|
Revenue
|
6.91M | 7.46M | 7.30M | 7.80M | 8.42M | 8.49M | 8.71M | 8.76M | 8.80M | 10.47M | 11.32M | 12.89M | 15.16M | 15.61M | 14.20M | 14.89M | 41.33M | 43.14M | 45.16M | 18.32M | 18.18M | 20.67M | 23.22M | 25.00M | 23.03M | 24.37M | 25.13M | 27.28M | 59.70M | 63.13M | 60.76M | 60.49M | 57.43M | 62.26M | 59.14M | 61.42M | 63.42M | 67.75M | 69.10M | 76.47M | 95.58M | 101.71M | 104.67M | 106.87M | 106.03M | 86.98M | 125.44M | 126.00M | 115.53M | 121.72M | 121.34M | 125.73M | 117.17M | 125.07M | 128.78M | 138.71M | 137.22M | 146.92M | 151.95M | 155.55M | 156.24M | 164.50M | 167.82M | 172.00M | 168.03M | 181.33M | 187.80M |
|
Cost of Revenue
|
3.09M | 3.38M | 3.67M | | 4.34M | 4.58M | 4.82M | 4.85M | 4.94M | 5.81M | 6.25M | 7.06M | 8.02M | 8.24M | 8.31M | 8.46M | 8.41M | 8.45M | 8.71M | 9.16M | 9.47M | 10.43M | 12.92M | 13.53M | 13.48M | 13.56M | 13.96M | 15.05M | 32.53M | 34.52M | 33.42M | 33.23M | 34.48M | 34.91M | 34.24M | 34.66M | 36.12M | 37.22M | 36.77M | 39.37M | 48.46M | 52.75M | 53.84M | 56.95M | 59.66M | 58.97M | 71.38M | 68.54M | 73.96M | 68.73M | 74.10M | 80.47M | 78.94M | 81.13M | 79.89M | 81.88M | 82.41M | 87.03M | 89.64M | 87.96M | 90.77M | 92.01M | 92.94M | 94.74M | 94.79M | 104.07M | 107.35M |
|
Gross Profit
|
3.82M | 4.08M | 3.62M | | 4.07M | 3.92M | 3.89M | 3.90M | 3.87M | 4.66M | 5.07M | 5.83M | 7.14M | 7.37M | 5.89M | 6.43M | 7.25M | 7.16M | 8.17M | 9.16M | 8.71M | 10.24M | 10.29M | 11.47M | 9.54M | 10.81M | 11.17M | 12.23M | 27.17M | 28.61M | 27.34M | 27.26M | 22.95M | 27.35M | 24.89M | 26.76M | 27.30M | 30.53M | 32.32M | 37.11M | 47.12M | 48.97M | 50.83M | 49.92M | 46.37M | 28.01M | 54.06M | 57.45M | 41.57M | 52.99M | 47.24M | 45.26M | 38.23M | 43.95M | 48.89M | 56.83M | 54.81M | 59.89M | 62.31M | 67.59M | 65.47M | 72.49M | 74.88M | 77.26M | 73.25M | 77.26M | 80.45M |
|
Research & Development
|
| | | | | | | | 0.12M | 0.17M | | | 0.50M | 0.53M | 0.81M | 0.45M | 0.83M | 0.62M | 0.34M | 0.65M | 0.63M | 0.63M | 1.01M | 0.41M | 0.67M | 0.80M | 0.87M | 1.86M | 1.45M | 1.31M | 0.97M | 0.93M | 0.86M | 0.95M | 1.27M | 0.56M | 0.96M | 1.07M | 0.45M | 0.53M | 1.21M | 2.59M | 2.61M | 2.08M | 2.06M | 2.10M | 1.96M | 2.10M | 2.46M | 3.50M | 7.41M | 8.51M | 7.71M | 8.63M | 7.31M | 6.67M | 7.39M | 7.50M | 5.29M | 7.13M | 7.62M | 7.89M | 7.68M | 7.97M | 10.18M | 9.02M | 8.69M |
|
Selling, General & Administrative
|
