|
Revenue
|
22.99M | 32.87M | 36.08M | 35.21M | 36.80M | 39.42M | 43.50M | 45.12M | 43.26M | 47.19M | 53.28M | 55.85M | 59.63M | 61.74M | 64.72M | 68.09M | 70.63M | 68.35M | 69.16M | 73.87M | 73.21M | 73.77M | 75.08M | 74.72M | 75.90M | 76.35M | 79.61M | 79.41M | 80.72M | 76.32M |
|
Cost of Revenue
|
12.52M | 17.00M | 18.73M | 17.33M | 17.71M | 18.63M | 21.68M | 24.07M | 23.13M | 24.35M | 26.53M | 27.34M | 30.05M | 33.09M | 33.88M | 34.00M | 34.61M | 36.34M | 38.11M | 38.30M | 39.44M | 41.79M | 44.58M | 38.52M | 40.06M | 42.31M | 44.91M | 43.18M | 42.48M | 38.51M |
|
Gross Profit
|
10.47M | 15.87M | 17.36M | 17.89M | 19.09M | 20.79M | 21.82M | 21.05M | 20.13M | 22.84M | 26.75M | 28.51M | 29.57M | 28.65M | 30.84M | 34.09M | 36.03M | 32.01M | 31.06M | 35.56M | 33.77M | 31.99M | 30.51M | 36.21M | 35.84M | 34.04M | 34.69M | 36.23M | 38.24M | 37.82M |
|
Depreciation & Amortization - Total
|
0.40M | 0.70M | 0.80M | 0.80M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 0.70M | 1.10M | 1.70M | 2.00M | 2.30M | 2.60M | 3.00M | 3.20M | 3.20M | 3.20M | 3.10M | 3.10M | 3.30M | 3.10M | 3.10M | 3.30M | 3.60M | 3.60M | 3.80M |
|
Research & Development
|
8.49M | 10.84M | 10.56M | 10.02M | 9.71M | 13.48M | 13.04M | 13.09M | 12.06M | 13.39M | 14.98M | 14.35M | 14.52M | 16.39M | 17.48M | 17.15M | 18.15M | 20.77M | 19.61M | 17.08M | 17.59M | 17.67M | 20.29M | 14.87M | 13.88M | 14.19M | 15.00M | 15.19M | 12.39M | 12.28M |
|
Selling, General & Administrative
|
7.24M | 5.61M | 5.94M | 6.17M | 6.15M | 11.01M | 8.38M | 9.70M | 8.11M | 13.30M | 28.13M | 15.02M | 22.52M | 23.06M | 25.34M | 8.82M | 17.54M | 19.19M | 16.15M | 23.83M | 23.67M | 13.62M | 15.43M | 14.56M | 14.36M | 12.21M | 15.68M | 14.16M | 8.28M | 16.07M |
|
Other Operating Expenses
|
13.15M | 15.22M | 12.99M | 11.98M | 11.90M | 16.34M | 13.37M | 15.66M | 14.90M | 18.91M | 21.87M | 22.77M | 23.74M | 29.76M | 30.79M | 30.17M | 30.93M | 34.77M | 28.84M | 26.36M | 23.93M | 22.17M | 24.48M | 26.28M | 20.30M | 18.23M | 18.21M | 23.46M | 51.06M | 23.18M |
|
Operating Expenses
|
29.28M | 32.37M | 30.29M | 28.98M | 28.46M | 41.53M | 35.50M | 39.15M | 35.77M | 46.30M | 65.67M | 52.83M | 61.89M | 70.90M | 75.60M | 58.44M | 69.22M | 77.73M | 67.80M | 70.48M | 68.39M | 56.57M | 63.29M | 59.02M | 51.65M | 47.73M | 52.19M | 56.41M | 75.33M | 55.33M |
|
Operating Income
|
-18.81M | -16.50M | -12.93M | -11.09M | -9.36M | -20.74M | -13.67M | -18.11M | -15.64M | -23.46M | -38.92M | -24.32M | -32.32M | -42.25M | -44.77M | -24.35M | -33.19M | -45.72M | -36.74M | -34.91M | -34.62M | -24.58M | -32.78M | -22.81M | -15.81M | -13.69M | -17.50M | -20.17M | -37.09M | -17.51M |
|
EBIT
|
-18.81M | -16.50M | -12.93M | -11.09M | -9.36M | -20.74M | -13.67M | -18.11M | -15.64M | -23.46M | -38.92M | -24.32M | -32.32M | -42.25M | -44.77M | -24.35M | -33.19M | -45.72M | -36.74M | -34.91M | -34.62M | -24.58M | -32.78M | -22.81M | -15.81M | -13.69M | -17.50M | -20.17M | -37.09M | -17.51M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | 1.79M | 2.09M | 2.61M | 2.62M | 2.34M | 2.36M | -1.51M | -2.55M | -3.36M | -3.80M | -4.68M |
|
Other Non Operating Income
|
| | | -1.67M | | | | | -8.51M | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-19.32M | -16.87M | -13.57M | -13.71M | -10.68M | -21.39M | -14.17M | -18.73M | -27.18M | -27.31M | -42.99M | -28.27M | -36.03M | -46.67M | -49.14M | -26.01M | -34.37M | -45.58M | -35.72M | -33.12M | -32.53M | -21.97M | -30.17M | -20.47M | -13.45M | -15.20M | -20.05M | -23.53M | -40.90M | -22.19M |
|
Tax Provisions
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.10M | -1.24M | 0.00M | 0.01M | 0.02M | 0.10M | -0.19M | -6.66M | -0.15M | -3.60M | -0.94M | 0.16M | 0.04M | 0.07M | 0.09M | 0.06M | 0.19M | 0.11M | 0.07M | -0.47M | 0.62M | 0.21M | 0.08M | 0.04M |
