|
Revenue
|
28.03M | 32.27M | -0.23M | 36.23M | 45.49M | 57.61M | 82.39M | 115.92M | 133.22M | 152.68M | 146.56M | 173.88M | 183.70M | 188.70M | 184.23M | 209.09M | 230.27M | 239.69M | 230.22M | 266.09M | 277.18M | 280.13M | 253.42M | 304.94M | 318.96M | 312.35M |
|
Cost of Revenue
|
13.36M | 16.71M | 16.81M | 16.26M | 19.58M | 28.06M | 33.01M | 42.27M | 51.69M | 55.31M | 67.39M | 68.64M | 64.34M | 60.51M | 56.88M | 55.29M | 60.29M | 60.91M | 57.80M | 57.07M | 65.68M | 54.01M | 58.08M | 67.88M | 70.34M | 68.46M |
|
Gross Profit
|
19.38M | 21.58M | 23.70M | 22.71M | 27.59M | 33.30M | 44.06M | 57.57M | 64.95M | 79.00M | 69.65M | 77.53M | 81.47M | 86.01M | 86.96M | 87.91M | 96.17M | 101.48M | 99.70M | 108.21M | 114.28M | 115.87M | 111.84M | 129.07M | 135.16M | 133.58M |
|
Research & Development
|
7.56M | 8.34M | 10.31M | 9.74M | 12.14M | 16.38M | 17.04M | 22.22M | 30.09M | 32.01M | 36.84M | 35.64M | 36.60M | 37.41M | 30.80M | 34.03M | 33.08M | 34.67M | 27.62M | 27.47M | 30.52M | 32.15M | 30.20M | 32.42M | 32.69M | 33.19M |
|
Selling, General & Administrative
|
4.88M | 6.29M | 6.60M | 6.80M | 8.23M | 20.77M | 17.24M | 22.28M | 23.08M | 21.66M | 28.24M | 30.24M | 25.13M | 28.43M | 22.14M | 24.94M | 26.32M | 29.93M | 22.54M | 31.86M | 31.25M | 29.46M | 22.58M | 34.71M | 29.10M | 29.57M |
|
Restructuring Costs
|
| | 1.16M | | | | 1.76M | 0.20M | | | 0.61M | 1.21M | 0.60M | 1.32M | 25.55M | 0.47M | 0.08M | 1.23M | 5.42M | 9.54M | 0.16M | 6.37M | 1.43M | 1.21M | 1.62M | 1.38M |
|
Other Operating Expenses
|
18.16M | 23.40M | 26.12M | 27.51M | 27.86M | 40.77M | 51.15M | 64.04M | 86.56M | 103.89M | 0.58M | 115.33M | 105.95M | 843.34M | 0.23M | 86.70M | 88.67M | 87.14M | 2.78M | 83.42M | 90.23M | 81.90M | 0.10M | 102.78M | 108.40M | 107.07M |
|
Operating Expenses
|
30.61M | 38.03M | 44.19M | 44.05M | 48.23M | 77.91M | 87.19M | 108.73M | 139.73M | 157.55M | 183.50M | 182.42M | 168.28M | 910.50M | 169.80M | 146.15M | 148.15M | 152.99M | 140.98M | 152.28M | 152.16M | 149.87M | 691.89M | 171.13M | 171.82M | 171.22M |
|
Operating Income
|
-11.23M | -16.45M | -20.48M | -21.33M | -20.65M | -44.61M | -43.13M | -51.16M | -74.78M | -78.55M | -113.85M | -104.89M | -86.82M | -824.49M | -82.84M | -58.24M | -51.99M | -51.51M | -41.28M | -44.08M | -37.88M | -34.00M | -580.05M | -42.05M | -36.66M | -37.64M |
|
EBIT
|
-11.23M | -16.45M | -20.48M | -21.33M | -20.65M | -44.61M | -43.13M | -51.16M | -74.78M | -78.55M | -113.85M | -104.89M | -86.82M | -824.49M | -82.84M | -58.24M | -51.99M | -51.51M | -41.28M | -44.08M | -37.88M | -34.00M | -580.05M | -42.05M | -36.66M | -37.64M |
|
Interest & Investment Income
|
2.30M | 2.98M | | 0.47M | 0.90M | | 0.68M | 1.20M | 1.08M | 1.84M | 1.69M | 2.31M | 4.87M | 6.52M | 9.75M | 10.50M | 11.55M | 11.71M | 10.38M | 10.98M | 10.31M | 9.23M | 8.14M | 6.11M | 5.67M | 5.33M |
|