2.34M | 2.21M | 2.46M | | 2.90M | 2.77M | 2.92M | 2.68M | 2.70M | 2.91M | 3.31M | 3.11M | 3.75M | 4.07M | 3.93M | 4.10M | 4.17M | 4.06M | 4.33M | 4.82M | 5.05M | 5.87M | 6.37M | 6.51M | 6.52M | 7.08M | 7.44M | 12.60M | 18.00M | 18.78M | 19.02M | 8.12M | 17.02M | 18.43M | 18.27M | 16.64M | 17.07M | 20.98M | 21.05M | 25.72M | 32.14M | 29.58M | 33.05M | 33.22M | 36.34M | 34.61M | 36.13M | 36.71M | 40.48M | 54.64M | 63.84M | 62.39M | 66.25M | 57.95M | 64.28M | 54.88M | 61.55M | 60.31M | 61.49M | 59.76M | 65.80M | 63.33M | 66.97M | 63.64M | 68.21M | 71.75M | 69.87M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.52M | 4.68M | 3.07M | 2.12M | 1.21M | 2.40M | | | | | | |
|
Other Operating Expenses
|
1.33M | 1.72M | 1.79M | | 1.76M | 1.94M | 1.98M | 1.79M | 1.75M | 1.68M | 1.73M | 2.34M | 2.04M | 1.93M | 1.84M | 1.69M | 1.93M | 1.97M | 0.22M | -2.07M | -0.57M | -0.10M | -0.04M | -33.63M | -45.53M | -4.03M | 2.75M | 2.99M | 5.80M | 6.33M | 5.96M | 9.29M | 5.65M | 6.13M | -1.06M | 5.86M | 6.78M | 7.68M | 6.90M | 8.05M | 11.22M | 12.32M | 11.51M | 12.30M | 13.26M | 10.20M | 11.30M | 13.11M | 13.75M | 17.22M | 15.70M | 15.92M | 16.30M | 17.07M | 16.81M | 17.14M | 16.26M | 18.90M | 17.61M | 18.07M | 20.22M | 23.22M | 21.42M | 24.05M | 22.68M | 44.12M | 28.89M |
|
Operating Expenses
|
3.67M | 3.94M | 4.25M | | 4.67M | 4.71M | 4.90M | 4.47M | 4.58M | 4.77M | 5.03M | 5.46M | 6.28M | 6.53M | 6.58M | 6.24M | 6.94M | 6.65M | 7.01M | 7.96M | 8.31M | 9.66M | 10.37M | 10.15M | 10.11M | 10.79M | 11.06M | 17.44M | 25.25M | 26.41M | 25.95M | 18.34M | 23.53M | 25.51M | 26.96M | 23.06M | 24.80M | 29.74M | 28.40M | 34.29M | 44.57M | 44.49M | 47.17M | 47.60M | 51.66M | 46.91M | 49.40M | 51.91M | 56.68M | 75.36M | 86.95M | 86.82M | 90.26M | 83.65M | 88.40M | 83.21M | 89.89M | 89.78M | 86.51M | 86.16M | 96.04M | 94.44M | 96.08M | 95.66M | 101.07M | 124.89M | 107.46M |
|
Operating Income
|
0.15M | 0.14M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.71M | -0.11M | 0.04M | 0.38M | 0.86M | 0.84M | -0.68M | 0.20M | 0.30M | 0.51M | 1.16M | 1.20M | 0.39M | 0.58M | -0.07M | 1.32M | -0.56M | 0.03M | 0.11M | -5.22M | 1.92M | 2.19M | 1.40M | -3.35M | -0.58M | 1.84M | -2.06M | 3.70M | 2.50M | 0.79M | 3.92M | 2.82M | 2.55M | 4.48M | 3.66M | 2.32M | -5.29M | -18.91M | 4.67M | 5.54M | -15.11M | -22.37M | -39.71M | -41.57M | -52.03M | -39.70M | -39.51M | -26.38M | -35.07M | -29.89M | -24.20M | -18.57M | -30.57M | -21.94M | -21.20M | -18.40M | -27.82M | -47.63M | -27.01M |
