|
Revenue
|
35.84M | 46.27M | 49.88M | 47.44M | 45.09M | 44.92M | 52.91M | 61.90M | 51.98M | 53.89M | 49.30M | 49.38M | 52.28M | 55.91M | 52.05M | 62.34M | 63.07M | 65.28M | 66.97M | 66.82M | 74.36M | 77.91M | 83.24M | 94.01M | 86.47M | 98.14M | 112.38M | 152.32M | 142.03M | 158.12M | 173.03M | 194.13M | 198.20M | 210.64M | 217.25M | 241.76M | 261.40M | 268.31M | 311.11M | 367.74M | 413.35M | 439.76M | 476.06M | 501.83M | 546.60M | 592.18M |
|
Cost of Revenue
|
19.01M | 20.82M | 22.85M | 28.87M | 34.83M | 35.21M | 38.45M | 39.17M | 43.53M | 46.28M | 49.01M | 50.23M | 46.09M | 47.09M | 61.96M | 52.27M | 49.29M | 50.77M | 53.90M | 41.60M | 41.38M | 40.14M | 73.59M | 41.52M | 42.73M | 46.87M | 68.97M | 65.83M | 75.53M | 80.51M | 93.33M | 102.67M | 108.76M | 115.44M | 126.77M | 147.75M | 142.81M | 146.96M | 151.04M | 158.83M | 169.85M | 167.66M | 175.96M | 184.61M | 199.53M | 207.25M |
|
Gross Profit
|
16.82M | 25.45M | 27.22M | 22.59M | 19.36M | 14.46M | 21.10M | 29.56M | 21.01M | 19.63M | 11.30M | 15.68M | 17.72M | 21.30M | 15.32M | 21.75M | 22.07M | 23.60M | 24.18M | 23.52M | 30.53M | 34.03M | 38.78M | 52.49M | 43.74M | 51.27M | 43.41M | 86.48M | 66.50M | 77.61M | 79.70M | 91.46M | 89.44M | 95.20M | 90.48M | 94.00M | 118.60M | 121.34M | 160.06M | 208.91M | 243.50M | 272.10M | 300.10M | 317.22M | 347.07M | 384.93M |
|
Research & Development
|
4.30M | 4.37M | 4.50M | 5.63M | 6.74M | 7.34M | 8.00M | 8.76M | 10.30M | 11.35M | 11.46M | 12.65M | 11.79M | 12.61M | 13.02M | 14.34M | 11.85M | 12.39M | 12.77M | 11.44M | 12.12M | 12.80M | 15.00M | 18.23M | 23.00M | 26.42M | 32.38M | 40.19M | 53.75M | 98.46M | 71.81M | 80.41M | 82.58M | 65.51M | 87.91M | 82.31M | 78.17M | 77.23M | 82.96M | 88.64M | 89.11M | 96.93M | 129.46M | 129.08M | 146.43M | 173.41M |
|
Selling, General & Administrative
|
14.38M | 16.30M | 18.35M | 23.24M | 28.09M | 27.87M | 30.44M | 30.41M | 33.23M | 34.94M | 37.55M | 37.58M | 34.31M | 34.48M | 48.94M | 37.92M | 37.44M | 38.37M | 41.13M | 43.83M | 47.04M | 56.72M | 58.59M | 65.68M | 68.19M | 75.68M | 94.08M | 108.33M | 127.46M | 128.49M | 146.76M | 147.63M | 149.47M | 147.67M | 143.82M | 149.63M | 152.51M | 154.74M | 161.43M | 194.28M | 197.97M | 214.15M | 234.92M | 266.86M | 310.55M | 308.55M |
|
Other Operating Expenses
|
15.90M | 20.82M | 22.66M | 24.84M | 25.73M | 30.46M | 31.81M | 32.34M | 30.97M | 34.26M | 38.00M | 33.70M | 34.56M | 34.61M | 36.73M | 40.59M | 40.99M | 41.68M | 42.79M | 43.30M | 43.83M | 14.39M | 44.46M | 44.98M | 46.94M | 51.82M | 59.88M | 66.81M | 76.11M | 81.37M | 94.12M | 103.22M | 109.24M | 116.51M | 127.29M | 148.12M | 143.15M | 147.31M | 151.25M | 159.14M | 170.18M | 168.01M | 176.42M | 185.06M | 200.00M | 207.80M |
