|
Revenue
|
| 111.01M | 131.59M | 122.24M | 134.63M | 150.43M | 147.88M | 142.14M | 1.20M | 162.65M | 155.28M | 146.63M | 165.94M | 168.85M | 167.27M | 158.66M | 174.21M | 177.36M | 168.60M | 161.71M | 183.11M | 192.51M | 190.16M |
|
Cost of Revenue
|
| 40.17M | 46.83M | 40.90M | 71.36M | 65.43M | 72.57M | 69.92M | 76.87M | 1.20M | 67.37M | 47.92M | 60.40M | 63.75M | 59.21M | 55.91M | 68.38M | 63.61M | 54.72M | 53.38M | 66.56M | 69.58M | 67.83M |
|
Gross Profit
|
| 75.25M | 87.75M | 82.39M | 90.67M | 100.57M | 100.61M | 93.86M | 99.25M | 105.50M | 104.96M | 99.18M | 105.54M | 105.11M | 108.06M | 102.76M | 105.83M | 113.75M | 113.88M | 108.32M | 116.55M | 125.11M | 127.89M |
|
Research & Development
|
| 10.16M | 10.91M | 10.24M | 10.50M | 28.43M | 26.86M | 18.21M | 17.96M | 16.20M | 17.46M | 18.82M | 19.68M | 19.90M | 21.49M | 22.11M | 23.96M | 25.80M | 23.18M | 16.65M | 21.32M | 21.64M | 19.48M |
|
Restructuring Costs
|
| 12.61M | 10.42M | 15.32M | 13.16M | 33.84M | 28.19M | 31.38M | 29.49M | 28.97M | 30.10M | 27.50M | 26.50M | 26.94M | 25.24M | 27.67M | 23.07M | 26.68M | 28.15M | 31.05M | 39.22M | 37.00M | 34.07M |
|
Other Operating Expenses
|
| -1.76M | | | 71.36M | 65.81M | | | 76.87M | 71.72M | 67.61M | 47.93M | 60.15M | 53.52M | 51.07M | 46.13M | 53.75M | 60.13M | 46.29M | 47.51M | 47.04M | 69.58M | 67.83M |
|
Operating Expenses
|
| 64.71M | 68.17M | 67.02M | 95.03M | 128.08M | 128.12M | 119.56M | 124.32M | 116.89M | 115.17M | 94.25M | 106.34M | 100.36M | 97.81M | 95.90M | 100.78M | 112.61M | 97.61M | 95.21M | 107.58M | 128.21M | 121.39M |
|
Operating Income
|
| 10.53M | 19.59M | 15.37M | -4.35M | -27.51M | -27.51M | -25.70M | -25.08M | -11.39M | -10.20M | 4.93M | -0.80M | 4.75M | 10.26M | 6.85M | 5.05M | 1.15M | 16.27M | 13.11M | 8.97M | -3.10M | 6.49M |
|
EBIT
|
| 10.53M | 19.59M | 15.37M | -4.35M | -27.51M | -27.51M | -25.70M | -25.08M | -11.39M | -10.20M | 4.93M | -0.80M | 4.75M | 10.26M | 6.85M | 5.05M | 1.15M | 16.27M | 13.11M | 8.97M | -3.10M | 6.49M |
|
Interest & Investment Income
|
| | | | | -9.31M | -9.96M | | -0.05M | 0.03M | 0.54M | 1.29M | 1.58M | 2.24M | 2.69M | 2.71M | 2.89M | 2.31M | 1.34M | 1.30M | 1.48M | 2.07M | 2.14M |
|
Other Non Operating Income
|
| -0.35M | 1.61M | 3.56M | 0.25M | 0.42M | -7.75M | | -1.54M | -2.02M | -2.54M | 1.62M | 0.69M | 0.62M | -0.88M | 1.19M | 0.09M | 0.01M | 1.74M | -1.75M | 0.35M | 0.65M | -0.10M |
|
Non Operating Income
|
| -0.35M | 1.61M | 3.56M | 0.25M | 0.42M | -0.37M | 0.89M | -1.54M | -2.02M | -2.54M | 1.62M | 0.69M | 0.62M | -0.88M | 1.19M | 0.09M | 0.01M | 1.74M | -1.75M | 0.35M | 0.65M | -0.10M |
|
EBT
|
| -3.50M | 12.54M | 10.22M | -12.76M | -36.40M | -45.58M | -24.87M | -26.67M | -13.38M | -12.20M | 4.59M | 1.48M | 7.52M | 12.00M | 10.50M | 7.97M | 3.36M | 19.28M | 12.47M | 10.61M | -0.54M | 8.38M |
