|
Revenue
|
0.04M | 8.02M | 8.47M | 10.36M | 8.70M | 10.58M | 10.60M | 13.00M | 10.95M | 12.95M | 12.78M | 15.66M | 14.54M | 17.48M | 18.29M | 20.88M | 25.72M | 27.61M | 29.64M | 33.49M | 26.73M | 28.62M | 28.64M | 30.72M | 29.00M | 28.17M | 22.19M | 25.08M | 25.53M | 23.91M | 24.75M | 27.75M | 25.25M | 26.43M | 28.96M | 32.33M | 30.11M | 28.20M | 26.50M | 32.44M | 3.10M | 26.06M | 39.86M | 44.61M | 32.79M | 31.02M | 28.50M | 38.27M | 26.50M | 18.78M | 25.65M | 27.02M | 25.12M | 27.67M | 25.37M | 28.19M | 45.54M | 22.49M | 22.09M | 108.20M | 40.80M | 21.76M | 19.55M |
|
Cost of Revenue
|
| 2.90M | 2.45M | 3.58M | 2.91M | 2.96M | 3.31M | 4.01M | 3.55M | 3.93M | 3.52M | 4.33M | 4.26M | 4.88M | 5.14M | 4.26M | 8.70M | 9.96M | 10.56M | 11.75M | 9.89M | 11.16M | 10.46M | 11.49M | 10.79M | 11.24M | 9.07M | 14.91M | 10.85M | 10.79M | 11.41M | 16.89M | 11.82M | 12.84M | 13.14M | 7.06M | 11.39M | 11.10M | 10.52M | 12.45M | 9.64M | 9.48M | 12.77M | 15.63M | 11.66M | 12.73M | 13.33M | 15.60M | 12.34M | 14.35M | 16.43M | 15.85M | 12.84M | 14.06M | 14.21M | 14.83M | 21.35M | 12.12M | 9.96M | 57.47M | 21.05M | 11.13M | 10.07M |
|
Gross Profit
|
| 5.12M | 6.01M | 6.77M | 5.78M | 7.61M | 7.29M | 8.99M | 7.40M | 9.02M | 9.26M | 11.32M | 10.28M | 12.60M | 13.15M | 16.62M | 17.02M | 17.65M | 19.08M | 21.74M | 16.84M | 17.46M | 18.18M | 19.23M | 18.22M | 16.93M | 13.12M | 10.17M | 14.68M | 13.12M | 13.33M | 10.85M | 13.43M | 13.59M | 15.82M | 18.81M | 16.99M | 15.36M | 13.84M | 17.89M | 13.00M | 11.82M | 20.80M | 28.98M | 21.13M | 18.29M | 15.18M | 22.67M | 14.16M | 4.43M | 9.22M | 11.17M | 12.28M | 13.60M | 11.15M | 13.36M | 24.19M | 10.37M | 12.13M | 50.74M | 19.74M | 10.63M | 9.48M |
|
Research & Development
|
| 3.45M | 3.46M | 2.91M | 3.22M | 3.42M | 3.29M | 4.00M | 4.28M | 3.99M | 4.07M | 4.26M | 4.20M | 5.00M | 5.00M | 5.75M | 7.65M | 11.37M | 12.69M | 11.72M | 9.99M | 10.09M | 9.44M | 9.74M | 10.41M | 9.98M | 9.25M | 8.77M | 8.52M | 7.46M | 7.68M | 7.16M | 7.26M | 7.39M | 7.43M | 7.96M | 8.37M | 7.87M | 7.12M | 8.28M | 8.70M | 8.45M | 8.13M | 11.19M | 10.75M | 9.44M | 9.21M | 8.54M | 8.87M | 12.61M | 8.49M | 7.42M | 6.43M | 6.18M | 6.37M | 6.91M | 15.98M | 7.24M | 6.94M | 40.62M | 11.33M | 6.22M | 6.36M |
|
Selling, General & Administrative
|
| 5.90M | 5.65M | 5.87M | 7.44M | 7.84M | 8.05M | 7.97M | 9.40M | 9.42M | 9.10M | 10.55M | 11.15M | 11.60M | 12.10M | 13.57M | 15.26M | 18.66M | 18.57M | 18.84M | 20.09M | 21.22M | 19.56M | 22.09M | 25.48M | 23.84M | 21.12M | 22.77M | 22.58M | 20.98M | 20.10M | 15.86M | 18.80M | 18.99M | 20.02M | 21.97M | 22.82M | 22.13M | 20.73M | 18.79M | 22.70M | 20.62M | 22.66M | 31.93M | 27.61M | 24.25M | 24.07M | 22.96M | 30.88M | 30.08M | 26.34M | 20.22M | 21.30M | 22.60M | 22.29M | 21.35M | 46.94M | 24.86M | 24.47M | 80.87M | 38.71M | 28.11M | 26.59M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 10.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | 3.41M | 4.63M | 1.20M | 2.30M | 2.00M | 1.69M | 17.16M | 5.75M | 5.08M | 2.96M | 1.55M | 1.73M | 9.43M |
