|
Revenue
|
29.47M | 34.37M | 43.48M | 157.59M | 173.78M | 224.46M | 225.06M | 231.81M | 240.25M | 276.74M | 408.83M | 444.45M | 484.33M | 509.73M | 591.64M | 660.57M |
|
Cost of Revenue
|
14.25M | 18.59M | 24.06M | 33.03M | 34.73M | 46.35M | 56.05M | 133.70M | 138.29M | 149.48M | 211.99M | 258.56M | 297.27M | 321.83M | 347.04M | 370.47M |
|
Gross Profit
|
15.21M | 15.78M | 19.43M | 26.84M | 31.74M | 40.71M | 43.76M | 98.10M | 101.96M | 127.27M | 196.84M | 185.89M | 187.06M | 187.90M | 244.60M | 290.10M |
|
Research & Development
|
| | 0.54M | 2.28M | 2.44M | 2.69M | 4.20M | 4.65M | 3.64M | 3.00M | 8.49M | 8.23M | 21.87M | 30.33M | 27.31M | 31.16M |
|
Selling, General & Administrative
|
10.06M | 11.27M | 12.33M | 15.84M | 17.40M | 23.81M | 33.63M | 63.93M | 70.36M | 84.82M | 127.99M | 143.79M | 221.35M | 243.36M | 243.10M | 259.74M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 4.52M | 11.09M | |
|
Other Operating Expenses
|
6.89M | 7.48M | 6.96M | 7.50M | -3.34M | -34.08M | -71.36M | 27.37M | -1.06M | 29.40M | 47.35M | 47.86M | 62.59M | 67.32M | 70.84M | 91.31M |
|
Operating Expenses
|
16.94M | 18.75M | 19.84M | 25.62M | 28.56M | 38.50M | 49.39M | 95.95M | 99.05M | 117.22M | 183.83M | 199.88M | 305.81M | 345.52M | 352.34M | 382.21M |
|
Operating Income
|
-1.73M | -2.96M | -0.41M | 1.21M | 3.17M | 2.22M | -5.63M | 2.15M | 2.90M | 10.04M | 13.01M | -13.99M | -118.75M | -157.62M | -107.74M | -92.11M |
|
EBIT
|
-1.73M | -2.96M | -0.41M | 1.21M | 3.17M | 2.22M | -5.63M | 2.15M | 2.90M | 10.04M | 13.01M | -13.99M | -118.75M | -157.62M | -107.74M | -92.11M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 6.08M | 16.90M | 18.43M |
|
Other Non Operating Income
|
| 0.37M | | | | 0.06M | 2.00M | | -0.01M | 0.01M | -4.63M | 7.91M | -0.50M | -0.21M | 0.64M | -0.38M |
|
Non Operating Income
|
-0.52M | -0.34M | -0.77M | -1.15M | -0.99M | 0.06M | 2.00M | | -0.01M | 0.01M | -4.63M | 7.91M | -0.50M | -0.21M | 0.64M | -0.38M |
|
EBT
|
-1.20M | -3.67M | -1.18M | 0.07M | 2.19M | 1.29M | -4.49M | -7.84M | -2.65M | 3.82M | 3.65M | -14.06M | -15.07M | -159.34M | -97.10M | -80.67M |
|
Tax Provisions
|
| | | | 0.15M | 0.16M | -1.95M | -1.70M | -2.25M | 1.18M | -4.36M | -18.23M | -6.73M | -15.09M | -9.13M | -1.95M |
|
Profit After Tax
|
-2.24M | -3.30M | -1.18M | 0.07M | 2.03M | 1.13M | -2.54M | -6.14M | -0.40M | 2.64M | 8.01M | 4.17M | -8.35M | -144.25M | -87.97M | -78.73M |
|
Investment Income
|
| | | | | | | | 0.04M | -0.07M | | | | | | |
|
Income from Continuing Operations
|
-1.20M | -3.67M | -1.18M | 0.07M | 2.03M | 1.13M | -2.54M | -6.14M | -0.40M | 2.64M | 8.01M | 4.17M | -8.35M | -144.25M | -87.97M | -78.73M |
|
Consolidated Net Income
|
-1.20M | -3.67M | -1.18M | 0.07M | 2.03M | 1.13M | -2.54M | -6.14M | -0.40M | 2.64M | 8.01M | 4.17M | -8.35M | -144.25M | -87.97M | -78.73M |
|
Income towards Parent Company
|
-1.20M | -3.67M | -1.18M | 0.07M | 2.03M | 1.13M | -2.54M | -6.14M | -0.40M | 2.64M | 8.01M | 4.17M | -8.35M | -144.25M | -87.97M | -78.73M |
|
Preferred Dividend Payments
|
| | | | | | 0.04M | 18.01M | 10.55M | 5.63M | | | | | | |
|
Net Income towards Common Stockholders
|
-1.20M | -3.67M | -1.18M | 0.07M | 2.03M | 1.13M | -2.66M | -30.82M | -10.94M | 6.09M | 8.01M | 4.17M | -8.35M | -144.25M | -87.97M | -78.73M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | | -0.00M | | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
37.18M | 37.41M | 43.24M | 45.28M | 48.97M | 59.97M | 75.86M | 78.51M | 80.41M | 93.02M | 104.83M | 111.03M | 123.12M | 126.30M | 127.47M | 128.36M |
|
Shares Outstanding (Diluted Average)
|
34.64M | | | | | | | 77.54M | 79.43M | 91.57M | 103.61M | 111.79M | 119.96M | 124.22M | 125.50M | 126.66M |
|
EBITDA
|
-1.73M | -2.96M | -0.41M | 1.21M | 3.17M | 2.22M | -5.63M | 2.15M | 2.90M | 10.04M | 13.01M | -13.99M | -118.75M | -157.62M | -107.74M | -92.11M |
|
Tax Rate
|
| | | | 6.96% | 12.18% | 43.53% | 21.69% | 85.06% | 30.96% | | | 44.63% | 9.47% | 9.40% | 2.42% |