|
Revenue
|
| | 48.14M | 49.59M | 55.65M | 61.26M | 62.19M | 64.70M | 69.66M | 75.52M | 79.54M | 84.69M | 92.02M | 94.62M | 101.58M | 103.93M | 110.64M | 114.38M | 118.81M | 121.21M | 129.07M | 135.04M | 139.03M |
|
Cost of Revenue
|
| | 16.98M | 17.43M | 19.62M | 20.34M | 25.64M | 26.84M | 28.76M | 30.66M | 31.31M | 33.54M | 34.95M | 32.39M | 34.42M | 35.27M | 35.26M | 33.23M | 37.76M | 40.79M | 42.26M | 43.04M | 48.79M |
|
Gross Profit
|
| | 31.16M | 32.16M | 36.03M | 40.91M | 39.81M | 41.14M | 43.66M | 48.37M | 54.20M | 57.91M | 63.53M | 63.77M | 70.00M | 73.16M | 80.06M | 83.64M | 86.87M | 88.74M | 96.41M | 100.96M | 103.83M |
|
Research & Development
|
| | 11.95M | 12.15M | 13.04M | 13.72M | 16.97M | 17.39M | 20.43M | 19.63M | 19.68M | 23.39M | 25.28M | 25.50M | 28.50M | 27.98M | 27.32M | 29.84M | 32.43M | 33.33M | 34.09M | 37.92M | 40.93M |
|
Selling, General & Administrative
|
| | 8.14M | 9.44M | 10.73M | 14.11M | 20.83M | 21.22M | 23.18M | 20.91M | 20.41M | 20.75M | 21.55M | 18.32M | 21.05M | 21.00M | 24.93M | 20.27M | 23.94M | 24.81M | 25.76M | 24.22M | 28.57M |
|
Other Operating Expenses
|
| | 15.34M | 15.47M | 16.41M | 22.73M | 25.64M | 26.84M | 28.76M | 30.66M | 33.26M | 33.19M | 34.95M | 32.39M | 34.42M | 35.27M | 35.26M | 33.23M | 37.76M | 40.79M | 42.26M | 43.04M | 48.79M |
|
Operating Expenses
|
| | 35.44M | 37.05M | 40.17M | 50.56M | 63.45M | 65.44M | 72.36M | 71.20M | 73.35M | 77.33M | 81.78M | 76.21M | 83.97M | 84.25M | 87.50M | 83.34M | 94.12M | 98.92M | 102.11M | 105.17M | 118.29M |
|
Operating Income
|
| | -4.28M | -4.90M | -4.14M | -9.64M | -23.63M | -24.30M | -28.70M | -22.83M | -19.15M | -19.43M | -18.25M | -12.44M | -13.96M | -11.08M | -7.45M | 0.30M | -7.25M | -10.19M | -5.70M | -4.21M | -14.46M |
|
EBIT
|
| | -4.28M | -4.90M | -4.14M | -9.64M | -23.63M | -24.30M | -28.70M | -22.83M | -19.15M | -19.43M | -18.25M | -12.44M | -13.96M | -11.08M | -7.45M | 0.30M | -7.25M | -10.19M | -5.70M | -4.21M | -14.46M |
|
Other Non Operating Income
|
| | 0.27M | 1.11M | -0.06M | -0.04M | -2.41M | -0.42M | -0.27M | | -0.68M | 0.18M | -0.21M | 0.72M | | | | | | | | | |
|
Non Operating Income
|
| | 0.27M | 1.11M | -0.06M | -0.04M | 0.88M | -0.42M | -0.27M | -1.44M | -0.68M | 0.14M | -0.25M | 0.18M | -0.94M | 2.06M | 0.76M | 0.41M | 3.42M | -0.20M | 3.38M | 4.62M | 1.06M |
|
EBT
|
| | -10.29M | -10.19M | -10.05M | -17.54M | -25.32M | -24.76M | -29.01M | -25.31M | -19.87M | -19.29M | -18.50M | -15.22M | -14.91M | -9.03M | -6.69M | -3.60M | -3.83M | -10.39M | -2.32M | -14.44M | -13.40M |
|
Tax Provisions
|