|
Other Operating Expenses
|
| 2.90M | 2.45M | 3.58M | 2.91M | 5.96M | 3.31M | 4.01M | 3.55M | 3.93M | 3.52M | 4.33M | 4.26M | 4.88M | 6.14M | 6.20M | 8.70M | 9.96M | 11.42M | 12.77M | 10.65M | 11.96M | 7.44M | 12.59M | 11.98M | 12.49M | 10.30M | -34.77M | 11.97M | 11.96M | 12.56M | -36.50M | | | | 51.31M | 13.12M | 12.83M | 12.46M | 14.55M | 11.16M | 10.72M | 14.54M | 18.39M | 13.75M | 14.60M | 14.84M | 18.02M | 14.27M | | 0.01M | | -45.05M | -39.56M | -41.20M | -55.28M | -50.02M | -57.67M | -26.94M | -34.05M | 1.12M | 0.27M | 0.04M |
|
Operating Expenses
|
| 12.25M | 11.56M | 12.37M | 13.57M | 17.23M | 14.65M | 15.97M | 17.23M | 17.33M | 16.69M | 19.15M | 19.60M | 21.47M | 23.24M | 25.52M | 42.30M | 39.98M | 42.68M | 43.32M | 40.73M | 43.28M | 36.45M | 44.41M | 47.87M | 46.31M | 40.67M | -3.23M | 43.07M | 40.40M | 40.35M | -13.48M | 26.06M | 26.37M | 27.45M | 81.24M | 44.32M | 42.83M | 40.31M | 41.62M | 42.56M | 39.78M | 45.33M | 61.51M | 52.11M | 48.29M | 48.12M | 49.52M | 54.01M | 42.99M | 38.25M | 32.28M | 28.87M | 31.05M | 32.33M | 34.74M | 84.37M | 40.63M | 38.83M | 124.57M | 52.71M | 36.33M | 42.42M |
|
Operating Income
|
| -4.23M | -3.10M | -2.01M | -4.88M | -6.65M | -4.05M | -2.98M | -6.28M | -4.39M | -3.91M | -3.49M | -5.07M | -3.99M | -4.95M | -4.64M | -16.58M | -12.38M | -13.05M | -9.83M | -14.00M | -14.66M | -7.80M | -13.69M | -18.87M | -18.14M | -18.48M | -17.70M | -17.54M | -16.49M | -15.60M | -8.73M | -12.63M | -12.79M | -11.63M | -11.12M | -14.21M | -14.64M | -13.82M | -9.18M | -14.94M | -13.73M | -5.46M | -16.90M | -19.32M | -17.27M | -19.61M | -11.26M | -27.50M | -38.56M | -29.03M | -21.11M | -16.59M | -17.45M | -21.17M | -21.39M | -60.18M | -30.26M | -26.70M | -73.83M | -32.97M | -25.70M | -32.94M |
|
EBIT
|
| -4.23M | -3.10M | -2.01M | -4.88M | -6.65M | -4.05M | -2.98M | -6.28M | -4.39M | -3.91M | -3.49M | -5.07M | -3.99M | -4.95M | -4.64M | -16.58M | -12.38M | -13.05M | -9.83M | -14.00M | -14.66M | -7.80M | -13.69M | -18.87M | -18.14M | -18.48M | -17.70M | -17.54M | -16.49M | -15.60M | -8.73M | -12.63M | -12.79M | -11.63M | -11.12M | -14.21M | -14.64M | -13.82M | -9.18M | -14.94M | -13.73M | -5.46M | -16.90M | -19.32M | -17.27M | -19.61M | -11.26M | -27.50M | -38.56M | -29.03M | -21.11M | -16.59M | -17.45M | -21.17M | -21.39M | -60.18M | -30.26M | -26.70M | -73.83M | -32.97M | -25.70M | -32.94M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | 0.33M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.11M | 0.25M | 0.13M | 0.07M | 0.04M | 0.03M | -0.05M | -0.06M | 0.01M | -0.07M | -0.06M | -0.21M | -0.04M | 0.71M | 0.04M | 0.05M | -0.02M | -0.34M | -0.55M | -1.12M | 0.61M | -0.38M | -0.27M | -0.32M | -0.04M | -0.16M | -0.64M | 0.01M | 0.18M | 0.38M | -0.19M | 0.10M | 0.26M | 0.12M | 0.17M | -9.00M | 0.23M | 0.20M | -3.02M | -0.82M | 0.46M | 0.11M | 0.76M | -0.28M | 0.50M | 0.32M | -0.05M | 0.12M | -0.17M | -0.06M | -0.70M | 1.13M | 0.47M | -0.12M | 1.10M | 25.21M | 0.41M | 0.96M | | 3.87M | 4.96M | -2.09M |
