|
Revenue
|
28.75M | 30.61M | 35.18M | 37.71M | 41.60M | 42.98M | 42.72M | 41.72M | 41.98M | 41.05M | 44.07M | 43.27M | 43.88M | 43.54M | 44.48M | 44.78M | 44.03M | 44.30M | 45.61M | 46.98M | 44.46M | 43.87M |
|
Cost of Revenue
|
10.79M | 12.51M | 13.95M | 15.58M | 15.62M | 15.17M | 15.94M | 15.45M | 16.42M | 15.04M | 15.80M | 15.99M | 15.28M | 15.84M | 15.83M | 16.17M | 15.36M | 14.75M | 13.33M | 14.25M | 13.24M | 13.14M |
|
Gross Profit
|
17.96M | 18.09M | 21.23M | 22.13M | 25.98M | 27.82M | 26.77M | 26.27M | 26.69M | 26.38M | 27.61M | 27.29M | 28.60M | 27.70M | 28.65M | 28.61M | 28.68M | 29.54M | 32.28M | 32.74M | 31.22M | 30.73M |
|
Research & Development
|
6.49M | 7.28M | 9.02M | 10.90M | 11.79M | 12.36M | 13.33M | 14.87M | 14.44M | 13.89M | 14.18M | 14.13M | 12.97M | 12.56M | 12.74M | 12.01M | 12.03M | 12.43M | 12.97M | 12.09M | 11.57M | 11.48M |
|
Selling, General & Administrative
|
3.83M | 8.58M | 5.46M | 7.95M | 9.44M | 10.07M | 12.03M | 11.44M | 11.34M | 11.41M | 11.23M | 12.10M | 12.43M | 11.77M | 12.42M | 12.08M | 13.42M | 9.75M | 10.76M | 10.30M | 10.89M | 8.90M |
|
Restructuring Costs
|
| | | | | | | | | 0.88M | | | 0.02M | 0.01M | | | | | | | | 0.80M |
|
Other Operating Expenses
|
6.52M | 6.65M | 8.02M | 11.89M | 10.52M | 11.26M | 13.85M | 14.62M | 16.42M | 15.04M | 13.56M | 13.02M | 12.73M | 11.68M | 12.31M | 11.81M | 11.78M | 11.83M | 12.35M | 11.92M | 11.52M | 11.05M |
|
Operating Expenses
|
16.84M | 22.50M | 22.51M | 30.73M | 31.75M | 33.69M | 39.20M | 40.93M | 42.20M | 41.23M | 38.97M | 39.25M | 38.16M | 36.01M | 37.47M | 35.90M | 37.23M | 34.01M | 36.07M | 34.31M | 33.98M | 32.23M |
|
Operating Income
|
1.12M | -4.41M | -1.28M | -8.60M | -5.77M | -5.87M | -12.43M | -14.66M | -15.51M | -14.85M | -11.36M | -11.96M | -9.56M | -8.31M | -8.82M | -7.29M | -8.55M | -4.47M | -3.79M | -1.58M | -2.76M | -1.50M |
|
EBIT
|
1.12M | -4.41M | -1.28M | -8.60M | -5.77M | -5.87M | -12.43M | -14.66M | -15.51M | -14.85M | -11.36M | -11.96M | -9.56M | -8.31M | -8.82M | -7.29M | -8.55M | -4.47M | -3.79M | -1.58M | -2.76M | -1.50M |
|
Non Operating Income
|
-11.57M | -1.52M | -33.91M | -5.15M | 4.50M | -17.78M | -1.67M | -0.18M | 0.24M | -3.00M | -1.30M | 1.78M | 1.17M | 0.10M | -1.85M | -1.50M | 1.01M | 2.16M | -1.24M | 1.80M | -4.57M | 0.09M |
|
EBT
|
-10.45M | -5.94M | -35.19M | -13.75M | -1.27M | -23.65M | -14.11M | -14.84M | -15.27M | -17.85M | -12.67M | -10.18M | -8.39M | -8.22M | -10.67M | -8.79M | -7.54M | -2.31M | -5.03M | 0.23M | -7.33M | -1.42M |
|
Tax Provisions
|