|
Profit After Tax
|
-19.32M | -16.88M | -13.57M | -13.72M | -10.69M | -21.42M | -14.27M | -17.49M | -27.18M | -27.33M | -43.02M | -28.37M | -35.83M | -40.01M | -48.99M | -22.46M | -33.43M | -45.73M | -35.78M | -33.19M | -32.61M | -22.03M | -30.31M | -20.59M | -13.52M | -14.73M | -20.67M | -23.74M | -40.98M | -22.23M |
|
Income from Continuing Operations
|
-19.32M | -16.88M | -13.57M | -13.72M | -10.69M | -21.42M | -14.27M | -17.49M | -27.18M | -27.33M | -43.02M | -28.37M | -35.83M | -40.01M | -48.99M | -22.41M | -33.43M | -45.73M | -35.76M | -33.19M | -32.61M | -22.03M | -30.36M | -20.59M | -13.52M | -14.73M | -20.67M | -23.74M | -40.98M | -22.23M |
|
Consolidated Net Income
|
-19.32M | -16.88M | -13.57M | -13.72M | -10.69M | -21.42M | -14.27M | -17.49M | -27.18M | -27.33M | -43.02M | -28.37M | -35.83M | -40.01M | -48.99M | -22.41M | -33.43M | -45.73M | -35.76M | -33.19M | -32.61M | -22.03M | -30.36M | -20.59M | -13.52M | -14.73M | -20.67M | -23.74M | -40.98M | -22.23M |
|
Income towards Parent Company
|
-19.32M | -16.88M | -13.57M | -13.72M | -10.69M | -21.42M | -14.27M | -17.49M | -27.18M | -27.33M | -43.02M | -28.37M | -35.83M | -40.01M | -48.99M | -22.41M | -33.43M | -45.73M | -35.76M | -33.19M | -32.61M | -22.03M | -30.36M | -20.59M | -13.52M | -14.73M | -20.67M | -23.74M | -40.98M | -22.23M |
|
Preferred Dividend Payments
|
-2.08M | 0.51M | 64.08M | 64.02M | 98.64M | 18.17M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-17.25M | -17.39M | -77.66M | -77.73M | -109.33M | -39.59M | -14.27M | -17.49M | -27.18M | -27.33M | -43.02M | -28.37M | -35.83M | -40.01M | -48.99M | -22.41M | -33.43M | -45.73M | -35.76M | -33.19M | -32.61M | -22.03M | -30.36M | -20.59M | -13.52M | -14.73M | -20.67M | -23.74M | -40.98M | -22.23M |
|
EPS (Basic)
|
-3.53 | -3.71 | -16.20 | -16.21 | -21.98 | -1.40 | 4.92 | -0.47 | -0.71 | -0.68 | -1.09 | -0.65 | -0.80 | -0.82 | -0.96 | -0.42 | -0.62 | -0.84 | -0.67 | -0.60 | -0.58 | -0.39 | -0.52 | -0.35 | -0.23 | -0.24 | -0.34 | -0.35 | -0.59 | -0.32 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.76 | -0.47 | -0.71 | -0.68 | -1.09 | -0.65 | -0.80 | -0.82 | -0.96 | -0.54 | -0.62 | -0.84 | -0.66 | -0.60 | -0.58 | -0.39 | -0.52 | -0.35 | -0.23 | -0.24 | -0.34 | -0.35 | -0.59 | -0.32 |
|
Shares Outstanding (Weighted Average)
|
4.89M | 4.81M | 4.80M | 4.80M | 4.97M | 28.22M | 18.74M | 37.11M | 38.13M | 40.29M | 39.54M | 43.87M | 44.89M | 49.00M | 47.49M | 53.01M | 53.68M | 54.30M | 53.72M | 55.48M | 55.98M | 56.71M | 56.42M | 58.59M | 59.30M | 60.44M | 60.19M | 68.55M | 69.63M | 70.38M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 18.74M | 37.11M | 38.13M | 40.29M | 39.54M | 43.87M | 44.89M | 49.00M | 47.49M | 53.22M | 53.80M | 54.30M | 54.08M | 55.48M | 55.98M | 56.71M | 56.42M | 58.59M | 59.30M | 60.44M | 60.19M | 68.55M | 69.63M | 70.38M |
|
EBITDA
|
-18.41M | -15.79M | -12.13M | -10.29M | -8.66M | -20.04M | -12.97M | -17.41M | -14.94M | -22.76M | -38.22M | -23.62M | -31.22M | -40.55M | -42.77M | -22.05M | -30.59M | -42.72M | -33.55M | -31.71M | -31.42M | -21.48M | -29.68M | -19.51M | -12.71M | -10.59M | -14.20M | -16.57M | -33.49M | -13.71M |
|
Interest Expenses
|
0.51M | 0.37M | 0.64M | 0.94M | 1.32M | 0.66M | 0.49M | 0.62M | 3.02M | 3.85M | 4.07M | 3.95M | 3.71M | 4.42M | 4.38M | 1.66M | 1.18M | -0.14M | -1.02M | -1.79M | -2.09M | -2.61M | -2.62M | | | | | | | |
|
Tax Rate
|
-0.04% | -0.04% | -0.05% | -0.08% | -0.10% | -0.10% | -0.70% | 6.60% | -0.01% | -0.05% | -0.06% | -0.36% | 0.53% | 14.27% | 0.31% | 13.84% | 2.75% | -0.34% | -0.11% | -0.21% | -0.26% | -0.27% | -0.62% | -0.55% | -0.52% | 3.12% | -3.12% | -0.91% | -0.20% | -0.18% |