|
Revenue
|
| 90.00M | 91.60M | 98.50M | 99.50M | 129.10M | 125.20M | 142.60M | 142.00M | 169.60M | 143.30M | 152.80M | 133.70M | 161.90M | 150.60M | 191.30M | 183.80M | 209.20M | 186.90M | 215.10M |
|
Cost of Revenue
|
| 68.60M | 82.60M | 56.60M | 63.50M | 96.10M | 88.80M | 103.20M | 87.50M | 121.70M | 98.80M | 100.60M | 80.40M | 107.90M | 106.10M | 128.10M | 128.50M | 159.70M | 128.00M | 135.30M |
|
Gross Profit
|
| 21.40M | 9.00M | 41.90M | 36.00M | 33.00M | 36.40M | 39.40M | 54.50M | 47.90M | 44.50M | 52.20M | 53.30M | 54.00M | 44.50M | 63.20M | 55.30M | 49.50M | 58.90M | 79.80M |
|
Research & Development
|
| 12.20M | 14.80M | 16.60M | 18.60M | 17.40M | 20.10M | 20.70M | 19.40M | 19.50M | 20.00M | 20.70M | 20.30M | 20.70M | 22.70M | 23.00M | 16.10M | 16.80M | 17.90M | 15.70M |
|
Selling, General & Administrative
|
| 8.90M | 8.90M | 9.10M | 11.60M | 13.10M | 15.30M | 15.40M | 14.40M | 15.40M | 15.60M | 14.20M | 14.60M | 15.40M | 16.50M | 15.90M | 13.80M | 13.80M | 13.70M | 14.40M |
|
Other Operating Expenses
|
| 82.10M | 90.60M | 66.50M | 78.70M | 107.70M | 98.80M | 115.30M | 100.30M | 135.50M | 111.90M | 113.90M | 94.20M | 122.10M | 121.00M | 145.80M | 145.20M | 177.90M | 144.60M | 150.60M |
|
Operating Expenses
|
| 103.20M | 114.30M | 92.20M | 108.90M | 138.20M | 134.20M | 151.40M | 134.10M | 170.40M | 147.50M | 148.80M | 129.10M | 158.20M | 160.20M | 184.70M | 175.10M | 208.50M | 176.20M | 180.70M |
|
Operating Income
|
| -13.20M | -22.70M | 6.30M | -9.40M | -9.10M | -9.00M | -8.80M | 7.90M | -0.80M | -4.20M | 4.00M | 4.60M | 3.70M | -9.60M | 6.60M | 8.70M | 0.70M | 10.70M | 34.40M |
|
EBIT
|
| -13.20M | -22.70M | 6.30M | -9.40M | -9.10M | -9.00M | -8.80M | 7.90M | -0.80M | -4.20M | 4.00M | 4.60M | 3.70M | -9.60M | 6.60M | 8.70M | 0.70M | 10.70M | 34.40M |
|
Interest & Investment Income
|
| | | | | | 0.10M | 0.50M | 0.90M | 1.00M | 0.80M | 0.90M | 0.90M | 1.40M | 1.50M | 1.30M | 0.60M | 0.70M | 0.80M | 1.00M |
|
Other Non Operating Income
|
| -0.10M | 1.30M | -0.10M | 1.50M | | | | | -0.10M | | | | -0.10M | | | -8.40M | | 0.20M | 0.30M |
|
Non Operating Income
|
| -0.40M | 0.90M | -0.50M | 1.30M | -0.20M | -0.10M | -0.40M | -0.30M | 0.70M | 0.60M | 0.70M | 0.70M | 1.10M | 1.30M | 1.20M | -8.00M | 0.60M | 0.80M | 1.10M |
|
EBT
|
| -13.60M | -21.80M | 5.80M | -8.10M | -9.30M | -9.10M | -9.20M | 7.60M | -0.10M | -3.60M | 4.70M | 5.30M | 4.80M | -8.30M | 7.80M | 0.70M | 1.30M | 11.50M | 35.50M |
