|
Revenue
|
| | | | | 166.20M | 180.00M | 144.30M | 154.10M | 163.20M | 175.80M | 160.90M | 217.90M | 182.10M | 197.20M | 191.20M | 230.40M | 192.60M | 207.10M | 206.80M | 254.30M | 202.00M | 222.90M | 223.10M |
|
Cost of Revenue
|
| | | | | 103.70M | 100.40M | 82.40M | 100.20M | 98.80M | 96.80M | 91.10M | 120.90M | 103.00M | 109.20M | 110.40M | 121.90M | 105.50M | 109.70M | 113.90M | 132.00M | 105.90M | 120.40M | 118.60M |
|
Gross Profit
|
| | | | | 62.50M | 79.60M | 61.90M | 53.90M | 64.40M | 79.00M | 69.80M | 97.00M | 79.10M | 88.00M | 80.80M | 108.50M | 87.10M | 97.40M | 92.90M | 122.30M | 96.10M | 102.50M | 104.50M |
|
Research & Development
|
| | | | | 11.00M | 8.20M | 8.50M | 6.70M | 7.10M | 7.40M | 8.00M | 7.80M | 7.60M | 8.40M | 7.90M | 7.80M | 7.90M | 8.80M | 10.20M | 8.10M | 8.70M | 10.00M | 10.10M |
|
Selling, General & Administrative
|
| | 0.06M | 1.44M | 2.39M | 60.40M | 66.70M | 62.30M | 70.10M | 90.90M | 91.00M | 89.40M | 91.00M | 85.10M | 84.00M | 83.70M | 87.30M | 84.10M | 87.50M | 84.30M | 85.20M | 78.70M | 82.60M | 87.00M |
|
Other Operating Expenses
|
| | | | | | | | | | 55.20M | | 160.10M | | 6.20M | 0.30M | | | -1.20M | | | | | |
|
Operating Expenses
|
| | 0.06M | 1.44M | 2.39M | 71.40M | 74.90M | 70.80M | 76.80M | 98.00M | 153.60M | 97.40M | 258.90M | 92.70M | 98.60M | 91.90M | 95.10M | 92.00M | 95.10M | 94.50M | 93.30M | 87.40M | 92.60M | 97.10M |
|
Operating Income
|
| | | | | -8.90M | 4.70M | -8.90M | -22.90M | -33.60M | -74.60M | -27.60M | -161.90M | -13.60M | -10.60M | -11.10M | 13.40M | -4.90M | 2.30M | -1.60M | 29.00M | 8.70M | 9.90M | 7.40M |
|
EBIT
|
| | -0.06M | -32.20M | -45.46M | -8.90M | 4.70M | -8.90M | -22.90M | -33.60M | -74.60M | -27.60M | -161.90M | -13.60M | -10.60M | -11.10M | 13.40M | -4.90M | 2.30M | -1.60M | 29.00M | 8.70M | 9.90M | 7.40M |
|
Interest & Investment Income
|
| | | 0.06M | 0.07M | 0.01M | 0.01M | 0.01M | | | | | 0.60M | 1.10M | 1.00M | 1.30M | 1.40M | 1.70M | 2.00M | 1.40M | 1.50M | 1.90M | 2.00M | 2.20M |
|
Other Non Operating Income
|
| | | | | 4.00M | -1.10M | 1.40M | -1.60M | -1.50M | -3.30M | -3.10M | 3.00M | -2.60M | 0.20M | -1.50M | | -0.80M | -0.60M | 0.90M | -1.90M | 2.80M | 13.50M | 0.60M |
|
Non Operating Income
|
| | | | | 0.20M | 0.50M | -0.10M | -0.30M | | | 0.40M | -0.10M | 0.20M | 0.10M | 0.30M | 0.20M | -0.10M | -0.60M | 0.40M | 0.40M | -0.30M | | -0.10M |
|
EBT
|
| | -0.06M | -32.20M | -45.46M | -47.80M | -39.60M | -51.40M | -29.80M | -23.10M | -66.70M | -55.40M | -161.40M | -44.00M | -29.60M | -13.70M | -18.00M | -25.30M | -11.30M | -13.00M | 15.70M | 0.60M | 7.80M | 1.20M |
|
Tax Provisions
|
| | -0.01M | -0.07M | -0.25M | -7.10M | 14.40M | -4.70M | -6.80M | -4.10M | -7.40M | -5.00M | -1.70M | -1.10M | -1.20M | -0.80M | -3.50M | 1.20M | 0.70M | 1.00M | -0.20M | 0.20M | -0.70M | -1.90M |
