.88M | -3.43M | -3.89M | 0.40M | -5.21M | -3.96M | 0.97M | -0.51M | -0.56M | -1.98M | -1.26M | 3.88M | -1.97M | -1.83M | -1.55M | 0.91M | -7.37M | -18.93M | -11.09M | -7.20M | -12.85M | -16.66M | -20.73M | -14.05M | -31.86M | -23.34M | -22.63M | -12.43M | -26.72M | -20.99M | -19.48M | -12.24M | -6.09M | -9.47M | -8.35M | 11.15M | 0.76M | 2.54M | 18.62M |
|
Tax Provisions
|
0.02M | 0.01M | 0.04M | 0.00M | 0.03M | 0.01M | 0.01M | 0.03M | 0.02M | -0.02M | 0.05M | 0.01M | 0.03M | 0.04M | -0.00M | -0.01M | 0.05M | 0.05M | 0.04M | 0.13M | 0.04M | 0.06M | 0.04M | 0.15M | -0.05M | 0.03M | 0.05M | 0.07M | 0.07M | -2.88M | 0.35M | 0.01M | -0.52M | -0.14M | -0.19M | -10.45M | 2.26M | 0.33M | 0.58M | 1.22M | 0.53M | 0.75M | 0.94M | 0.12M | 1.00M | 3.35M | -3.90M | -0.43M | 0.20M | 1.40M | 0.64M |
|
Profit After Tax
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.44M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.61M | -2.04M | -1.30M | 3.73M | -1.92M | -1.86M | -1.60M | 0.84M | -7.44M | -16.05M | -11.43M | -7.21M | -12.33M | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.08M | -12.82M | -4.48M | 11.58M | 0.58M | 1.15M | 17.97M |
|
Income from Continuing Operations
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.44M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.61M | -2.04M | -1.30M | 3.73M | -1.92M | -1.86M | -1.60M | 0.84M | -7.44M | -16.05M | -11.43M | -7.21M | -12.33M | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.09M | -12.82M | -4.45M | 11.58M | 0.56M | 1.14M | 17.97M |
|
Consolidated Net Income
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.44M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.61M | -2.04M | -1.30M | 3.73M | -1.92M | -1.86M | -1.60M | 0.84M | -7.44M | -16.05M | -11.43M | -7.21M | -12.33M | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.09M | -12.82M | -4.45M | 11.58M | 0.56M | 1.14M | 17.97M |
|
Income towards Parent Company
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.44M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.61M | -2.04M | -1.30M | 3.73M | -1.92M | -1.86M | -1.60M | 0.84M | -7.44M | -16.05M | -11.43M | -7.21M | -12.33M | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.09M | -12.82M | -4.45M | 11.58M | 0.56M | 1.14M | 17.97M |
|
Net Income towards Common Stockholders
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.44M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.61M | -2.04M | -1.30M | 3.73M | -1.92M | -1.86M | -1.60M | 0.84M | -7.44M | -16.05M | -11.43M | -7.21M | -12.33M | -16.53M | -20.54M | -3.60M | -34.12M | -23.67M | -23.21M | -13.65M | -27.25M | -21.74M | -20.42M | -12.36M | -7.09M | -12.82M | -4.45M | 11.58M | 0.56M | 1.14M | 17.97M |
|
EPS (Basic)
|
-1.88 | -2.25 | -2.05 | -1.72 | -1.48 | -0.18 | -0.24 | -0.19 | -0.18 | -0.15 | -0.12 | -0.07 | -0.10 | -0.07 | -0.07 | 0.01 | -0.10 | -0.07 | 0.02 | -0.01 | -0.01 | -0.04 | -0.02 | 0.06 | -0.03 | -0.03 | -0.03 | 0.01 | -0.12 | -0.25 | -0.17 | -0.11 | -0.18 | -0.25 | -0.30 | -0.05 | -0.49 | -0.34 | -0.33 | -0.19 | -0.38 | -0.30 | -0.28 | -0.17 | -0.10 | -0.17 | -0.06 | 0.15 | 0.01 | 0.02 | 0.23 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | -0.07 | | | | 0.02 | | | | -0.02 | | | | | 0.01 | -0.12 | -0.25 | -0.17 | -0.11 | -0.18 | -0.25 | -0.30 | -0.05 | -0.49 | -0.34 | -0.33 | -0.19 | -0.38 | -0.30 | -0.28 | -0.17 | -0.10 | -0.17 | -0.06 | 0.13 | 0.01 | 0.01 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
| | | 46.05M | 46.05M | 48.24M | 48.41M | 48.88M | 49.46M | 49.84M | 50.25M | 50.50M | 51.24M | 51.83M | 52.55M | 52.97M | 53.40M | 54.45M | 55.12M | 55.65M | 56.73M | 57.68M | 58.30M | 58.77M | 59.25M | 59.68M | 60.65M | 61.08M | 61.58M | 62.03M | 65.34M | 65.98M | 66.66M | 67.04M | 67.70M | 68.05M | 69.15M | 69.56M | 70.10M | 70.51M | 71.15M | 71.18M | 72.21M | 72.70M | 73.33M | 73.87M | 74.74M | 75.21M | 75.81M | 76.27M | 77.26M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 52.71M | | | | 59.44M | | | | 58.45M | | | | | 60.37M | 61.70M | 63.28M | 65.46M | 64.15M | 66.72M | 67.29M | 67.80M | 67.51M | 68.97M | 69.75M | 70.23M | 69.92M | 71.26M | 71.63M | 72.36M | 72.93M | 73.49M | 74.20M | 74.88M | 88.64M | 89.28M | 88.96M | 88.41M |
|
EBITDA
|
-6.66M | -8.29M | -7.74M | -8.63M | -8.32M | -8.66M | -11.43M | -9.37M | -8.90M | -7.37M | -6.05M | -3.52M | -4.91M | -3.47M | -3.89M | 0.41M | -5.25M | -4.01M | 0.92M | -0.63M | -0.60M | -2.00M | -1.49M | 3.79M | -1.75M | -1.79M | -1.52M | 1.19M | -6.38M | -16.68M | -11.67M | -7.64M | -12.29M | -16.61M | -20.61M | -4.11M | -37.20M | -24.83M | -22.77M | -12.24M | -25.52M | -22.18M | -19.82M | -10.98M | -7.96M | -13.02M | -2.15M | 10.38M | 0.44M | 0.77M | 18.61M |
|
Interest Expenses
|
0.18M | 0.21M | 0.27M | 0.41M | 0.78M | 1.09M | 1.12M | 1.18M | 1.14M | 1.16M | 1.24M | 1.20M | 1.20M | 1.20M | 0.96M | 0.87M | 0.88M | 0.89M | 0.86M | 0.84M | 0.81M | 2.38M | 3.60M | 3.46M | 3.40M | 3.41M | 3.49M | 3.51M | 3.48M | 5.73M | 9.65M | 9.48M | 1.94M | 2.12M | 1.95M | 2.02M | 1.87M | 1.86M | 1.88M | 1.89M | 1.84M | 1.87M | 1.97M | 1.96M | 2.57M | 3.91M | 4.07M | 4.27M | 4.12M | 3.82M | 3.09M |
|
Tax Rate
|
| | | | | | | | | 0.27% | | | | | 0.05% | | | | 4.45% | | | | | 3.86% | 2.48% | | | 8.13% | | 15.19% | | | 4.02% | 0.81% | 0.91% | 74.36% | | | | | | | | | | | 46.72% | | 26.32% | 55.21% | 3.45% |