|
Tax Provisions
|
| -0.70M | -7.90M | 13.60M | -0.20M | 1.20M | 0.20M | -9.90M | -1.30M | -1.80M | 7.10M | 5.20M | 7.60M | 3.70M | 1.10M | 7.70M | -37.90M | 1.10M | 3.30M | 9.20M |
|
Profit After Tax
|
| -12.90M | -13.90M | -7.80M | -7.90M | -10.50M | -9.30M | 0.70M | 8.90M | 1.70M | -10.70M | -0.50M | -2.30M | 1.10M | -9.40M | 0.10M | 38.60M | 0.20M | 8.20M | 26.30M |
|
Income from Continuing Operations
|
| -12.90M | -13.90M | -7.80M | -7.90M | -10.50M | -9.30M | 0.70M | 8.90M | 1.70M | -10.70M | -0.50M | -2.30M | 1.10M | -9.40M | 0.10M | 38.60M | 0.20M | 8.20M | 26.30M |
|
Consolidated Net Income
|
| -12.90M | -13.90M | -7.80M | -7.90M | -10.50M | -9.30M | 0.70M | 8.90M | 1.70M | -10.70M | -0.50M | -2.30M | 1.10M | -9.40M | 0.10M | 38.60M | 0.20M | 8.20M | 26.30M |
|
Income towards Parent Company
|
| -12.90M | -13.90M | -7.80M | -7.90M | -10.50M | -9.30M | 0.70M | 8.90M | 1.70M | -10.70M | -0.50M | -2.30M | 1.10M | -9.40M | 0.10M | 38.60M | 0.20M | 8.20M | 26.30M |
|
Net Income towards Common Stockholders
|
| -12.90M | -13.90M | -7.80M | -7.90M | -10.50M | -9.30M | 0.70M | 8.90M | 1.70M | -10.70M | -0.50M | -2.30M | 1.10M | -9.40M | 0.10M | 38.60M | 0.20M | 8.20M | 26.30M |
|
EPS (Basic)
|
| -0.27 | -0.28 | -0.16 | -0.12 | -0.16 | -0.14 | 0.01 | 0.14 | 0.02 | -0.14 | -0.01 | -0.03 | 0.01 | -0.12 | 0.00 | 0.51 | 0.00 | 0.11 | 0.35 |
|
EPS (Weighted Average and Diluted)
|
| -0.27 | -0.28 | -0.16 | -0.12 | -0.16 | -0.14 | 0.01 | 0.14 | 0.02 | -0.14 | -0.01 | -0.03 | 0.01 | -0.12 | 0.00 | 0.49 | 0.00 | 0.11 | 0.34 |
|
Shares Outstanding (Weighted Average)
|
| | 64.75M | 64.75M | 64.75M | 67.07M | 67.15M | 73.72M | 74.33M | 75.84M | 76.72M | 76.13M | 77.01M | 77.74M | 77.74M | 78.71M | 73.44M | 74.11M | 74.51M | 76.00M |
|
Shares Outstanding (Diluted Average)
|
56.30M | 48.50M | 49.30M | 49.80M | 51.90M | 66.90M | 67.40M | 75.00M | 70.60M | 79.70M | 76.80M | 77.50M | 76.70M | 80.50M | 77.90M | 79.30M | 78.90M | 76.10M | 76.60M | 76.90M |
|
EBITDA
|
| -13.20M | -22.70M | 6.30M | -9.40M | -9.10M | -9.00M | -8.80M | 7.90M | -0.80M | -4.20M | 4.00M | 4.60M | 3.70M | -9.60M | 6.60M | 8.70M | 0.70M | 10.70M | 34.40M |
|
Interest Expenses
|
| 0.30M | 0.40M | 0.40M | 0.20M | 0.20M | 0.20M | 0.90M | 1.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.10M | 0.20M | 0.10M | 0.20M | 0.20M |
|
Tax Rate
|
| 5.15% | 36.24% | | 2.47% | | | | | | | | | 77.08% | | 98.72% | | 84.62% | 28.70% | 25.92% |