|
Revenue
|
20.18M | 22.38M | 24.17M | 27.10M | 30.45M | 34.16M | 38.17M | 42.94M | 47.71M | 53.13M | 58.96M | 64.97M | 70.59M | 76.44M | 82.25M | 89.09M | 97.73M | 106.54M | 114.56M | 122.58M | 131.83M | 144.02M | 151.80M | 163.25M | 173.62M | 186.19M | 198.97M | 203.61M | 228.38M | 252.06M | 281.37M | 310.79M | 339.19M | 369.31M | 395.60M | 421.75M | 443.96M | 469.66M | 501.62M | 529.14M | 557.56M | 581.91M | 617.41M | 637.23M | 669.72M | 703.18M | 714.14M | 760.90M | 809.52M |
|
Cost of Revenue
|
7.38M | 7.87M | 7.66M | 8.28M | 9.21M | 9.93M | 10.46M | 11.27M | 12.48M | 13.71M | 13.97M | 15.20M | 15.81M | 16.89M | 46.67M | 50.71M | 57.90M | 21.06M | 22.38M | 24.85M | 25.77M | 27.36M | 29.58M | 31.14M | 33.26M | 35.98M | 102.33M | 102.60M | 119.30M | 47.29M | 141.02M | 157.80M | 170.02M | 180.84M | 197.13M | 224.26M | 229.54M | 235.13M | 250.68M | 265.29M | 271.45M | 281.14M | 300.28M | 293.79M | 309.93M | 314.83M | 326.70M | 339.88M | 355.27M |
|
Gross Profit
|
12.80M | 14.51M | 16.51M | 18.82M | 21.24M | 24.23M | 27.70M | 31.67M | 35.23M | 39.42M | 44.99M | 49.78M | 54.78M | 59.56M | 65.18M | 70.50M | 78.72M | 85.48M | 92.18M | 97.72M | 106.06M | 116.66M | 122.22M | 132.11M | 140.36M | 150.21M | 160.68M | 164.83M | 185.78M | 204.77M | 226.63M | 247.91M | 269.59M | 297.67M | 322.66M | 342.82M | 361.83M | 395.63M | 421.29M | 444.18M | 471.92M | 494.47M | 522.33M | 541.71M | 570.40M | 599.84M | 599.03M | 638.71M | 676.00M |
|
Research & Development
|
4.27M | 4.06M | 4.69M | 4.95M | 4.86M | 11.14M | 7.50M | 8.16M | 8.13M | 8.67M | 9.80M | 11.28M | 12.10M | 12.81M | 13.37M | 15.89M | 18.83M | 22.29M | 26.35M | 28.48M | 30.76M | 32.01M | 35.18M | 40.46M | 39.85M | 42.76M | 46.20M | 49.37M | 54.46M | 55.56M | 68.40M | 72.10M | 78.47M | 83.00M | 92.74M | 118.91M | 114.04M | 116.33M | 127.68M | 169.96M | 156.87M | 163.23M | 175.64M | 198.18M | 191.19M | 213.71M | 220.10M | 237.34M | 227.71M |
|
Selling, General & Administrative
|
3.29M | 5.98M | 5.30M | 5.05M | 5.66M | 8.93M | 7.71M | 8.54M | 9.53M | 9.63M | 9.85M | 10.39M | 11.44M | 13.45M | 13.14M | 14.48M | 14.11M | 15.06M | 17.24M | 18.01M | 19.06M | 21.52M | 21.17M | 23.30M | 23.30M | 25.19M | 26.25M | 26.48M | 27.49M | 29.00M | 32.25M | 34.61M | 36.03M | 42.07M | 43.95M | 51.90M | 50.47M | 51.41M | 57.41M | 61.22M | 61.31M | 69.71M | 68.86M | 72.60M | 77.93M | 80.95M | 78.63M | 85.00M | 80.75M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28.60M | 63.88M | 0.85M | 3.54M | 0.78M | 1.08M | 0.99M | 1.15M | 1.08M | 1.10M | 1.04M |
|
Other Operating Expenses
|
14.74M | 14.39M | 15.93M | 17.09M | 21.68M | 24.11M | 23.90M | 26.29M | 30.87M | 31.57M | 35.20M | 39.14M | 41.19M | 47.12M | 46.67M | 50.71M | 57.90M | 57.58M | 59.91M | 65.28M | 71.29M | 70.96M | 74.91M | 84.08M | 91.28M | 90.42M | 102.33M | 102.60M | 119.30M | 127.85M | 141.02M | 157.80M | 170.02M | 180.84M | 197.13M | 224.26M | 229.54M | 235.13M | 250.65M | 265.29M | 271.45M | 281.14M | 300.28M | 293.79M | 309.93M | 314.82M | 326.70M | 339.88M | 355.27M |
