|
Revenue
|
33.24M | 42.56M | 37.92M | 45.31M | 11.30M | 17.33M | 27.07M | 15.78M | 17.95M | 23.68M | 18.41M | 21.15M | 23.00M | 33.86M | 60.91M | 31.15M | 19.77M | 28.51M | 132.87M | 19.55M | 108.80M | 22.66M | 59.95M | 39.37M | 58.88M | 32.77M | 36.34M | 37.45M | 24.73M | 34.59M | 125.90M | 95.47M | 38.02M | 1,087.72M | 27.76M | 10.00M | 28.22M | 23.32M | 29.22M | 33.86M | 50.57M | 48.85M | 30.03M | 23.46M | 23.65M | 28.33M | 24.92M | 25.01M | 24.82M | 21.59M | 23.62M | 22.02M | 21.59M | 20.50M | 24.14M | 23.89M | 21.64M | 23.49M | 24.12M | 29.18M | 10.46M | 11.18M | 11.79M |
|
Cost of Revenue
|
4.30M | 4.89M | 6.25M | 10.24M | 3.26M | 8.14M | 5.04M | 5.45M | 8.71M | 7.20M | 7.23M | 7.29M | 11.66M | 5.01M | 12.88M | 8.96M | 7.91M | 5.11M | 9.22M | 6.30M | 8.44M | 10.53M | 6.76M | 8.36M | 8.87M | 7.71M | 7.03M | 6.60M | 6.13M | 8.99M | 5.67M | 9.75M | 6.65M | 5.52M | 4.78M | 7.46M | 5.44M | 5.02M | 4.93M | 5.99M | 3.81M | 5.77M | 5.57M | 4.32M | 5.76M | 7.67M | 5.31M | 6.16M | 5.32M | 5.12M | 4.97M | 6.23M | 7.06M | 6.99M | 12.43M | 10.56M | 11.21M | 11.22M | 11.01M | 8.61M | 17.26M | 10.32M | 10.30M |
|
Gross Profit
|
28.94M | 37.67M | 31.68M | 35.08M | 8.04M | 9.19M | 22.03M | 10.33M | 9.24M | 16.48M | 11.18M | 13.86M | 11.34M | 28.85M | 48.03M | 22.19M | 11.86M | 23.41M | 123.65M | 13.25M | 100.36M | 12.13M | 53.19M | 31.01M | 50.01M | 25.06M | 29.30M | 30.85M | 18.60M | 25.60M | 120.23M | 85.71M | 31.37M | 1,082.19M | 22.98M | 2.54M | 22.78M | 18.30M | 24.29M | 27.87M | 46.76M | 43.07M | 24.46M | 19.14M | 17.89M | 20.66M | 19.61M | 18.85M | 19.51M | 16.47M | 18.65M | 15.79M | 14.53M | 13.51M | 11.71M | 13.32M | 10.43M | 12.27M | 13.11M | 20.57M | -6.80M | 0.85M | 1.49M |
|
Research & Development
|
23.29M | 25.60M | 27.72M | 31.45M | 30.18M | 32.27M | 31.02M | 33.30M | 35.09M | 33.20M | 34.02M | 46.37M | 45.62M | 52.23M | 43.91M | 48.25M | 38.34M | 36.70M | 34.20M | 38.49M | 47.01M | 45.41M | 43.23M | 47.13M | 49.27M | 52.35M | 51.95M | 50.23M | 61.06M | 60.26M | 65.71M | 81.43M | 99.42M | 88.33M | 102.89M | 108.88M | 118.46M | 106.69M | 99.05M | 110.37M | 108.99M | 96.44M | 100.53M | 102.72M | 95.60M | 101.31M | 103.74M | 99.61M | 107.25M | 42.74M | 33.59M | 34.74M | 30.47M | 29.68M | 24.07M | 29.94M | 27.41M | 29.72M | 35.03M | 28.75M | 30.48M | 29.89M | 27.25M |
|
Selling, General & Administrative
|