|
EBIT
|
0.15M | 0.14M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.71M | -0.11M | 0.04M | 0.38M | 0.86M | 0.84M | -0.68M | 0.20M | 0.30M | 0.51M | 1.16M | 1.20M | 0.39M | 0.58M | -0.07M | 1.32M | -0.56M | 0.03M | 0.11M | -5.22M | 1.92M | 2.19M | 1.40M | -3.35M | -0.58M | 1.84M | -2.06M | 3.70M | 2.50M | 0.79M | 3.92M | 2.82M | 2.55M | 4.48M | 3.66M | 2.32M | -5.29M | -18.91M | 4.67M | 5.54M | -15.11M | -22.37M | -39.71M | -41.57M | -52.03M | -39.70M | -39.51M | -26.38M | -35.07M | -29.89M | -24.20M | -18.57M | -30.57M | -21.94M | -21.20M | -18.40M | -27.82M | -47.63M | -27.01M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | -0.28M | | | | -0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.22M | 4.53M | 4.84M | 4.83M | 4.59M | 4.67M | 4.33M | 3.72M | 2.26M | 1.56M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.12M | 0.03M | 0.04M | -5.17M | -1.02M | 0.04M | 0.49M | 0.22M | 7.41M | 0.01M | 0.27M | -4.85M | 0.17M | 0.09M | -0.93M | 0.17M | -0.41M | 0.03M | -0.00M | -0.11M | 0.73M | -0.10M | 0.12M | -0.26M | -0.00M | 0.32M | -0.43M | 0.07M | 0.48M | -0.34M |
|
Non Operating Income
|
| -0.12M | -0.13M | | | -0.16M | -0.19M | 0.19M | | -0.18M | -0.18M | -0.22M | | -0.26M | | | | | -0.23M | -0.24M | -0.27M | -0.25M | -0.22M | 0.79M | -0.20M | -0.19M | -0.24M | 2.62M | | | | | | | | -0.01M | 0.06M | -0.12M | 0.03M | 0.04M | -5.17M | 0.01M | 0.04M | 0.49M | 0.22M | 7.41M | 0.01M | 0.27M | -4.85M | 0.17M | 0.09M | -0.93M | 0.17M | -0.41M | 0.03M | -0.00M | -0.11M | 0.73M | -0.10M | 0.12M | -0.26M | -0.00M | 0.32M | -0.43M | 0.07M | 0.48M | -0.34M |
|
EBT
|
0.03M | 0.01M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.89M | -0.29M | 0.04M | 0.38M | 0.60M | 0.55M | -0.97M | -0.11M | 0.02M | 0.27M | 0.93M | 0.96M | 0.13M | 0.33M | -0.29M | 1.13M | -0.76M | -0.16M | -0.12M | -3.45M | 0.33M | 0.74M | -0.07M | -8.84M | -1.94M | 0.43M | -3.46M | 2.32M | 1.08M | -0.74M | 2.08M | 1.40M | -4.45M | 2.17M | 3.49M | 2.44M | -5.89M | -17.96M | 2.22M | 7.57M | -21.14M | 73.44M | -23.17M | -44.20M | -53.16M | -41.03M | -39.62M | -25.52M | -33.72M | -26.64M | -21.45M | -15.29M | -27.68M | -19.02M | -17.85M | -16.13M | -25.66M | -45.82M | -26.39M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | 0.02M | | 0.03M | 0.11M | 0.03M | 0.05M | | 0.08M | 0.01M | 0.01M | 0.00M | -1.97M | 0.17M | 0.33M | -0.01M | -2.20M | -0.78M | -0.05M | 0.80M | -2.22M | 0.44M | -0.36M | 0.05M | 1.05M | -2.02M | 0.17M | 1.35M | -3.86M | 1.09M | -11.13M | -0.34M | -7.85M | 0.98M | -2.44M | -2.82M | -2.44M | -3.75M | -5.73M | -2.77M | -2.84M | -2.92M | -2.31M | -2.94M | -0.96M | -0.62M | -0.38M | -0.15M | -0.80M | 0.27M | -0.72M | 0.74M |