|
Operating Expenses
|
22.30M | 24.43M | 25.92M | 27.09M | 32.20M | 44.18M | 39.11M | 42.99M | 48.52M | 49.87M | 54.85M | 60.81M | 64.73M | 73.38M | 73.18M | 81.08M | 90.84M | 94.92M | 103.50M | 111.78M | 121.11M | 124.49M | 131.26M | 147.84M | 154.43M | 158.37M | 174.78M | 178.46M | 201.24M | 212.41M | 241.66M | 264.51M | 284.52M | 305.91M | 333.82M | 395.07M | 394.04M | 402.88M | 464.34M | 560.35M | 490.47M | 517.63M | 545.56M | 565.65M | 580.03M | 610.64M | 626.51M | 663.32M | 664.77M |
|
Operating Income
|
-9.50M | -9.92M | -9.41M | -8.28M | -10.96M | -19.95M | -11.41M | -11.32M | -13.29M | -10.45M | -9.86M | -11.03M | -9.95M | -13.82M | -8.00M | -10.58M | -12.13M | -9.43M | -11.32M | -14.05M | -15.05M | -7.83M | -9.04M | -15.72M | -14.07M | -8.16M | -14.10M | -13.62M | -15.46M | -7.64M | -15.03M | -16.60M | -14.93M | -8.24M | -11.15M | -52.25M | -32.21M | -7.25M | -43.05M | -116.17M | -18.56M | -23.15M | -23.23M | -23.93M | -9.63M | -10.80M | -27.48M | -24.61M | 11.23M |
|
EBIT
|
-9.50M | -9.92M | -9.41M | -8.28M | -10.96M | -19.95M | -11.41M | -11.32M | -13.29M | -10.45M | -9.86M | -11.03M | -9.95M | -13.82M | -8.00M | -10.58M | -12.13M | -9.43M | -11.32M | -14.05M | -15.05M | -7.83M | -9.04M | -15.72M | -14.07M | -8.16M | -14.10M | -13.62M | -15.46M | -7.64M | -15.03M | -16.60M | -14.93M | -8.24M | -11.15M | -52.25M | -32.21M | -7.25M | -43.05M | -116.17M | -18.56M | -23.15M | -23.23M | -23.93M | -9.63M | -10.80M | -27.48M | -24.61M | 11.23M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.00M | 0.00M | | 0.04M | 0.01M | 0.10M | 0.13M | 0.15M | 0.18M | 0.20M | 0.22M | 0.25M | 0.30M | 0.73M | 1.27M | 1.53M | 1.82M | 2.09M | 2.42M | 2.84M | 4.17M | 5.42M | 5.18M | 4.65M | 4.06M | 2.13M | 0.96M | 0.62M | 0.47M | 0.34M | 0.23M | 0.13M | 0.52M | 2.05M | 4.66M | 7.78M | 10.47M | 13.54M | 16.18M | 18.63M | 18.73M | 20.37M | 21.78M | 21.83M | 20.56M | 18.29M | 14.25M |
|
Other Non Operating Income
|
-0.02M | -0.05M | -0.00M | 0.07M | 0.30M | 0.18M | 0.63M | -0.06M | -0.19M | 0.24M | -0.33M | -0.20M | -0.36M | -0.06M | -0.13M | -0.10M | -0.03M | -0.31M | -0.28M | -0.53M | -0.28M | -0.41M | -0.01M | -0.67M | -0.09M | 0.38M | -1.05M | -0.09M | -0.01M | 0.44M | 0.66M | 0.53M | 9.88M | -0.97M | 3.69M | -3.09M | -1.19M | -6.25M | -0.79M | 0.33M | -1.66M | -2.54M | 13.16M | 1.78M | -0.56M | 2.91M | -2.31M | 1.09M | -2.35M |
|
Non Operating Income
|
-0.02M | -0.07M | -0.05M | 0.07M | 0.30M | 0.18M | 0.63M | -0.06M | -0.19M | 0.34M | -0.33M | -0.20M | -0.36M | -0.06M | -0.13M | -2.19M | -3.81M | -4.02M | -3.63M | -3.76M | -3.25M | -3.05M | -1.35M | -0.92M | -0.66M | -0.85M | -2.95M | -14.77M | -6.11M | -6.16M | -8.26M | -6.31M | 9.88M | -6.75M | 3.69M | -3.09M | 2.55M | -10.65M | 8.75M | 12.94M | 13.57M | 15.10M | 30.95M | 21.25M | 20.28M | 23.79M | 17.61M | 19.16M | 11.90M |