|
Operating Expenses
|
34.58M | 41.49M | 45.51M | 53.71M | 60.56M | 65.66M | 70.26M | 71.51M | 74.50M | 80.54M | 87.01M | 83.93M | 80.65M | 81.70M | 98.68M | 92.86M | 90.29M | 92.45M | 96.69M | 98.57M | 102.99M | 99.00M | 118.05M | 128.88M | 138.13M | 153.92M | 186.35M | 215.33M | 257.32M | 308.31M | 312.69M | 331.26M | 341.29M | 329.69M | 359.02M | 380.06M | 373.83M | 379.29M | 395.64M | 442.06M | 457.25M | 479.10M | 540.80M | 581.01M | 656.97M | 689.76M |
|
Operating Income
|
-7.28M | 4.78M | 4.37M | -6.28M | -15.47M | -20.74M | -17.35M | -9.61M | -22.52M | -26.66M | -42.27M | -34.55M | -28.37M | -25.79M | -46.63M | -30.52M | -27.22M | -27.17M | -29.73M | -31.75M | -28.64M | -21.09M | -34.81M | -34.87M | -51.66M | -55.78M | -73.97M | -63.02M | -115.29M | -150.20M | -139.67M | -137.13M | -143.09M | -119.05M | -141.77M | -138.30M | -112.43M | -110.98M | -84.54M | -74.31M | -43.90M | -39.34M | -64.74M | -79.18M | -110.37M | -97.58M |
|
EBIT
|
-7.28M | 4.78M | 4.37M | -6.28M | -15.47M | -20.74M | -17.35M | -9.61M | -22.52M | -26.66M | -42.27M | -34.55M | -28.37M | -25.79M | -46.63M | -30.52M | -27.22M | -27.17M | -29.73M | -31.75M | -28.64M | -21.09M | -34.81M | -34.87M | -51.66M | -55.78M | -73.97M | -63.02M | -115.29M | -150.20M | -139.67M | -137.13M | -143.09M | -119.05M | -141.77M | -138.30M | -112.43M | -110.98M | -84.54M | -74.31M | -43.90M | -39.34M | -64.74M | -79.18M | -110.37M | -97.58M |
|
Interest & Investment Income
|
| | | | -0.92M | 2.48M | -6.77M | 1.03M | -0.52M | 0.89M | -0.01M | 1.30M | -0.41M | -0.44M | 1.93M | 0.14M | -3.93M | 0.45M | 0.62M | 0.45M | 0.84M | 0.67M | 2.19M | 1.99M | 1.92M | 1.75M | 1.90M | 1.37M | 1.58M | 1.27M | 1.15M | 0.80M | 0.28M | 0.09M | 2.37M | 4.58M | 4.52M | 5.41M | 9.84M | 10.27M | 10.46M | 11.62M | 10.91M | 13.42M | 10.74M | 11.28M |
|
Other Non Operating Income
|
-0.72M | -0.56M | -0.72M | -0.92M | -2.68M | 2.48M | -6.77M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.72M | -0.56M | -0.72M | -0.92M | -2.68M | 2.48M | -6.77M | 1.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-7.28M | 4.28M | 1.55M | -7.29M | -17.59M | -17.63M | -22.96M | -8.69M | -23.16M | -25.91M | -42.43M | -33.43M | -29.00M | -27.70M | -47.04M | -32.77M | -33.71M | -29.50M | -31.86M | -34.02M | -30.52M | -23.09M | -35.20M | -35.35M | -59.62M | -58.30M | -76.38M | -63.72M | -115.78M | -151.00M | -140.59M | -138.42M | -144.96M | -121.30M | -142.15M | -136.78M | -111.08M | -108.83M | -77.84M | -67.17M | -36.57M | -30.86M | -55.13M | -66.76M | -100.66M | -87.34M |
|
Tax Provisions
|