9.01M | 10.21M | 10.18M | 11.59M | 11.73M | 11.19M | 12.35M | 11.50M | 10.41M | 10.27M | 10.07M | 10.86M | 10.83M | 9.23M | 10.64M | 9.83M | 9.93M | 9.62M | 9.13M | 12.25M | 10.30M | 10.18M | 9.54M | 13.23M | 10.23M | 11.04M | 10.25M | 12.76M | 11.98M | 16.00M | 12.05M | 12.34M | 18.69M | 20.26M | 18.72M | 23.78M | 25.01M | 22.58M | 23.98M | 27.14M | 26.22M | 24.35M | 26.98M | 27.14M | 31.68M | 29.55M | 29.47M | 32.14M | 27.34M | 20.52M | 22.53M | 21.94M | 21.08M | 17.87M | 21.15M | 17.32M | 20.15M | 20.51M | 18.96M | 17.14M | 24.35M | 17.07M | 16.07M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.48M | 106.05M | 8.53M | 2.75M | 1.60M | 1.36M | 0.65M | 1.89M | | | | | | | |
|
Other Operating Expenses
|
4.30M | 4.89M | 6.25M | 22.81M | 3.26M | 8.14M | 5.04M | 5.45M | 10.38M | 7.20M | 7.23M | 7.29M | 11.66M | 5.01M | 12.88M | 8.96M | 7.91M | 5.11M | 9.22M | 6.30M | 8.44M | 10.53M | 6.76M | 8.36M | 8.87M | 7.71M | 7.03M | 6.60M | 6.13M | 8.99M | 5.67M | 25.73M | 6.65M | 5.52M | 4.78M | 7.46M | 5.44M | 5.02M | 4.93M | 5.99M | 49.00M | 5.77M | 5.57M | 4.32M | 5.76M | 7.67M | 5.31M | 6.16M | 5.32M | 5.12M | 13.27M | 15.06M | 103.16M | 22.19M | 23.14M | 8.25M | 9.51M | 23.03M | 4.48M | -31.05M | 0.17M | 0.45M | 0.14M |
|
Operating Expenses
|
36.59M | 40.70M | 44.15M | 65.85M | 45.17M | 51.59M | 48.41M | 50.25M | 55.88M | 50.67M | 51.31M | 64.53M | 68.11M | 66.47M | 67.43M | 67.04M | 56.17M | 51.43M | 52.55M | 57.04M | 65.76M | 66.13M | 59.53M | 68.73M | 68.37M | 71.09M | 69.24M | 69.60M | 79.17M | 85.25M | 83.44M | 119.50M | 124.76M | 114.12M | 126.40M | 140.12M | 148.91M | 134.28M | 127.96M | 143.50M | 184.20M | 126.56M | 133.08M | 134.18M | 133.04M | 138.53M | 138.52M | 137.92M | 141.38M | 174.42M | 77.93M | 74.49M | 156.30M | 71.10M | 69.01M | 57.40M | 57.07M | 73.26M | 58.47M | 14.83M | 54.99M | 47.41M | 43.46M |
|
Operating Income
|
-3.36M | 1.87M | -6.22M | -20.54M | -33.87M | -34.26M | -21.34M | -34.47M | -37.93M | -26.99M | -32.90M | -43.38M | -45.11M | -32.60M | -6.53M | -35.89M | -36.40M | -22.92M | 80.32M | -37.49M | 43.04M | -43.47M | 0.42M | -29.36M | -9.48M | -38.33M | -32.90M | -32.15M | -54.44M | -50.66M | 69.48M | -24.03M | -86.74M | 973.60M | -98.63M | -100.30M | -120.69M | -110.97M | -98.74M | -109.64M | -133.63M | -77.71M | -103.05M | -110.72M | -109.39M | -110.20M | -113.60M | -112.91M | -116.56M | -152.84M | -54.30M | -52.47M | -134.71M | -50.60M | -44.86M | -33.51M | -35.43M | -49.77M | -34.34M | 14.35M | -44.53M | -36.23M | -31.67M |
|
EBIT
|