|
Tax Provisions
|
| 0.60M | 3.13M | 0.80M | -2.94M | 2.00M | -5.91M | -4.10M | -0.92M | -0.64M | -0.22M | 2.84M | 3.84M | 6.13M | 4.50M | 3.11M | 3.23M | 2.05M | 8.23M | -0.39M | 5.50M | -0.30M | 3.90M |
|
Profit After Tax
|
| -4.06M | 9.41M | 9.42M | -9.82M | -38.40M | -39.67M | -20.77M | -25.75M | -12.74M | -11.98M | 1.74M | -2.36M | 1.40M | 7.53M | 7.38M | 4.74M | 1.31M | 11.05M | 12.85M | 5.13M | -0.27M | 4.51M |
|
Income from Continuing Operations
|
| -4.10M | 9.41M | 9.42M | -9.82M | -38.40M | -39.67M | -20.77M | -25.75M | -12.74M | -11.98M | 1.74M | -2.36M | 1.40M | 7.50M | 7.38M | 4.74M | 1.31M | 11.05M | 12.85M | 5.11M | -0.24M | 4.48M |
|
Consolidated Net Income
|
| -4.10M | 9.41M | 9.42M | -9.82M | -38.40M | -39.67M | -20.77M | -25.75M | -12.74M | -11.98M | 1.74M | -2.36M | 1.40M | 7.50M | 7.38M | 4.74M | 1.31M | 11.05M | 12.85M | 5.11M | -0.24M | 4.48M |
|
Income towards Parent Company
|
| -4.10M | 9.41M | 9.42M | -9.82M | -38.40M | -39.67M | -20.77M | -25.75M | -12.74M | -11.98M | 1.74M | -2.36M | 1.40M | 7.50M | 7.38M | 4.74M | 1.31M | 11.05M | 12.85M | 5.11M | -0.24M | 4.48M |
|
Net Income towards Common Stockholders
|
| -4.10M | 9.41M | 9.42M | -9.82M | -38.40M | -39.67M | -20.77M | -30.61M | -12.74M | -11.98M | 1.74M | -2.36M | 1.40M | 7.50M | 7.38M | 4.74M | 1.31M | 11.05M | 12.85M | 5.11M | -0.24M | 4.48M |
|
EPS (Basic)
|
| -0.03 | 0.06 | 0.06 | -0.08 | -0.31 | -0.20 | -0.08 | -0.15 | -0.06 | -0.06 | 0.01 | -0.01 | 0.01 | 0.04 | 0.04 | 0.03 | 0.01 | 0.06 | 0.08 | 0.03 | 0.00 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
| | 0.05 | 0.06 | -0.08 | -0.31 | -0.20 | -0.08 | -0.15 | -0.06 | -0.06 | 0.01 | -0.01 | 0.01 | 0.04 | 0.04 | 0.02 | 0.01 | 0.06 | 0.07 | 0.03 | 0.00 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
123.83M | 124.68M | 124.85M | | 125.06M | 125.42M | 196.35M | | 198.26M | 198.04M | 196.98M | | 191.29M | 191.34M | 191.22M | | 188.62M | 186.44M | 182.55M | | 176.83M | 180.88M | 180.06M |
|
Shares Outstanding (Diluted Average)
|
128.55M | | 127.34M | | 125.06M | 125.42M | 196.35M | | 198.26M | 198.04M | 196.98M | | 191.29M | 194.83M | 197.45M | | 193.40M | 189.93M | 185.37M | | 180.62M | 182.69M | 186.73M |
|
EBITDA
|
| 10.53M | 19.59M | 15.37M | -4.35M | -27.51M | -27.51M | -25.70M | -25.08M | -11.39M | -10.20M | 4.93M | -0.80M | 4.75M | 10.26M | 6.85M | 5.05M | 1.15M | 16.27M | 13.11M | 8.97M | -3.10M | 6.49M |
|
Interest Expenses
|
| 8.86M | 8.66M | 8.72M | 8.65M | 9.31M | 9.96M | 0.12M | 0.05M | | | | 0.08M | 0.09M | 0.07M | 0.25M | 0.06M | 0.11M | 0.07M | 0.20M | 0.18M | 0.17M | 0.15M |
|
Tax Rate
|
| -17.16% | 24.93% | 7.78% | 23.01% | -5.49% | 12.96% | 16.49% | 3.45% | 4.78% | 1.83% | 61.97% | 259.43% | 81.45% | 37.51% | 29.67% | 40.51% | 60.89% | 42.69% | -3.11% | 51.82% | 55.15% | 46.55% |