|
EBT
|
-9.49M | -9.93M | -9.46M | -8.28M | -10.79M | -19.79M | -10.81M | -11.36M | -13.38M | -10.10M | -10.10M | -11.12M | -10.19M | -13.61M | -7.88M | -12.77M | -15.94M | -13.45M | -14.96M | -17.81M | -18.30M | -10.89M | -10.39M | -16.65M | -14.74M | -21.43M | -17.05M | -28.39M | -21.57M | -29.54M | -23.30M | -22.91M | -12.62M | -30.17M | -7.90M | -54.24M | -29.66M | -26.41M | -34.30M | -103.23M | -4.99M | -69.00M | 7.72M | -2.68M | 10.65M | 47.53M | -9.87M | -5.46M | 23.14M |
|
Tax Provisions
|
| | | | | -0.09M | 0.05M | 0.04M | 0.18M | 0.20M | 0.05M | -0.06M | 0.33M | 0.36M | 0.20M | -3.25M | -5.36M | -1.91M | 0.49M | 0.41M | 0.36M | 0.61M | 0.71M | 0.71M | 0.25M | 2.10M | 0.67M | 1.01M | 0.93M | 3.80M | -0.14M | 1.66M | 1.12M | 4.25M | 1.44M | 2.12M | 1.75M | 4.87M | 2.42M | 8.57M | -1.41M | 4.36M | 1.79M | 11.75M | 2.50M | 8.01M | 11.92M | -2.20M | 6.60M |
|
Profit After Tax
|
-9.51M | -8.43M | -9.46M | -8.28M | -10.79M | -19.70M | -10.86M | -11.39M | -13.55M | -10.25M | -10.15M | -11.06M | -10.52M | -13.83M | -8.07M | -9.52M | -10.58M | -11.54M | -15.45M | -18.23M | -18.66M | -11.49M | -11.10M | -17.36M | -14.99M | -10.30M | -17.72M | -29.40M | -22.50M | -15.42M | -23.16M | -24.57M | -13.73M | -16.37M | -9.34M | -56.36M | -31.41M | -10.23M | -36.72M | -111.80M | -3.58M | -12.41M | 5.93M | -14.44M | 8.15M | 4.98M | -21.79M | -3.26M | 16.54M |
|
Income from Continuing Operations
|
-9.49M | -9.93M | -9.46M | -8.28M | -10.79M | -19.70M | -10.86M | -11.39M | -13.55M | -10.30M | -10.15M | -11.06M | -10.52M | -13.97M | -8.07M | -9.52M | -10.58M | -11.54M | -15.45M | -18.23M | -18.66M | -11.49M | -11.10M | -17.36M | -14.99M | -23.53M | -17.72M | -29.40M | -22.50M | -33.34M | -23.16M | -24.57M | -13.73M | -34.42M | -9.34M | -56.36M | -31.41M | -31.28M | -36.72M | -111.80M | -3.58M | -73.36M | 5.93M | -14.44M | 8.15M | 39.52M | -21.79M | -3.26M | 16.54M |
|
Consolidated Net Income
|
-9.49M | -9.93M | -9.46M | -8.28M | -10.79M | -19.70M | -10.86M | -11.39M | -13.55M | -10.30M | -10.15M | -11.06M | -10.52M | -13.97M | -8.07M | -9.52M | -10.58M | -11.54M | -15.45M | -18.23M | -18.66M | -11.49M | -11.10M | -17.36M | -14.99M | -23.53M | -17.72M | -29.40M | -22.50M | -33.34M | -23.16M | -24.57M | -13.73M | -34.42M | -9.34M | -56.36M | -31.41M | -31.28M | -36.72M | -111.80M | -3.58M | -73.36M | 5.93M | -14.44M | 8.15M | 39.52M | -21.79M | -3.26M | 16.54M |
|
Income towards Parent Company
|
-9.49M | -9.93M | -9.46M | -8.28M | -10.79M | -19.70M | -10.86M | -11.39M | -13.55M | -10.30M | -10.15M | -11.06M | -10.52M | -13.97M | -8.07M | -9.52M | -10.58M | -11.54M | -15.45M | -18.23M | -18.66M | -11.49M | -11.10M | -17.36M | -14.99M | -23.53M | -17.72M | -29.40M | -22.50M | -33.34M | -23.16M | -24.57M | -13.73M | -34.42M | -9.34M | -56.36M | -31.41M | -31.28M | -36.72M | -111.80M | -3.58M | -73.36M | 5.93M | -14.44M | 8.15M | 39.52M | -21.79M | -3.26M | 16.54M |