|
Profit After Tax
|
0.03M | 0.01M | -0.76M | 2.96M | 0.75M | -0.98M | -1.20M | -0.38M | -0.89M | -0.29M | -0.14M | 0.15M | 0.60M | 0.55M | -0.97M | -0.11M | 0.00M | 0.27M | 0.90M | 0.86M | 0.10M | 0.27M | -0.29M | 1.05M | -0.76M | -0.18M | -0.12M | -1.47M | 0.15M | 0.41M | -0.07M | -6.22M | -1.17M | 0.48M | -4.26M | 4.55M | 0.64M | -0.38M | 2.02M | 0.35M | -2.42M | 1.99M | 2.14M | 6.30M | -6.98M | -6.82M | 2.56M | 15.42M | -22.11M | 75.87M | -20.35M | -41.76M | -49.41M | -35.30M | -36.85M | -22.69M | -30.80M | -24.33M | -18.52M | -14.33M | -27.06M | -18.64M | -17.70M | -15.32M | -25.92M | -45.09M | -27.13M |
|
Income from Continuing Operations
|
0.03M | 0.01M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.89M | -0.29M | 0.04M | 0.38M | 0.60M | 0.55M | -0.97M | -0.11M | 0.00M | 0.27M | 0.90M | 0.86M | 0.10M | 0.27M | -0.29M | 1.05M | -0.76M | -0.18M | -0.13M | -1.47M | 0.15M | 0.41M | -0.07M | -6.64M | -1.17M | 0.48M | -4.26M | 4.55M | 0.64M | -0.38M | 2.02M | 0.35M | -2.42M | 1.99M | 2.14M | 6.30M | -6.98M | -6.82M | 2.56M | 15.42M | -22.11M | 75.87M | -20.35M | -41.76M | -49.41M | -35.30M | -36.85M | -22.69M | -30.80M | -24.33M | -18.52M | -14.33M | -27.06M | -18.64M | -17.70M | -15.32M | -25.92M | -45.09M | -27.13M |
|
Consolidated Net Income
|
0.03M | 0.01M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.89M | -0.29M | 0.04M | 0.38M | 0.60M | 0.55M | -0.97M | -0.11M | 0.00M | 0.27M | 0.90M | 0.86M | 0.10M | 0.27M | -0.29M | 1.05M | -0.76M | -0.18M | -0.13M | -1.47M | 0.15M | 0.41M | -0.07M | -6.64M | -1.17M | 0.48M | -4.26M | 4.55M | 0.64M | -0.38M | 2.02M | 0.35M | -2.42M | 1.99M | 2.14M | 6.30M | -6.98M | -6.82M | 2.56M | 15.42M | -22.11M | 75.87M | -20.35M | -41.76M | -49.41M | -35.30M | -36.85M | -22.69M | -30.80M | -24.33M | -18.52M | -14.33M | -27.06M | -18.64M | -17.70M | -15.32M | -25.92M | -45.09M | -27.13M |
|
Income towards Parent Company
|
