|
Revenue
|
| | 12.10M | 18.75M | 32.19M | 26.97M | 99.14M | -148.30M | 48.34M | 71.47M | 67.05M | 83.39M | 79.86M | 108.63M | 112.21M | 122.54M | 137.78M | 156.80M | 180.85M |
|
Cost of Revenue
|
| | 2.77M | 3.87M | 4.22M | 5.03M | 6.94M | 6.71M | 0.49M | 7.70M | 9.09M | 9.58M | 10.58M | 12.32M | 20.11M | 17.90M | 17.87M | 18.60M | 20.26M |
|
Gross Profit
|
| | 9.33M | 14.88M | 27.97M | 21.94M | 92.20M | -155.01M | 47.85M | 63.77M | 57.96M | 73.81M | 69.28M | 96.31M | 92.11M | 104.64M | 119.92M | 138.19M | 160.60M |
|
Research & Development
|
28.68M | 23.95M | 19.24M | 27.43M | 20.82M | 13.80M | 16.48M | 14.39M | 15.17M | 23.77M | 17.11M | 20.05M | 26.33M | 24.02M | 26.06M | 35.22M | 19.32M | 18.75M | 24.17M |
|
Selling, General & Administrative
|
20.60M | 21.85M | 20.76M | 22.74M | 22.22M | 23.84M | 24.68M | 27.21M | 29.05M | 29.18M | 34.47M | 36.74M | 38.68M | 42.40M | 46.40M | 40.53M | 43.53M | 46.86M | 49.10M |
|
Other Operating Expenses
|
| 2.47M | 2.77M | 4.70M | 12.47M | 8.70M | 11.56M | 14.23M | 15.32M | 21.68M | 26.40M | 26.52M | 31.38M | 42.34M | 49.42M | 66.08M | 61.66M | 71.02M | 83.56M |
|
Operating Expenses
|
49.28M | 48.26M | 42.76M | 54.88M | 55.51M | 46.34M | 52.72M | 55.84M | 59.54M | 74.63M | 77.97M | 83.31M | 96.40M | 108.75M | 121.87M | 141.84M | 124.51M | 136.64M | 156.83M |
|
Operating Income
|
-49.28M | -40.55M | -30.67M | -36.13M | -23.32M | -19.37M | 46.41M | 6.05M | -11.20M | -3.15M | -10.93M | 0.08M | -16.54M | -0.12M | -9.66M | -19.30M | 13.27M | 20.16M | 24.02M |
|
EBIT
|
-49.28M | -40.55M | -30.67M | -36.13M | -23.32M | -19.37M | 46.41M | 6.05M | -11.20M | -3.15M | -10.93M | 0.08M | -16.54M | -0.12M | -9.66M | -19.30M | 13.27M | 20.16M | 24.02M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.08M | 0.03M | 0.10M | 0.32M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | 0.03M | 0.10M | 0.32M | 0.79M | 1.83M | 1.92M | 2.43M | 2.37M | 2.27M | 2.42M | 2.46M | 2.32M | 2.29M | 2.72M | 3.14M |
|
EBT
|
-49.27M | -40.55M | -30.66M | -43.80M | -23.29M | -19.27M | 46.73M | 90.91M | -9.36M | -1.24M | -8.50M | -72.03M | -14.28M | 2.30M | -7.20M | -16.98M | 15.56M | 22.88M | 27.16M |
|
Tax Provisions
|
0.21M | 1.01M | -0.12M | 0.28M | 1.93M | 0.72M | -177.36M | 2.38M | 2.91M | -16.21M | 5.36M | -22.79M | 3.43M | 6.21M | 5.49M | -8.09M | 7.03M | 5.04M | 8.72M |
|
Profit After Tax
|
-49.48M | -41.56M | -30.54M | -36.33M | -25.21M | -19.98M | 224.09M | 4.46M | -12.27M | 14.97M | -13.86M | 25.24M | -17.70M | -3.91M | -12.69M | -8.89M | 8.54M | 17.83M | 18.43M |
|
Income from Continuing Operations
|
-49.48M | -41.56M | -30.54M | -44.08M | -25.21M | -19.98M | 224.09M | 88.53M | -12.27M | 14.97M | -13.86M | -49.24M | -17.70M | -3.91M | -12.69M | -8.89M | 8.54M | 17.83M | 18.43M |
|
Consolidated Net Income
|
-49.48M | -41.56M | -30.54M | -44.08M | -25.21M | -19.98M | 224.09M | 88.53M | -12.27M | 14.97M | -13.86M | -49.24M | -17.70M | -3.91M | -12.69M | -8.89M | 8.54M | 17.83M | 18.43M |
|
Income towards Parent Company
|
-49.48M | -41.56M | -30.54M | -44.08M | -25.21M | -19.98M | 224.09M | 88.53M | -12.27M | 14.97M | -13.86M | -49.24M | -17.70M | -3.91M | -12.69M | -8.89M | 8.54M | 17.83M | 18.43M |
|
Net Income towards Common Stockholders
|
-49.48M | -41.56M | -30.54M | -44.08M | -25.21M | -19.98M | 224.09M | 88.53M | -12.27M | 14.97M | -13.86M | -49.24M | -17.70M | -3.91M | -12.69M | -8.89M | 8.54M | 17.83M | 18.43M |
|
EPS (Basic)
|
-0.72 | -0.61 | -0.44 | -0.52 | -0.36 | -0.29 | 3.23 | 0.06 | -0.18 | 0.21 | -0.20 | 0.36 | -0.25 | -0.06 | -0.18 | -0.12 | 0.12 | 0.24 | 0.25 |
|
EPS (Weighted Average and Diluted)
|
-0.72 | -0.61 | -0.44 | -0.52 | -0.36 | -0.29 | 3.18 | 0.05 | -0.18 | 0.21 | -0.20 | 0.36 | -0.25 | -0.06 | -0.18 | -0.12 | 0.11 | 0.23 | 0.23 |
|
Shares Outstanding (Weighted Average)
|
68.23M | 68.52M | 68.52M | 68.89M | 69.10M | 69.28M | 69.47M | 69.53M | 69.90M | 69.90M | 70.17M | 70.34M | 70.62M | 70.94M | 71.24M | 72.20M | 72.64M | 72.97M | 74.11M |
|
Shares Outstanding (Diluted Average)
|
68.27M | 68.40M | 68.66M | 68.58M | 69.14M | 69.29M | 70.55M | 70.42M | 69.75M | 71.63M | 70.19M | 71.92M | 70.63M | 71.00M | 71.73M | 71.42M | 76.15M | 77.94M | 80.04M |
|
EBITDA
|
-49.47M | -41.52M | -30.62M | -36.35M | -25.25M | -19.97M | 224.11M | 4.58M | -12.26M | 14.93M | -13.87M | 25.24M | -17.76M | -3.98M | -12.60M | -9.01M | 8.54M | 17.94M | 18.33M |
|
Tax Rate
|
| | 0.38% | | | | | 2.62% | | | | 31.63% | | | | 47.65% | 45.14% | 22.05% | 32.12% |