| | | | | | | | | 0.10M | 0.04M | 0.05M | 0.06M | 0.16M | 0.18M | 0.10M | 0.11M | 0.12M | -0.01M | 0.07M | 1.90M | 0.04M | -0.01M | 0.02M | 0.01M | 0.03M | 0.04M | 0.13M | 0.24M | 0.27M | -0.03M | 0.18M | 0.19M | 0.18M | 0.44M | 0.16M | -0.28M | 0.20M | 0.22M | 0.43M | 0.90M | 0.73M | -1.40M | 0.17M | 0.30M | 0.21M |
|
Profit After Tax
|
-0.51M | 3.72M | 1.25M | -10.00M | -19.68M | -17.63M | -22.96M | -8.69M | -23.16M | -26.02M | -37.91M | -33.48M | -29.07M | -27.86M | -47.22M | -32.87M | -33.82M | -29.62M | -31.84M | -34.09M | -32.42M | -23.14M | -35.18M | -35.37M | -59.64M | -58.32M | -76.41M | -63.85M | -116.03M | -151.27M | -140.56M | -138.59M | -145.15M | -121.48M | -142.57M | -136.94M | -110.80M | -109.03M | -78.03M | -67.60M | -37.46M | -31.59M | -53.77M | -66.94M | -100.94M | -87.54M |
|
Income from Continuing Operations
|
-7.28M | 4.28M | 1.55M | -7.29M | -17.59M | -17.63M | -22.96M | -8.69M | -23.16M | -26.02M | -42.47M | -33.48M | -29.07M | -27.86M | -47.22M | -32.87M | -33.82M | -29.62M | -31.84M | -34.09M | -32.42M | -23.14M | -35.18M | -35.37M | -59.64M | -58.32M | -76.41M | -63.85M | -116.03M | -151.27M | -140.56M | -138.59M | -145.15M | -121.48M | -142.59M | -136.94M | -110.80M | -109.03M | -78.06M | -67.60M | -37.47M | -31.59M | -53.73M | -66.94M | -100.96M | -87.54M |
|
Consolidated Net Income
|
-7.28M | 4.28M | 1.55M | -7.29M | -17.59M | -17.63M | -22.96M | -8.69M | -23.16M | -26.02M | -42.47M | -33.48M | -29.07M | -27.86M | -47.22M | -32.87M | -33.82M | -29.62M | -31.84M | -34.09M | -32.42M | -23.14M | -35.18M | -35.37M | -59.64M | -58.32M | -76.41M | -63.85M | -116.03M | -151.27M | -140.56M | -138.59M | -145.15M | -121.48M | -142.59M | -136.94M | -110.80M | -109.03M | -78.06M | -67.60M | -37.47M | -31.59M | -53.73M | -66.94M | -100.96M | -87.54M |
|
Income towards Parent Company
|
-7.28M | 4.28M | 1.55M | -7.29M | -17.59M | -17.63M | -22.96M | -8.69M | -23.16M | -26.02M | -42.47M | -33.48M | -29.07M | -27.86M | -47.22M | -32.87M | -33.82M | -29.62M | -31.84M | -34.09M | -32.42M | -23.14M | -35.18M | -35.37M | -59.64M | -58.32M | -76.41M | -63.85M | -116.03M | -151.27M | -140.56M | -138.59M | -145.15M | -121.48M | -142.59M | -136.94M | -110.80M | -109.03M | -78.06M | -67.60M | -37.47M | -31.59M | -53.73M | -66.94M | -100.96M | -87.54M |
|
Net Income towards Common Stockholders
|
-7.28M | 4.28M | 1.55M | -7.29M | -17.59M | -17.63M | -22.96M | -8.69M | -23.16M | -26.02M | -42.47M | -33.48M | -33.48M | -27.86M | -47.22M | -32.87M | -33.82M | -29.62M | -31.84M | -34.09M | -32.42M | -23.14M | -35.18M | -35.37M | -59.64M | -58.32M | -76.41M | -63.85M | -116.03M | -151.27M | -140.56M | -138.59M | -145.15M | -121.48M | -142.57M | -136.94M | -110.80M | -109.03M | -78.06M | -67.60M | -37.47M | -31.59M | -53.73M | -66.94M | -100.96M | -87.54M |