| | 0.12M | 0.14M | 0.06M | 0.60M | -0.19M | -0.53M | -0.27M | -2.44M | 0.18M | 0.47M | -0.35M | -0.80M | 0.41M | 0.19M | 0.20M | 1.33M | 0.69M | -0.17M | 0.63M | 0.93M | 0.96M |
|
Profit After Tax
|
| | -10.41M | -10.33M | -10.12M | -15.91M | -25.13M | -24.23M | -28.74M | -21.59M | -20.05M | -19.75M | -18.15M | -11.47M | -15.32M | -9.21M | -6.89M | -0.60M | -4.52M | -10.22M | -2.95M | -0.53M | -14.35M |
|
Income from Continuing Operations
|
| | -10.41M | -10.33M | -10.12M | -18.14M | -25.13M | -24.23M | -28.74M | -22.86M | -20.05M | -19.75M | -18.15M | -14.42M | -15.32M | -9.21M | -6.89M | -4.93M | -4.52M | -10.22M | -2.95M | -15.37M | -14.35M |
|
Consolidated Net Income
|
| | -10.41M | -10.33M | -10.12M | -18.14M | -25.13M | -24.23M | -28.74M | -22.86M | -20.05M | -19.75M | -18.15M | -14.42M | -15.32M | -9.21M | -6.89M | -4.93M | -4.52M | -10.22M | -2.95M | -15.37M | -14.35M |
|
Income towards Parent Company
|
| | -10.41M | -10.33M | -10.12M | -18.14M | -25.13M | -24.23M | -28.74M | -22.86M | -20.05M | -19.75M | -18.15M | -14.42M | -15.32M | -9.21M | -6.89M | -4.93M | -4.52M | -10.22M | -2.95M | -15.37M | -14.35M |
|
Preferred Dividend Payments
|
| | 3.81M | 3.89M | 3.88M | 4.00M | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | -14.22M | -14.22M | -14.00M | -19.91M | -25.13M | -24.23M | -28.74M | -21.59M | -20.05M | -19.75M | -18.15M | -14.42M | -15.32M | -9.21M | -6.89M | -4.93M | -4.52M | -10.22M | -2.95M | -15.37M | -14.35M |
|
EPS (Basic)
|
| | -0.55 | -0.51 | -0.49 | -0.69 | -0.42 | -0.40 | -0.47 | -0.35 | -0.32 | -0.31 | -0.28 | -0.17 | -0.22 | -0.13 | -0.09 | -0.01 | -0.06 | -0.13 | -0.04 | -0.19 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.71 | -0.42 | -0.40 | -0.47 | -0.35 | -0.32 | -0.31 | -0.28 | -0.17 | -0.22 | -0.13 | -0.09 | -0.01 | -0.06 | -0.13 | -0.04 | -0.20 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
| | | | 58.78M | 58.78M | 60.68M | 60.99M | 61.42M | 62.22M | 62.96M | 63.00M | 63.75M | 65.40M | 69.24M | 69.58M | 72.26M | 73.43M | 74.70M | 77.39M | 79.40M | 80.96M | 82.12M |
|
Shares Outstanding (Diluted Average)
|
0.02M | 24.11M | | | | 27.95M | 60.09M | 60.89M | 61.56M | 61.27M | 62.86M | 63.29M | 64.33M | 64.30M | 68.94M | 70.52M | 72.63M | 71.49M | 75.60M | 78.12M | 79.89M | 78.71M | 81.88M |
|
EBITDA
|
| | -4.28M | -4.90M | -4.14M | -9.64M | -23.63M | -24.30M | -28.70M | -22.83M | -19.15M | -19.43M | -18.25M | -12.44M | -13.96M | -11.08M | -7.45M | 0.30M | -7.25M | -10.19M | -5.70M | -4.21M | -14.46M |
|
Interest Expenses
|
| | 6.28M | 6.39M | 5.85M | 6.08M | 0.16M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | | | | | | | | |
|
Tax Rate
|
| | | | | | 0.74% | 2.14% | 0.93% | 9.66% | | | 1.90% | 5.22% | | | | | | 1.65% | | | |