0.55M | 0.50M | 1.15M | 1.81M | 1.45M | 1.50M | 1.82M | 2.09M | 2.08M | 1.59M | 2.11M | 2.62M | 2.38M | 2.51M | 1.40M | 2.31M | 2.46M | 1.30M | 1.57M | 1.34M | 0.42M | 1.21M |
|
Profit After Tax
|
-11.01M | -6.43M | -36.34M | -15.56M | -2.72M | -25.15M | -15.93M | -16.93M | -17.35M | -19.44M | -14.78M | -12.79M | -10.78M | -10.73M | -12.07M | -11.10M | -10.00M | -3.61M | -6.61M | -1.12M | -7.75M | -2.63M |
|
Income from Continuing Operations
|
-11.01M | -6.43M | -36.34M | -15.56M | -2.72M | -25.15M | -15.93M | -16.93M | -17.35M | -19.44M | -14.78M | -12.79M | -10.78M | -10.73M | -12.07M | -11.10M | -10.00M | -3.61M | -6.61M | -1.12M | -7.75M | -2.63M |
|
Consolidated Net Income
|
-11.01M | -6.43M | -36.34M | -15.56M | -2.72M | -25.15M | -15.93M | -16.93M | -17.35M | -19.44M | -14.78M | -12.79M | -10.78M | -10.73M | -12.07M | -11.10M | -10.00M | -3.61M | -6.61M | -1.12M | -7.75M | -2.63M |
|
Income towards Parent Company
|
-11.01M | -6.43M | -36.34M | -15.56M | -2.72M | -25.15M | -15.93M | -16.93M | -17.35M | -19.44M | -14.78M | -12.79M | -10.78M | -10.73M | -12.07M | -11.10M | -10.00M | -3.61M | -6.61M | -1.12M | -7.75M | -2.63M |
|
Preferred Dividend Payments
|
| | 11.93M | 3.26M | 3.41M | 1.57M | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-11.01M | -9.54M | -39.56M | -18.82M | -6.13M | -26.72M | -15.93M | -16.93M | -17.35M | -19.44M | -14.78M | -12.79M | -10.78M | -10.73M | -12.07M | -11.10M | -10.00M | -3.61M | -6.61M | -1.12M | -7.75M | -2.63M |
|
EPS (Basic)
|
0.56 | 0.38 | -4.09 | -0.73 | -0.24 | -0.26 | 0.05 | -0.13 | -0.13 | 0.15 | -0.94 | -0.09 | 0.08 | 0.08 | -0.59 | -0.08 | 0.07 | 0.02 | -0.04 | -0.01 | 0.05 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
0.56 | | | -0.73 | -0.37 | 0.26 | | -0.13 | -0.13 | 0.15 | | | -0.08 | -0.08 | | | -0.07 | | | | -0.05 | |
|
Shares Outstanding (Weighted Average)
|
25.17M | 25.22M | 24.94M | 25.66M | 25.77M | 102.94M | 71.07M | 127.83M | 129.75M | 132.19M | 130.37M | 135.09M | 136.78M | 139.19M | 138.24M | 144.25M | 147.61M | 149.31M | 147.93M | 154.01M | 153.77M | 154.78M |
|
Shares Outstanding (Diluted Average)
|
25.17M | | | 25.66M | 32.84M | 102.94M | | 127.83M | 129.75M | 132.19M | | | | 139.19M | | | | | | | | |
|
EBITDA
|
1.12M | -4.41M | -1.28M | -8.60M | -5.77M | -5.87M | -12.43M | -14.66M | -15.51M | -14.85M | -11.36M | -11.96M | -9.56M | -8.31M | -8.82M | -7.29M | -8.55M | -4.47M | -3.79M | -1.58M | -2.76M | -1.50M |
|
Tax Rate
|
-5.30% | -8.39% | -3.27% | -13.13% | -113.59% | -6.33% | -12.91% | -14.06% | -13.64% | -8.90% | -16.67% | -25.75% | -28.39% | -30.50% | -13.14% | -26.26% | -32.68% | -56.55% | -31.29% | 595.13% | -5.79% | -85.20% |