|
Non Operating Income
|
| 0.11M | 0.25M | 0.13M | 0.07M | 0.04M | 0.03M | -0.05M | -0.06M | 0.01M | -0.07M | -0.06M | -0.21M | -0.04M | 0.71M | 0.04M | 0.05M | -0.02M | -0.34M | -0.55M | -1.12M | 0.61M | -0.38M | -0.27M | -0.32M | -0.04M | -0.16M | -0.64M | 0.01M | 0.18M | 0.38M | -0.19M | 0.09M | 0.26M | 0.12M | 0.17M | 0.48M | 0.23M | 0.20M | 0.51M | -0.82M | 0.46M | 0.11M | 0.76M | -0.28M | 0.50M | 0.32M | -0.05M | 0.12M | -0.17M | -0.06M | -0.70M | 1.13M | 0.47M | -0.12M | 1.10M | -2.23M | 0.41M | 0.96M | -4.31M | 3.87M | 4.96M | -2.09M |
|
EBT
|
| -4.68M | -3.39M | -4.86M | -7.29M | -7.12M | -4.47M | -3.42M | -6.65M | -4.58M | -4.09M | -3.57M | -3.51M | -4.03M | -4.24M | -4.60M | -17.56M | -13.81M | -14.51M | -11.83M | -16.57M | -15.50M | -9.63M | -13.08M | -20.65M | -19.64M | -20.10M | -19.80M | -18.98M | -17.76M | -16.68M | -10.38M | -14.43M | -16.45M | -15.53M | -15.02M | -25.42M | -14.90M | -14.05M | -12.33M | -16.66M | -14.16M | -6.24M | -17.04M | -20.49M | -17.66M | -15.27M | -10.24M | -76.86M | -65.15M | -30.14M | -20.77M | -16.58M | -16.74M | -20.95M | -19.94M | -32.03M | -25.41M | -21.80M | -74.82M | -26.18M | -18.28M | -32.90M |
|
Tax Provisions
|
| 0.14M | -0.01M | -0.06M | 0.05M | 0.06M | 0.02M | 0.04M | 0.04M | 0.00M | 0.06M | 0.04M | 0.04M | 0.01M | 0.04M | 0.04M | -2.14M | -1.13M | -0.72M | -0.89M | -0.64M | -0.27M | -0.36M | -0.20M | -0.76M | -1.02M | -0.31M | -2.09M | -1.80M | -0.83M | -0.73M | 0.08M | -1.20M | -0.20M | -0.80M | -0.21M | 0.04M | -1.14M | -1.20M | 0.39M | -0.70M | -1.15M | -0.24M | 1.02M | -1.70M | -0.52M | -1.42M | -0.81M | -0.60M | -1.61M | -0.71M | 0.07M | 0.30M | 0.30M | 0.10M | -0.04M | 0.13M | 0.04M | 0.12M | 0.27M | -0.20M | -0.61M | -1.22M |
|
Profit After Tax
|
| -4.82M | -3.38M | -3.08M | 7.34M | -7.19M | -4.49M | -3.46M | -6.69M | -4.58M | -4.15M | -3.60M | -3.55M | -4.05M | -4.29M | -4.64M | -15.41M | -12.68M | -13.79M | -10.94M | -15.93M | -15.24M | -9.27M | -12.88M | -19.88M | -18.62M | -19.79M | -17.70M | -17.20M | -16.93M | -15.94M | -10.46M | -13.25M | -16.24M | -14.75M | -14.78M | -25.46M | -13.75M | -12.89M | -12.69M | -15.98M | -13.02M | -6.00M | -18.03M | -18.82M | -17.14M | -13.84M | -9.43M | -76.29M | -63.54M | -29.43M | -20.84M | -16.84M | -17.04M | -21.00M | -19.78M | -32.16M | -45.72M | -26.94M | -34.07M | -26.03M | -33.46M | -34.69M |
|
Income from Continuing Operations
|