-3.36M | 1.87M | -6.22M | -20.54M | -33.87M | -34.26M | -21.34M | -34.47M | -37.93M | -26.99M | -32.90M | -43.38M | -45.11M | -32.60M | -6.53M | -35.89M | -36.40M | -22.92M | 80.32M | -37.49M | 43.04M | -43.47M | 0.42M | -29.36M | -9.48M | -38.33M | -32.90M | -32.15M | -54.44M | -50.66M | 69.48M | -24.03M | -86.74M | 973.60M | -98.63M | -100.30M | -120.69M | -110.97M | -98.74M | -109.64M | -133.63M | -77.71M | -103.05M | -110.72M | -109.39M | -110.20M | -113.60M | -112.91M | -116.56M | -152.84M | -54.30M | -52.47M | -134.71M | -50.60M | -44.86M | -33.51M | -35.43M | -49.77M | -34.34M | 14.35M | -44.53M | -36.23M | -31.67M |
|
Interest & Investment Income
|
0.46M | 0.39M | 0.37M | 0.32M | 0.43M | 0.53M | 0.62M | 0.66M | 0.63M | 0.63M | 0.60M | 0.45M | 0.31M | 0.21M | 0.12M | 0.09M | 0.13M | 0.13M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.33M | 4.85M | 5.21M | 4.62M | 4.22M | 3.90M | 3.44M | 2.94M | 2.87M | 1.97M | 2.82M |
|
Other Non Operating Income
|
0.02M | 0.16M | 0.25M | 0.39M | 0.13M | -0.02M | -0.72M | -0.45M | 0.66M | 0.10M | 0.16M | 2.38M | 0.13M | -0.01M | 0.26M | 0.74M | 0.31M | 0.10M | 0.13M | 0.28M | 0.21M | 0.25M | 0.90M | -15.43M | 0.88M | 0.46M | 0.33M | 0.72M | 0.66M | 0.91M | 1.60M | 1.36M | 1.57M | 12.11M | 11.85M | 12.05M | 12.48M | 11.99M | 11.49M | 10.37M | 8.35M | 5.19M | 2.91M | 1.83M | -1.60M | -2.71M | -3.33M | -0.38M | 33.43M | 1.10M | 2.05M | | -0.30M | 0.74M | -0.34M | -6.35M | -0.10M | -0.04M | -0.12M | -0.14M | 0.27M | 0.26M | -0.12M |
|
Non Operating Income
|
-2.46M | -2.35M | -2.21M | -1.78M | -2.02M | -2.06M | -2.64M | -2.31M | -3.04M | -7.20M | -10.43M | -9.58M | -9.75M | -9.94M | -9.82M | -10.13M | -9.61M | -9.53M | -9.47M | -9.34M | -9.01M | -9.02M | -8.53M | -24.74M | -9.85M | -10.15M | -10.18M | -9.61M | -9.30M | -9.12M | -8.41M | -9.61M | -8.79M | 12.11M | 11.85M | 12.05M | 12.48M | 11.99M | 11.49M | 10.37M | 8.35M | 5.19M | -5.51M | -35.29M | -13.48M | -14.96M | -16.00M | -32.74M | 26.29M | -6.13M | -4.90M | -4.08M | -2.37M | 0.74M | -1.03M | -8.60M | -1.41M | -2.54M | -2.70M | -7.35M | -1.83M | -3.17M | -3.35M |
|
EBT
|
-5.82M | -0.49M | -8.43M | -24.58M | -35.89M | -36.32M | -23.98M | -39.70M | -40.97M | -34.19M | -43.33M | -55.77M | -54.85M | -42.54M | -16.35M | -47.32M | -46.01M | -32.44M | 70.85M | -48.81M | 34.03M | -52.49M | -8.11M | -55.36M | -19.33M | -48.48M | -43.09M | -44.48M | -63.73M | -59.77M | 61.07M | -33.64M | -95.53M | 975.35M | -97.04M | -100.05M | -119.50M | -110.19M | -98.49M | -111.89M | -138.45M | -79.86M | -108.56M | -117.08M | -122.88M | -125.16M | -129.59M | -146.81M | -90.27M | -158.97M | -59.20M | -63.46M | -137.08M | -51.17M | -45.90M | -42.11M | -36.84M | -52.32M | -37.05M | 6.97M | -46.37M | -39.40M | -35.02M |
