|
Revenue
|
48.39M | 84.31M | 88.20M | 107.98M | 122.27M | 131.51M | 155.41M | 166.10M | 186.68M | 191.62M | 203.81M | 217.34M | 231.12M | 108.89M | 118.82M | 117.97M | 125.27M | 127.97M | 135.79M | 139.07M | 150.39M | 163.31M |
|
Cost of Revenue
|
29.83M | 49.02M | 51.75M | 58.13M | 75.29M | 72.44M | 79.61M | 91.38M | 108.63M | 111.52M | 116.68M | 128.18M | 146.51M | 36.38M | 35.59M | 33.81M | 45.92M | 37.84M | 37.59M | 40.39M | 46.33M | 48.75M |
|
Gross Profit
|
18.56M | 35.28M | 36.45M | 49.86M | 46.98M | 59.07M | 75.80M | 74.73M | 78.05M | 80.10M | 87.12M | 89.16M | 84.61M | 72.51M | 83.23M | 84.16M | 79.35M | 90.13M | 98.20M | 98.68M | 104.06M | 114.56M |
|
Research & Development
|
2.44M | 3.43M | 4.71M | 5.63M | 7.57M | 9.30M | 11.14M | 11.38M | 13.15M | 13.42M | 14.40M | 14.59M | 13.15M | 13.93M | 13.94M | 13.12M | 14.77M | 16.32M | 15.86M | 14.81M | 16.10M | 16.94M |
|
Other Operating Expenses
|
30.05M | 42.92M | 43.77M | 53.80M | 106.48M | 94.32M | 101.29M | 111.50M | 110.46M | 125.05M | 125.92M | 160.85M | 139.82M | 127.33M | 124.56M | 119.80M | -41.66M | 114.87M | 117.25M | 101.49M | 96.34M | 106.93M |
|
Operating Expenses
|
33.58M | 47.45M | 49.55M | 60.51M | 114.96M | 104.71M | 113.53M | 124.00M | 124.77M | 139.60M | 141.45M | 176.60M | 154.03M | 142.33M | 139.57M | 134.01M | -25.69M | 132.36M | 135.63M | 117.22M | 113.29M | 124.93M |
|
Operating Income
|
-15.01M | -12.17M | -13.11M | -10.65M | -67.99M | -45.64M | -37.73M | -49.27M | -46.72M | -59.50M | -54.32M | -87.43M | -69.42M | -69.83M | -56.34M | -49.85M | 105.04M | -42.23M | -37.42M | -18.54M | -9.23M | -10.37M |
|
EBIT
|
-15.01M | -12.17M | -13.11M | -10.65M | -67.99M | -45.64M | -37.73M | -49.27M | -46.72M | -59.50M | -54.32M | -87.43M | -69.42M | -69.83M | -56.34M | -49.85M | 105.04M | -42.23M | -37.42M | -18.54M | -9.23M | -10.37M |
|
Other Non Operating Income
|
0.49M | -0.08M | -0.64M | -2.17M | -0.48M | -0.06M | 0.14M | -11.68M | 1.80M | 6.33M | 28.47M | 11.67M | 10.76M | 15.07M | 14.93M | 13.93M | 14.22M | 13.70M | 10.70M | 10.51M | 8.79M | 7.24M |
|
Non Operating Income
|
0.49M | -0.08M | -0.64M | -2.17M | -0.48M | -0.06M | 0.14M | -11.68M | 1.80M | 6.33M | 28.47M | 11.67M | 10.76M | 15.07M | 14.93M | 13.93M | 14.22M | 13.70M | 10.70M | 10.51M | 8.79M | 7.24M |
|
EBT
|
-14.52M | -12.26M | -13.74M | -12.82M | -68.47M | -45.70M | -37.59M | -60.95M | -44.91M | -53.16M | -25.86M | -75.76M | -58.66M | -54.75M | -41.40M | -35.93M | 119.26M | -28.53M | -26.72M | -8.03M | -0.44M | -3.13M |
|
Tax Provisions
|