| -4.82M | -3.38M | -4.80M | -7.34M | -7.19M | -4.49M | -3.46M | -6.69M | -4.58M | -4.15M | -3.60M | -3.55M | -4.05M | -4.29M | -4.64M | -15.41M | -12.68M | -13.79M | -10.94M | -15.93M | -15.24M | -9.27M | -12.88M | -19.88M | -18.62M | -19.79M | -17.70M | -17.18M | -16.93M | -15.94M | -10.46M | -13.23M | -16.24M | -14.73M | -14.81M | -25.46M | -13.75M | -12.86M | -12.72M | -15.96M | -13.02M | -6.00M | -18.06M | -18.79M | -17.14M | -13.84M | -9.43M | -76.26M | -63.54M | -29.43M | -20.84M | -16.88M | -17.04M | -21.05M | -19.89M | -32.16M | -25.44M | -21.92M | -75.09M | -25.98M | -17.67M | -31.68M |
|
Consolidated Net Income
|
| -4.82M | -3.38M | -4.80M | -7.34M | -7.19M | -4.49M | -3.46M | -6.69M | -4.58M | -4.15M | -3.60M | -3.55M | -4.05M | -4.29M | -4.64M | -15.41M | -12.68M | -13.79M | -10.94M | -15.93M | -15.24M | -9.27M | -12.88M | -19.88M | -18.62M | -19.79M | -17.70M | -17.18M | -16.93M | -15.94M | -10.46M | -13.23M | -16.24M | -14.73M | -14.81M | -25.46M | -13.75M | -12.86M | -12.72M | -15.96M | -13.02M | -6.00M | -18.06M | -18.79M | -17.14M | -13.84M | -9.43M | -76.26M | -63.54M | -29.43M | -20.84M | -16.88M | -17.04M | -21.05M | -19.89M | -32.16M | -20.27M | -5.02M | -75.09M | -25.98M | -15.79M | -3.00M |
|
Income towards Parent Company
|
| -4.82M | -3.38M | -4.80M | -7.34M | -7.19M | -4.49M | -3.46M | -6.69M | -4.58M | -4.15M | -3.60M | -3.55M | -4.05M | -4.29M | -4.64M | -15.41M | -12.68M | -13.79M | -10.94M | -15.93M | -15.24M | -9.27M | -12.88M | -19.88M | -18.62M | -19.79M | -17.70M | -17.18M | -16.93M | -15.94M | -10.46M | -13.23M | -16.24M | -14.73M | -14.81M | -25.46M | -13.75M | -12.86M | -12.72M | -15.96M | -13.02M | -6.00M | -18.06M | -18.79M | -17.14M | -13.84M | -9.43M | -76.26M | -63.54M | -29.43M | -20.84M | -16.88M | -17.04M | -21.05M | -19.89M | -32.16M | -20.27M | -5.02M | -75.09M | -25.98M | -15.79M | -3.00M |
|
Preferred Dividend Payments
|
| | | | 9.90M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -4.82M | -3.38M | -3.08M | -17.24M | -7.19M | -4.49M | -3.46M | -6.69M | -4.58M | -4.15M | -3.60M | -3.55M | -4.05M | -4.29M | -4.64M | -15.41M | -12.68M | -13.79M | -10.94M | -15.93M | -15.24M | -9.27M | -12.88M | -19.88M | -18.62M | -19.79M | -17.70M | -17.18M | -16.93M | -15.94M | -10.46M | -13.23M | -16.24M | -14.73M | -14.81M | -25.46M | -13.75M | -12.89M | -12.72M | -15.98M | -13.02M | -6.00M | -18.06M | -18.79M | -17.14M | -13.84M | -9.43M | -76.26M | -63.54M | -29.43M | -20.84M | -16.88M | -17.04M | -21.05M | -19.89M | -32.16M | -45.72M | -26.94M | -34.07M | -25.98M | -33.46M | -34.69M |
|
EPS (Basic)
|
| -2.59 | -1.78 | -1.63 | -1.60 | -0.36 | -0.22 | -0.19 | -0.33 | -0.22 | -0.18 | -0.16 | -0.14 | -0.16 | -0.17 | -0.18 | -0.57 | -0.45 | -0.49 | -0.39 | -0.56 | -0.53 | -0.32 | -0.45 | -0.69 | -0.64 | -0.68 | -0.61 | -0.59 | -0.58 | -0.46 | -0.32 | -0.34 | -0.42 | -0.38 | -0.37 | -0.44 | -0.20 | -0.19 | -0.19 | -0.23 | -0.18 | -0.08 | -0.25 | -0.25 | -0.23 | -0.18 | -0.12 | -0.99 | -0.82 | -0.37 | -0.26 | -0.21 | -0.22 | -0.27 | -0.25 | -0.27 | -0.12 | -0.07 | -0.10 | -0.07 | -0.09 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19 | | -0.18 | -0.08 | -0.25 | -0.25 | -0.23 | -0.18 | -0.12 | -0.99 | -0.82 | -0.37 | -0.26 | -0.21 | -0.22 | -0.27 | -0.25 | -0.27 | -0.12 | -0.07 | -0.10 | -0.07 | -0.09 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