|
Tax Provisions
|
0.31M | 0.03M | 0.28M | 0.26M | 0.15M | 0.06M | 0.09M | 0.72M | 0.12M | 0.09M | 0.22M | 0.45M | 0.21M | 0.20M | 0.19M | 1.64M | 0.19M | 0.20M | 0.25M | -1.15M | 0.21M | 0.16M | 0.09M | 0.06M | 0.17M | 0.13M | 0.14M | 0.56M | 0.13M | 0.10M | 0.20M | 0.18M | 0.27M | 3.88M | -0.90M | -1.84M | 0.14M | 0.10M | 0.10M | 0.28M | 0.20M | 0.14M | 0.02M | 0.13M | 0.09M | 0.36M | 0.11M | 0.10M | 0.13M | 0.10M | -0.15M | 3.14M | -0.06M | -0.05M | -0.06M | -0.03M | -0.04M | 0.05M | 0.01M | -0.26M | 0.05M | -0.19M | -0.03M |
|
Profit After Tax
|
-6.13M | -0.52M | -8.71M | -22.58M | -36.03M | -36.38M | -24.07M | -37.49M | -41.10M | -34.28M | -43.55M | -52.93M | -55.06M | -42.75M | -16.54M | -47.66M | -46.20M | -32.64M | 70.61M | -45.68M | 33.82M | -52.66M | -8.20M | -54.14M | -19.50M | -48.60M | -43.22M | -42.20M | -63.87M | -59.87M | 60.87M | -33.83M | -95.79M | 971.46M | -96.14M | -98.21M | -119.63M | -110.29M | -98.58M | -112.16M | -138.65M | -80.00M | -108.59M | -117.20M | -122.97M | -125.52M | -129.71M | -145.65M | -90.39M | -159.07M | -59.05M | -59.69M | -137.02M | -51.12M | -45.84M | -42.08M | -36.80M | -52.36M | -37.06M | 7.26M | -50.88M | -41.59M | -35.52M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.46M | -2.39M | -0.53M |
|
Income from Continuing Operations
|
-6.13M | -0.52M | -8.71M | -24.84M | -36.03M | -36.38M | -24.07M | -40.41M | -41.10M | -34.28M | -43.55M | -56.22M | -55.06M | -42.75M | -16.54M | -48.96M | -46.20M | -32.64M | 70.61M | -47.67M | 33.82M | -52.66M | -8.20M | -55.42M | -19.50M | -48.60M | -43.22M | -45.04M | -63.87M | -59.87M | 60.87M | -33.83M | -95.79M | 971.46M | -96.14M | -98.21M | -119.63M | -110.29M | -98.58M | -112.16M | -138.65M | -80.00M | -108.59M | -117.20M | -122.97M | -125.52M | -129.71M | -146.91M | -90.39M | -159.07M | -59.05M | -66.61M | -137.02M | -51.12M | -45.84M | -42.08M | -36.80M | -52.36M | -37.06M | 7.23M | -46.42M | -39.21M | -34.99M |
|
Consolidated Net Income
|