|
EPS (Basic)
|
-0.11 | 0.04 | 0.28 | -1.89 | -3.58 | -0.39 | -0.47 | -0.17 | -0.46 | -0.50 | -0.72 | -0.63 | -0.55 | -0.52 | -0.88 | -0.61 | -0.62 | -0.49 | -0.51 | -0.54 | -0.48 | -0.33 | -0.46 | -0.45 | -0.75 | -0.72 | -0.91 | -0.74 | -1.32 | -1.63 | -1.49 | -1.45 | -1.50 | -1.25 | -1.37 | -1.23 | -0.97 | -0.95 | -0.64 | -0.56 | -0.30 | -0.26 | -0.41 | -0.50 | -0.74 | -0.64 |
|
EPS (Weighted Average and Diluted)
|
| 0.03 | | | | -0.39 | -0.15 | -0.17 | -0.46 | -0.50 | -0.72 | -0.65 | -0.55 | -0.52 | -0.90 | -0.61 | -0.62 | -0.49 | -0.51 | -0.54 | -0.48 | -0.33 | -0.46 | | | | -0.94 | -0.74 | -1.32 | -1.63 | -1.49 | -1.45 | -1.50 | -1.25 | -1.37 | -1.23 | -0.97 | -0.95 | -0.64 | -0.56 | -0.30 | -0.26 | -0.41 | -0.50 | -0.74 | -0.64 |
|
Shares Outstanding (Weighted Average)
|
| | 48.43M | 48.43M | 48.43M | 48.98M | 50.00M | 50.85M | 51.26M | 51.78M | 52.38M | 52.77M | 52.88M | 53.22M | 53.77M | 54.13M | 54.51M | 60.94M | 61.82M | 62.79M | 69.60M | 70.13M | 77.53M | 78.25M | 78.73M | 79.89M | 85.37M | 86.57M | 87.94M | 93.78M | 94.59M | 95.47M | 96.31M | 96.96M | 97.60M | 113.29M | 114.30M | 114.60M | 120.15M | 120.76M | 122.80M | 123.68M | 132.02M | 135.19M | 136.55M | 137.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 51.45M | 52.01M | 51.58M | 53.04M | 53.09M | 53.45M | 53.60M | 54.13M | 54.55M | 60.57M | 57.85M | 62.83M | 68.22M | 70.46M | 69.56M | | | | 81.01M | 86.69M | 88.08M | 92.56M | 90.56M | 95.58M | 96.58M | 97.05M | 98.41M | 111.77M | 113.69M | 115.17M | 115.00M | 120.81M | 122.85M | 123.78M | 124.72M | 134.75M | 136.39M | 137.19M |
|
EBITDA
|
-7.28M | 3.72M | 1.25M | -10.00M | -19.68M | -17.59M | -24.41M | -6.87M | -22.61M | -26.63M | -43.53M | -33.28M | -29.00M | -27.80M | -47.59M | -33.01M | -33.78M | -29.65M | -31.50M | -33.80M | -31.36M | -23.07M | -35.12M | -30.62M | -59.53M | -58.92M | -77.32M | -64.92M | -116.78M | -152.22M | -144.34M | -150.21M | -147.64M | -124.69M | -139.33M | -132.37M | -108.21M | -105.22M | -75.72M | -66.71M | -36.63M | -31.00M | -53.35M | -66.79M | -101.03M | -87.44M |
|
Interest Expenses
|
| 0.50M | 2.82M | 1.01M | 1.20M | 1.18M | 0.11M | 0.12M | 0.12M | 0.15M | 0.15M | 0.18M | 0.22M | 1.48M | 2.33M | 2.39M | 2.56M | 2.78M | 2.75M | 2.72M | 2.72M | 2.67M | 2.58M | 2.46M | 4.04M | 4.27M | 4.31M | 2.07M | 2.08M | 2.08M | 2.08M | 2.09M | 2.15M | 2.33M | 2.75M | 3.06M | 3.18M | 3.25M | 3.15M | 3.12M | 3.13M | 3.14M | 1.29M | 1.00M | 1.03M | 1.04M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | 0.04% | | | | 0.04% | | | | | | | | 0.02% | | | | | | 0.25% | | | | | | 2.54% | | | |