0.03M | 0.01M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.89M | -0.29M | 0.04M | 0.38M | 0.60M | 0.55M | -0.97M | -0.11M | 0.00M | 0.27M | 0.90M | 0.86M | 0.10M | 0.27M | -0.29M | 1.05M | -0.76M | -0.18M | -0.13M | -1.47M | 0.15M | 0.41M | -0.07M | -6.64M | -1.17M | 0.48M | -4.26M | 4.55M | 0.64M | -0.38M | 2.02M | 0.35M | -2.42M | 1.99M | 2.14M | 6.30M | -6.98M | -6.82M | 2.56M | 15.42M | -22.11M | 75.87M | -20.35M | -41.76M | -49.41M | -35.30M | -36.85M | -22.69M | -30.80M | -24.33M | -18.52M | -14.33M | -27.06M | -18.64M | -17.70M | -15.32M | -25.92M | -45.09M | -27.13M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 5.57M | 5.57M | 5.57M | 7.97M | 0.89M | 0.93M | 0.91M | 2.69M | 1.00M | 2.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.03M | 0.01M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.89M | -0.29M | 0.04M | 0.38M | 0.60M | 0.55M | -0.97M | -0.11M | 0.00M | 0.27M | 0.90M | 0.86M | 0.10M | 0.27M | -0.29M | 1.05M | -0.76M | -0.18M | -0.12M | -1.59M | -5.41M | -5.15M | -5.63M | -14.20M | -3.73M | -2.16M | -6.92M | 1.86M | -2.21M | 5.92M | 2.02M | 0.35M | -2.42M | 1.99M | 2.14M | 6.30M | -6.98M | -6.98M | 4.53M | 15.42M | -22.11M | -20.67M | -20.35M | -41.76M | -49.41M | -35.30M | -36.85M | -22.69M | -30.80M | -24.33M | -18.52M | -14.33M | -27.06M | -18.64M | -17.70M | -15.32M | -25.92M | -45.09M | -27.13M |
|
EPS (Basic)
|
0.00 | 0.00 | -0.02 | | -0.02 | -0.02 | -0.03 | -0.01 | -0.02 | -0.01 | 0.00 | 0.01 | 0.01 | 0.01 | -0.02 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.00 | 0.01 | -0.01 | 0.02 | -0.01 | 0.00 | 0.00 | -0.03 | -0.07 | -0.07 | -0.07 | -0.18 | -0.05 | -0.03 | -0.09 | 0.02 | -0.03 | 0.07 | 0.02 | 0.00 | -0.03 | 0.02 | 0.02 | 0.06 | -0.07 | -0.06 | 0.02 | 0.14 | -0.19 | 0.64 | -0.17 | -0.35 | -0.40 | -0.28 | -0.30 | -0.18 | -0.25 | -0.19 | -0.15 | -0.11 | -0.21 | -0.15 | -0.14 | -0.12 | -0.20 | -0.35 | -0.21 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | -0.02 | | -0.02 | -0.02 | -0.03 | | -0.02 | -0.01 | 0.00 | | 0.01 | 0.01 | -0.02 | | | 0.01 | 0.02 | 0.02 | 0.00 | 0.01 | -0.01 | 0.02 | -0.01 | 0.00 | 0.00 | -0.03 | -0.07 | -0.07 | -0.07 | -0.18 | -0.05 | -0.03 | -0.09 | 0.02 | -0.03 | 0.07 | 0.02 | 0.00 | -0.03 | 0.02 | 0.02 | 0.06 | -0.07 | -0.06 | 0.04 | 0.14 | -0.19 | 0.59 | -0.17 | -0.35 | -0.40 | -0.28 | -0.30 | -0.18 | -0.25 | -0.19 | -0.15 | -0.11 | -0.21 | -0.15 | -0.14 | -0.12 | -0.20 | -0.35 | -0.21 |
|
Shares Outstanding (Weighted Average)
|