0.01M | 0.04M | 0.02M | 0.02M | 0.09M | 0.04M | -0.78M | -0.40M | -0.23M | 0.01M | 0.50M | -7.00M | 0.14M | 0.24M | -1.01M | 0.13M | 0.20M | 0.12M | 0.39M | 0.23M | 0.21M | 0.50M |
|
Profit After Tax
|
-14.53M | -12.30M | -13.76M | -12.84M | -68.55M | -45.73M | -36.81M | -60.60M | -44.69M | -53.17M | -26.33M | -68.80M | -58.80M | -54.99M | -40.38M | -36.06M | 119.11M | -28.64M | -27.11M | -8.26M | -0.65M | -3.62M |
|
Income from Continuing Operations
|
-14.53M | -12.30M | -13.76M | -12.84M | -68.55M | -45.73M | -36.81M | -60.55M | -44.69M | -53.17M | -26.35M | -68.76M | -58.80M | -54.99M | -40.39M | -36.06M | 119.06M | -28.64M | -27.12M | -8.26M | -0.65M | -3.63M |
|
Consolidated Net Income
|
-14.53M | -12.30M | -13.76M | -12.84M | -68.55M | -45.73M | -36.81M | -60.55M | -44.69M | -53.17M | -26.35M | -68.76M | -58.80M | -54.99M | -40.39M | -36.06M | 119.06M | -28.64M | -27.12M | -8.26M | -0.65M | -3.63M |
|
Income towards Parent Company
|
-14.53M | -12.30M | -13.76M | -12.84M | -68.55M | -45.73M | -36.81M | -60.55M | -44.69M | -53.17M | -26.35M | -68.76M | -58.80M | -54.99M | -40.39M | -36.06M | 119.06M | -28.64M | -27.12M | -8.26M | -0.65M | -3.63M |
|
Net Income towards Common Stockholders
|
-14.53M | -12.30M | -13.76M | -12.84M | -68.55M | -45.73M | -36.81M | -60.55M | -44.69M | -53.17M | -26.35M | -68.76M | -58.80M | -54.99M | -40.39M | -36.06M | 119.06M | -28.64M | -27.12M | -8.26M | -0.65M | -3.63M |
|
EPS (Basic)
|
-0.12 | -0.10 | -0.11 | -0.10 | -0.29 | -0.08 | -0.03 | -0.11 | -0.08 | -0.10 | -0.05 | -0.13 | -0.11 | -0.10 | -0.08 | -0.07 | 0.23 | -0.06 | -0.06 | -0.02 | 0.00 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.12 | -0.10 | -0.11 | -0.10 | -0.29 | -0.08 | -0.03 | -0.11 | -0.08 | -0.10 | -0.05 | -0.13 | -0.11 | -0.10 | -0.08 | -0.07 | 0.23 | -0.06 | -0.05 | -0.02 | 0.00 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
| | | 530.25M | 530.25M | 540.14M | 540.14M | 542.80M | 544.44M | 548.87M | 545.10M | 538.58M | 540.63M | 530.60M | 521.85M | 513.81M | 518.11M | 508.37M | 502.39M | 504.32M | 468.27M | 448.23M |
|
Shares Outstanding (Diluted Average)
|
120.05M | 124.23M | 122.93M | 130.84M | 234.67M | 538.90M | 362.76M | 542.57M | 544.70M | 548.99M | 545.40M | 539.74M | 538.99M | 535.80M | 532.54M | 517.99M | 525.41M | 522.39M | 518.85M | 501.22M | 481.26M | 470.29M |
|
EBITDA
|
-15.01M | -12.17M | -13.11M | -12.88M | -68.62M | -46.02M | -38.65M | -66.48M | -46.77M | -53.55M | -22.99M | -64.75M | -57.09M | -55.35M | -37.77M | -37.65M | 118.66M | -26.54M | -28.27M | -8.22M | -0.47M | -2.12M |
|
Tax Rate
|
| | | | | | 2.08% | 0.66% | 0.51% | | | 9.24% | | | 2.45% | | 0.17% | | | | | |