Other Non Operating Income
|
-0.06M | 0.14M | | 0.48M | 0.29M | 0.78M | 0.55M | 0.25M | 0.01M | 0.33M | 0.03M | 0.44M | 0.03M | -0.42M | 0.05M | 0.67M | 0.69M | 0.07M | -0.27M | 0.09M | 0.01M | 0.09M | -0.39M | -0.50M | -0.18M | |
|
EBT
|
-10.54M | -16.16M | -20.71M | -21.64M | -20.78M | -44.68M | -42.98M | -50.93M | -74.06M | -77.52M | -112.84M | -102.89M | -81.97M | -816.19M | -73.19M | -47.88M | -41.24M | -40.61M | -30.76M | -33.91M | -28.34M | -25.61M | -571.65M | -48.26M | -31.44M | -32.79M |
|
Tax Provisions
|
-0.46M | -0.40M | -2.11M | -1.52M | -1.31M | -2.02M | -0.94M | -1.59M | -14.98M | -12.03M | 1.68M | -2.09M | -2.02M | -1.39M | 1.28M | 0.82M | 1.25M | -0.38M | 1.78M | 1.10M | 1.32M | 0.98M | 4.29M | 1.30M | 1.26M | 0.79M |
|
Profit After Tax
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -29.66M | -26.59M | -575.94M | -49.57M | -32.70M | -33.58M |
|
Income from Continuing Operations
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -29.66M | -26.59M | -575.94M | -49.57M | -32.70M | -33.58M |
|
Consolidated Net Income
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -29.66M | -26.59M | -575.94M | -49.57M | -32.70M | -33.58M |
|
Income towards Parent Company
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -114.52M | -100.80M | -79.94M | -814.80M | -74.47M | -48.70M | -42.49M | -40.23M | -32.54M | -35.01M | -29.66M | -26.59M | -575.94M | -49.57M | -32.70M | -33.58M |
|
Net Income towards Common Stockholders
|
-10.07M | -15.76M | -18.60M | -20.12M | -19.47M | -42.65M | -42.05M | -49.34M | -59.09M | -65.49M | -22.86M | -100.80M | -79.94M | -814.80M | -0.40M | -48.70M | -42.49M | -40.23M | 8.53M | -35.01M | -29.66M | -26.59M | 15.01M | -49.57M | -32.70M | -33.58M |
|
EPS (Basic)
|
-0.12 | -0.18 | -0.21 | -0.22 | -0.20 | -0.39 | -0.34 | -0.38 | -0.43 | -0.44 | -0.15 | -0.68 | -0.53 | -5.39 | 0.00 | | -0.28 | -0.26 | 0.06 | | | -0.17 | 0.10 | | | |
|
Shares Outstanding (Weighted Average)
|
84.93M | 85.66M | 89.09M | 92.46M | 94.99M | 109.56M | 123.87M | 130.88M | 138.80M | 148.17M | 148.47M | 148.97M | 149.69M | 151.19M | 151.77M | | 153.48M | 154.19M | 154.86M | | | 154.28M | 153.68M | | | |
|
EBITDA
|
-10.07M | -15.76M | -24.87M | -13.22M | -13.39M | -34.58M | -47.10M | -49.03M | -64.46M | -67.33M | -114.65M | -110.35M | -88.69M | -804.20M | -72.51M | -48.33M | -46.43M | -33.95M | -36.25M | -35.29M | -24.46M | -38.93M | -571.93M | -39.03M | -32.86M | -32.73M |
|
Interest Expenses
|
-1.71M | -1.99M | 0.23M | 0.30M | 0.43M | | -0.15M | -0.23M | -0.72M | -1.03M | -1.01M | | | | | | | | | -10.17M | -9.54M | | | 6.21M | -5.22M | |
|
Tax Rate
|
4.40% | 2.49% | 10.19% | 7.02% | 6.31% | 4.53% | 2.18% | 3.13% | 20.22% | 15.52% | -1.49% | 2.03% | 2.47% | 0.17% | -1.75% | -1.72% | -3.04% | 0.94% | -5.79% | -3.25% | -4.66% | -3.81% | -0.75% | -2.70% | -4.01% | -2.41% |