31.71M | 33.07M | 36.61M | 37.18M | 37.26M | 37.28M | 37.38M | 37.41M | 42.81M | 42.83M | 43.09M | 43.24M | 44.84M | 45.16M | 45.27M | 45.28M | 45.28M | 48.89M | 48.97M | 48.97M | 49.12M | 49.68M | 50.17M | 59.97M | 60.37M | 60.51M | 60.35M | 75.86M | 77.12M | 77.89M | 77.89M | 78.51M | 78.82M | 79.24M | 79.39M | 80.41M | 80.51M | 80.62M | 81.64M | 93.02M | 94.57M | 103.86M | 104.41M | 104.83M | 104.83M | 105.34M | 110.43M | 111.03M | 116.94M | 117.93M | 122.82M | 123.12M | 124.03M | 124.76M | 125.80M | 126.30M | 127.46M | 127.58M | 127.55M | 127.47M | 127.61M | 127.71M | 128.16M | 128.36M | 128.46M | 128.69M | 129.18M |
|
Shares Outstanding (Diluted Average)
|
35.63M | 38.49M | 36.00M | | 37.22M | 37.31M | 37.38M | | 41.73M | 42.86M | 43.10M | | 47.42M | 47.65M | 48.23M | | | | | | 53.47M | 53.73M | 54.44M | | 60.28M | 60.42M | 60.54M | | 76.07M | 77.45M | 78.14M | 77.54M | 78.65M | 79.41M | 79.62M | 79.43M | 80.51M | 90.17M | 90.90M | 91.57M | 94.74M | 102.34M | 107.88M | 103.61M | 104.48M | 107.89M | 119.19M | 111.79M | 116.20M | 131.24M | 122.56M | 119.96M | 123.63M | 124.07M | 124.42M | 124.22M | 125.03M | 125.36M | 125.69M | 125.50M | 126.11M | 126.41M | 126.95M | 126.66M | 127.38M | 127.95M | 128.41M |
|
EBITDA
|
0.15M | 0.14M | -0.63M | | -0.59M | -0.59M | -1.01M | -0.56M | -0.71M | -0.11M | 0.04M | 0.38M | 0.86M | 0.84M | -0.68M | 0.20M | 0.30M | 0.51M | 1.16M | 1.20M | 0.39M | 0.58M | -0.07M | 1.32M | -0.56M | 0.03M | 0.11M | -5.22M | 1.92M | 2.19M | 1.40M | -3.35M | -0.58M | 1.84M | -2.06M | 3.70M | 2.50M | 0.79M | 3.92M | 2.82M | 2.55M | 4.48M | 3.66M | 2.32M | -5.29M | -18.91M | 4.67M | 5.54M | -15.11M | -22.37M | -39.71M | -41.57M | -52.03M | -39.70M | -39.51M | -26.38M | -35.07M | -29.89M | -24.20M | -18.57M | -30.57M | -21.94M | -21.20M | -18.40M | -27.82M | -47.63M | -27.01M |
|
Interest Expenses
|
0.11M | 0.13M | | | | | | | 0.18M | 0.18M | | | 0.26M | 0.29M | 0.29M | 0.31M | 0.28M | | 0.23M | 0.23M | 0.27M | | | | | | | | | | | | | | | | 1.49M | 1.41M | 1.87M | 1.46M | 1.83M | 1.30M | 0.20M | 0.38M | 0.82M | 1.55M | 2.46M | 2.19M | 1.18M | 0.90M | 1.30M | 4.84M | 1.30M | 0.93M | 0.14M | 5.21M | 1.76M | 1.78M | 1.69M | 1.68M | 1.69M | 1.67M | 1.64M | 1.62M | 1.62M | 0.93M | 0.60M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 85.00% | | 3.12% | 11.01% | 20.93% | 15.69% | | 7.02% | | | | 57.27% | 52.89% | 44.56% | 8.22% | 24.89% | 40.07% | | | | 40.48% | 48.44% | 2.60% | 74.82% | 45.49% | 8.08% | 38.61% | | | 62.00% | | | | | 12.18% | 5.53% | 7.06% | 13.96% | 7.00% | 11.12% | 8.67% | 8.67% | 13.68% | 6.28% | 2.24% | 1.97% | 0.84% | 4.99% | | 1.58% | |