|
Profit After Tax
|
| | -0.05M | -32.13M | -45.21M | -40.70M | -54.00M | -46.70M | -23.00M | -19.00M | -59.30M | -50.40M | -159.70M | -42.90M | -28.40M | -12.90M | -14.50M | -26.50M | -12.00M | -14.00M | 15.90M | 0.40M | 8.50M | 3.10M |
|
Income from Non-Controlling Interests
|
| | | | | | -0.10M | | -0.80M | -1.30M | -0.70M | -3.30M | -6.20M | -1.00M | -0.70M | -0.80M | 0.70M | -0.70M | -0.30M | -0.40M | 0.90M | 0.10M | 0.20M | 0.20M |
|
Income from Continuing Operations
|
| | -0.05M | -32.13M | -45.21M | -40.70M | -54.00M | -46.70M | -23.00M | -19.00M | -59.30M | -50.40M | -159.70M | -42.90M | -28.40M | -12.90M | -14.50M | -26.50M | -12.00M | -14.00M | 15.90M | 0.40M | 8.50M | 3.10M |
|
Consolidated Net Income
|
| | -0.05M | -32.13M | -45.21M | -40.70M | -54.00M | -46.70M | | -19.00M | | | | -42.90M | -6.20M | -0.30M | | -26.50M | 1.20M | | | 0.40M | | |
|
Income towards Parent Company
|
| | -0.05M | -32.13M | -45.21M | -40.70M | -54.00M | -46.70M | | -19.00M | | | | -42.90M | -6.20M | -0.30M | | -26.50M | 1.20M | | | 0.40M | | |
|
Net Income towards Common Stockholders
|
| | -0.05M | -32.13M | -45.21M | 9.68M | -8.67M | -1.02M | | -19.00M | | | | -42.90M | -6.20M | -0.30M | | -26.50M | 1.20M | | | 0.40M | | |
|
EPS (Basic)
|
| | -0.01 | -0.35 | -1.21 | -6.18 | -1.32 | -7.01 | -0.12 | -0.10 | -0.32 | -0.26 | -0.85 | -0.22 | -0.14 | -0.06 | -0.07 | -0.13 | -0.06 | -0.07 | 0.07 | 0.00 | 0.04 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| | -0.01 | | | -6.18 | -1.32 | -7.01 | -0.12 | -0.10 | -0.32 | -0.26 | -0.85 | -0.22 | -0.14 | -0.06 | -0.07 | -0.13 | -0.06 | -0.07 | 0.07 | 0.00 | 0.03 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
6.30M | 20.12M | 6.45M | 73.37M | 37.40M | 6.59M | 6.55M | 6.67M | 180.77M | 180.77M | 180.99M | 181.33M | 181.15M | 187.70M | 199.18M | 199.22M | 196.37M | 199.73M | 202.20M | 206.68M | 204.99M | 225.66M | 225.34M | 225.08M |
|
Shares Outstanding (Diluted Average)
|
6.30M | | 6.45M | | | 6.59M | 6.55M | 6.67M | 180.77M | 180.77M | 180.99M | 181.33M | 181.15M | 187.70M | 199.18M | 199.22M | 196.37M | 199.73M | 202.20M | 206.68M | 204.99M | 226.92M | 243.59M | 256.25M |
|
EBITDA
|
| | -0.06M | -32.20M | -45.46M | -8.90M | 4.70M | -8.90M | -22.90M | -33.60M | -74.60M | -27.60M | -161.90M | -13.60M | -10.60M | -11.10M | 13.40M | -4.90M | 2.30M | -1.60M | 29.00M | 8.70M | 9.90M | 7.40M |
|
Interest Expenses
|
| | | | | 32.20M | 32.70M | 33.00M | 6.20M | | | 13.10M | 13.10M | 16.00M | 14.60M | 15.50M | 15.80M | 15.50M | 15.10M | 14.10M | 13.20M | 12.50M | 11.80M | 8.90M |
|
Tax Rate
|
| | 20.90% | 0.20% | 0.56% | 14.85% | -36.36% | 9.14% | 22.82% | 17.75% | 11.09% | 9.03% | 1.05% | 2.50% | 4.05% | 5.84% | 19.44% | -4.74% | -6.19% | -7.69% | -1.27% | 33.33% | -8.97% | -158.33% |