|
Preferred Dividend Payments
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-9.52M | -8.44M | -9.48M | -8.29M | -10.81M | -19.99M | -10.86M | -11.39M | -13.55M | -10.25M | -10.15M | -11.06M | -10.52M | -13.97M | -8.07M | -9.52M | -10.58M | -11.54M | -15.45M | -18.23M | -18.66M | -11.49M | -11.10M | -17.36M | -14.99M | -23.53M | -17.72M | -29.40M | -22.50M | -33.34M | -23.16M | -24.57M | -13.73M | -34.42M | -9.34M | -56.36M | -31.41M | -31.28M | -36.72M | -111.80M | -3.58M | -73.36M | 5.93M | -14.44M | 8.15M | 39.52M | -21.79M | -3.26M | 16.54M |
|
EPS (Basic)
|
-1.85 | -1.63 | -1.73 | -1.44 | -1.84 | -0.69 | -0.34 | -0.34 | -0.40 | -0.30 | -0.29 | -0.32 | -0.30 | -0.39 | -0.22 | -0.26 | -0.29 | -0.31 | -0.41 | -0.48 | -0.48 | -0.29 | -0.27 | -0.41 | -0.35 | -0.24 | -0.41 | -0.67 | -0.49 | -0.34 | -0.50 | -0.53 | -0.29 | -0.35 | -0.20 | -1.18 | -0.65 | -0.20 | -0.74 | -2.25 | -0.07 | -0.24 | 0.12 | -0.28 | 0.16 | 0.10 | -0.42 | -0.06 | 0.31 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.49 | -0.29 | -0.35 | -0.20 | -1.18 | -0.65 | -0.20 | -0.74 | -2.25 | -0.07 | -0.24 | 0.12 | -0.28 | 0.16 | 0.10 | -0.42 | -0.06 | 0.31 |
|
Shares Outstanding (Weighted Average)
|
| | | 30.36M | 30.36M | 31.39M | 31.50M | 33.08M | 33.75M | 34.10M | 34.71M | 34.94M | 35.35M | 35.61M | 36.16M | 36.56M | 37.03M | 37.37M | 37.86M | 38.41M | 38.79M | 39.23M | 39.61M | 42.10M | 42.50M | 42.82M | 43.29M | 43.63M | 45.56M | 45.89M | 46.34M | 46.73M | 47.01M | 47.25M | 47.57M | 47.77M | 48.02M | 48.58M | 49.39M | 49.64M | 50.02M | 50.33M | 50.67M | 50.96M | 51.35M | 51.62M | 52.15M | 52.74M | 52.69M |
|
EBITDA
|
-9.50M | -9.92M | -9.41M | -8.28M | -10.96M | -19.95M | -11.41M | -11.32M | -13.29M | -10.45M | -9.86M | -11.03M | -9.95M | -13.82M | -8.00M | -10.58M | -12.13M | -9.43M | -11.32M | -14.05M | -15.05M | -7.83M | -9.04M | -15.72M | -14.07M | -8.16M | -14.10M | -13.62M | -15.46M | -7.64M | -15.03M | -16.60M | -14.93M | -8.24M | -11.15M | -52.25M | -32.21M | -7.25M | -43.05M | -116.17M | -18.56M | -23.15M | -23.23M | -23.93M | -9.63M | -10.80M | -27.48M | -24.61M | 11.23M |
|
Interest Expenses
|
| 0.02M | 0.05M | 0.07M | 0.14M | 0.06M | 0.03M | 0.08M | 0.03M | 0.04M | 0.09M | 0.09M | 0.10M | -0.01M | 0.05M | 2.83M | 5.06M | 5.23M | 5.17M | 5.33M | 5.39M | 5.49M | 5.51M | 5.67M | 5.76M | 5.87M | 5.95M | 16.81M | 7.06M | 7.23M | 9.40M | 7.18M | 7.80M | 5.91M | 0.95M | 0.95M | 0.92M | 0.94M | 0.93M | 0.94M | 0.95M | 0.98M | 0.94M | 0.90M | 0.94M | 0.95M | 0.64M | 0.23M | 0.00M |
|
Tax Rate
|
| | | | | 0.46% | | | | | | 0.54% | | | | 25.45% | 33.61% | 14.23% | | | | | | | | | | | | | 0.59% | | | | | | | | | | 28.30% | | 23.13% | | 23.50% | 16.85% | | 40.30% | 28.53% |