-6.13M | -0.52M | -8.71M | -24.84M | -36.03M | -36.38M | -24.07M | -40.41M | -41.10M | -34.28M | -43.55M | -56.22M | -55.06M | -42.75M | -16.54M | -48.96M | -46.20M | -32.64M | 70.61M | -47.67M | 33.82M | -52.66M | -8.20M | -55.42M | -19.50M | -48.60M | -43.22M | -45.04M | -63.87M | -59.87M | 60.87M | -33.83M | -95.79M | 971.46M | -96.14M | -98.21M | -119.63M | -110.29M | -98.58M | -112.16M | -138.65M | -80.00M | -108.59M | -117.20M | -122.97M | -125.52M | -129.71M | -146.91M | -90.39M | -159.07M | -59.05M | -66.61M | -137.02M | -51.12M | -45.84M | -42.08M | -36.80M | -52.36M | -37.06M | 7.23M | -46.42M | -39.21M | -34.99M |
|
Income towards Parent Company
|
-6.13M | -0.52M | -8.71M | -24.84M | -36.03M | -36.38M | -24.07M | -40.41M | -41.10M | -34.28M | -43.55M | -56.22M | -55.06M | -42.75M | -16.54M | -48.96M | -46.20M | -32.64M | 70.61M | -47.67M | 33.82M | -52.66M | -8.20M | -55.42M | -19.50M | -48.60M | -43.22M | -45.04M | -63.87M | -59.87M | 60.87M | -33.83M | -95.79M | 971.46M | -96.14M | -98.21M | -119.63M | -110.29M | -98.58M | -112.16M | -138.65M | -80.00M | -108.59M | -117.20M | -122.97M | -125.52M | -129.71M | -146.91M | -90.39M | -159.07M | -59.05M | -66.61M | -137.02M | -51.12M | -45.84M | -42.08M | -36.80M | -52.36M | -37.06M | 7.23M | -46.42M | -39.21M | -34.99M |
|
Net Income towards Common Stockholders
|
-6.13M | -0.52M | -8.71M | -24.84M | -36.03M | -36.38M | -24.07M | -40.41M | -41.10M | -34.28M | -43.55M | -56.22M | -55.06M | -42.75M | -16.54M | -48.96M | -46.20M | -32.64M | 70.61M | -47.67M | 33.82M | -52.66M | -8.20M | -55.42M | -19.50M | -48.60M | -43.22M | -45.04M | -63.87M | -59.87M | 60.87M | -33.83M | -95.79M | 971.46M | -96.14M | -98.21M | -119.63M | -110.29M | -98.58M | -112.16M | -138.65M | -80.00M | -108.59M | -117.20M | -122.97M | -125.52M | -129.71M | -146.91M | -90.39M | -159.07M | -59.05M | -66.61M | -137.02M | -51.12M | -45.84M | -42.08M | -36.80M | -52.36M | -37.06M | 7.23M | -46.42M | -39.21M | -34.99M |
|
EPS (Basic)
|
-0.07 | -0.01 | -0.09 | -0.24 | -0.33 | -0.32 | -0.21 | -0.33 | -0.36 | -0.30 | -0.38 | -0.46 | -0.48 | -0.37 | -0.14 | -0.41 | -0.37 | -0.26 | 0.55 | -0.35 | 0.26 | -0.40 | -0.06 | -0.40 | -0.14 | -0.36 | -0.32 | -0.28 | -0.42 | -0.39 | 0.39 | -0.21 | -0.60 | 5.67 | -0.56 | -0.57 | -0.69 | -0.63 | -0.56 | -0.64 | -0.78 | -0.45 | -0.61 | -0.65 | -0.68 | -0.69 | -0.70 | -790.00 | -0.49 | -0.85 | -0.31 | -0.32 | -0.73 | -0.27 | -0.24 | -0.22 | -0.19 | -3.76 | -2.66 | 8.69 | -0.24 | -2.95 | -1.87 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | -0.14 | | -0.37 | | 0.53 | | 0.25 | | -0.06 | | -0.14 | | -0.32 | -0.36 | -0.42 | -0.39 | 0.37 | -0.21 | -0.60 | 5.33 | -0.56 | -0.57 | -0.69 | -0.63 | -0.56 | -0.64 | -0.78 | -0.45 | -0.61 | -0.65 | -0.68 | -0.69 | -0.70 | -790.00 | -0.49 | -0.85 | -0.31 | -0.32 | -0.73 | -0.27 | -0.24 | -0.22 | -0.19 | -3.76 | -2.66 | 8.69 | -0.24 | -2.95 | -1.87 |