1.74M | 1.86M | 1.90M | 1.89M | 10.75M | 19.98M | 20.08M | 17.85M | 20.39M | 20.54M | 22.54M | 22.14M | 25.24M | 25.44M | 25.53M | 25.48M | 26.90M | 27.96M | 28.09M | 27.77M | 28.47M | 28.80M | 28.76M | 28.71M | 28.86M | 28.94M | 29.07M | 29.01M | 29.24M | 29.34M | 34.51M | 32.98M | 38.86M | 39.00M | 39.23M | 39.65M | 58.41M | 69.16M | 69.47M | 66.78M | 70.46M | 70.92M | 72.49M | 72.04M | 74.71M | 75.45M | 76.30M | 75.79M | 77.03M | 77.82M | 78.90M | 78.31M | 79.08M | 78.87M | 79.15M | 79.16M | 294.12M | 372.33M | 371.54M | 353.25M | 378.23M | 380.50M | 382.63M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 66.78M | | 70.92M | 72.49M | 72.04M | 74.71M | 75.45M | 76.30M | 75.79M | 77.03M | 77.82M | 78.90M | 78.31M | 79.08M | 78.87M | 79.15M | 79.16M | 294.12M | 372.33M | 371.54M | 353.25M | 378.23M | 380.50M | 382.63M |
|
EBITDA
|
| -4.23M | -3.10M | -2.01M | -7.35M | -7.17M | -4.46M | -2.98M | -6.71M | -4.58M | -4.14M | -3.49M | -3.56M | -3.99M | -4.20M | -4.64M | -15.44M | -12.38M | -13.05M | -9.83M | -14.00M | -14.66M | -7.80M | -13.69M | -18.87M | -18.14M | -18.48M | -17.70M | -17.54M | -16.49M | -15.60M | -8.73M | -12.63M | -12.79M | -11.63M | -11.12M | -14.21M | -14.64M | -13.82M | -9.18M | -14.94M | -13.73M | -5.46M | -16.90M | -19.32M | -17.27M | -19.61M | -11.26M | -27.50M | -38.56M | -29.03M | -21.11M | -16.59M | -17.45M | -21.17M | -21.39M | -60.18M | -30.26M | -26.70M | -73.83M | -32.97M | -25.70M | -32.94M |
|
Interest Expenses
|
| 0.56M | 0.54M | 0.54M | 1.76M | 0.51M | 0.44M | 0.39M | 0.31M | 0.20M | 0.11M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 1.03M | 1.42M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.45M | 1.46M | 1.46M | 1.46M | 1.46M | 1.46M | 1.89M | 3.92M | 4.02M | 4.07M | 2.70M | 0.49M | 0.44M | 0.64M | 0.90M | 0.90M | 0.89M | 0.89M | 0.89M | 0.90M | 0.97M | 1.07M | 1.03M | 1.06M | 1.05M | 1.19M | 0.06M | 1.13M | 1.22M | 1.10M | 1.03M | 0.86M | 0.85M | 0.57M | 0.00M | 0.01M | 0.01M |
|
Tax Rate
|
| -3.01% | 0.38% | 1.21% | -0.66% | -0.87% | -0.45% | -1.05% | -0.59% | -0.02% | -1.49% | -0.98% | -1.08% | -0.37% | -0.99% | -0.91% | 12.21% | 8.17% | 4.94% | 7.51% | 3.88% | 1.72% | 3.76% | 1.56% | 3.69% | 5.20% | 1.54% | 10.57% | 9.48% | 4.66% | 4.41% | -0.76% | 8.32% | 1.24% | 5.15% | 1.38% | -0.17% | 7.67% | 8.54% | -3.12% | 4.20% | 8.09% | 3.89% | -5.98% | 8.30% | 2.93% | 9.32% | 7.95% | 0.78% | 2.48% | 2.37% | -0.34% | -1.81% | -1.80% | -0.48% | 0.22% | -0.40% | -0.15% | -0.54% | -0.36% | 0.76% | 3.33% | 3.70% |