|
Shares Outstanding (Weighted Average)
|
6.24M | 6.27M | 6.28M | 6.29M | 7.58M | 7.60M | 7.63M | 7.63M | 7.64M | 7.64M | 7.66M | 7.68M | 7.69M | 7.70M | 7.72M | 7.74M | 8.44M | 8.47M | 8.49M | 8.56M | 8.76M | 8.77M | 8.82M | 8.90M | 9.06M | 9.08M | 9.12M | 10.19M | 10.26M | 10.34M | 10.42M | 10.50M | 10.73M | 11.43M | 11.50M | 11.54M | 11.61M | 11.62M | 11.69M | 11.73M | 11.84M | 11.87M | 11.93M | 11.96M | 12.15M | 12.15M | 12.25M | 12.30M | 12.42M | 12.42M | 12.49M | 12.53M | 12.62M | 12.62M | 12.67M | 12.72M | 12.24M | 12.24M | 12.27M | 12.30M | 12.41M | 12.41M | 19.02M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 115.81M | | 123.54M | | 132.18M | | 135.67M | | 132.63M | | 135.79M | | 137.09M | 139.60M | | 155.35M | 162.64M | 155.95M | | 182.29M | 179.62M | 180.12M | | 174.55M | 175.40M | 174.99M | | 178.33M | 179.09M | 178.58M | 181.37M | 182.70M | 184.11M | 183.30M | 185.85M | 186.80M | 187.64M | 187.14M | 188.88M | 189.66M | 190.41M | 190.00M | 194.75M | 13.92M | 13.95M | 205.66M | 210.92M | 14.09M | 18.95M |
|
EBITDA
|
-3.36M | 1.87M | -6.22M | -20.54M | -33.87M | -34.26M | -21.34M | -34.47M | -37.93M | -26.99M | -32.90M | -43.38M | -45.11M | -32.60M | -6.53M | -35.89M | -36.40M | -22.92M | 80.32M | -37.49M | 43.04M | -43.47M | 0.42M | -29.36M | -9.48M | -38.33M | -32.90M | -32.15M | -54.44M | -50.66M | 69.48M | -24.03M | -86.74M | 973.60M | -98.63M | -100.30M | -120.69M | -110.97M | -98.74M | -109.64M | -133.63M | -77.71M | -103.05M | -110.72M | -109.39M | -110.20M | -113.60M | -112.91M | -116.56M | -152.84M | -54.30M | -52.47M | -134.71M | -50.60M | -44.86M | -33.51M | -35.43M | -49.77M | -34.34M | 14.35M | -44.53M | -36.23M | -31.67M |
|
Interest Expenses
|
-2.95M | -2.91M | -2.83M | -2.49M | 2.58M | -2.57M | 2.54M | -2.52M | 2.55M | 2.56M | 5.70M | 4.68M | 4.64M | 4.66M | 4.59M | 4.57M | 4.53M | 4.49M | 4.39M | 4.46M | 4.17M | 4.12M | 4.20M | 5.79M | 5.68M | 5.63M | 5.61M | 5.55M | 5.40M | 5.51M | 5.54M | 5.63M | 5.34M | 5.38M | 5.44M | 5.42M | 5.23M | 5.23M | 5.42M | 5.43M | 6.20M | 0.65M | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | 0.35% | 2.35% | 0.63% | | | | | | | | | | 0.33% | | | 0.40% | 0.93% | 1.84% | | | | | | | | | | | | | | | 0.26% | | 0.05% | 0.09% | 0.13% | 0.07% | 0.10% | | | | | 0.48% | 0.09% |