|
Revenue
|
0.44M | 0.43M | 0.38M | 0.50M | 0.25M | 0.98M | 1.24M | 1.16M | 0.99M | 1.14M | 1.50M | 1.53M | 1.42M | 1.58M | 1.09M | 0.14M | 0.20M | 0.17M | 0.10M | 0.04M | 0.21M | 0.18M | 0.39M | 3.19M | 3.26M | 6.67M | 7.42M | 10.00M | 11.29M | 12.90M | 12.26M | 17.15M | 21.66M | 13.76M | 1.59M | 1.66M | 4.61M | 22.02M | 21.78M | 26.75M | 29.86M | 33.42M | 23.54M | 13.53M | 26.11M | 10.63M | 21.06M | 28.82M | 30.00M | -4.95M | -4.94M | -4.93M | -4.93M | -7.90M | -7.73M | -7.93M | -7.92M | -7.06M | -8.23M | -9.21M | -4.05M | -3.18M | -3.65M | -0.01M | 13.36M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.36M | 0.25M | 0.42M | 0.33M | 0.33M | 0.38M | 0.38M | 0.27M | 0.16M | 0.18M | 0.47M | 0.20M | 0.12M | 0.04M | 0.16M | 0.13M | 0.06M | 0.28M | 0.40M | 0.27M | 0.15M | 0.40M | 0.09M | 0.26M | 0.34M | 0.33M | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | 0.10M | 0.04M | 0.21M | 0.18M | 0.38M | 2.82M | 3.01M | 6.26M | 7.09M | 9.68M | 10.91M | 12.53M | 11.99M | 16.99M | 21.47M | 13.29M | 1.39M | 1.54M | 4.57M | 21.86M | 21.65M | 26.70M | 29.58M | 33.02M | 23.27M | 13.38M | 25.71M | 10.54M | 20.80M | 28.48M | 29.67M | | | | | | | | | | | | | | | | |
|
Research & Development
|
3.69M | 4.64M | 5.08M | 6.12M | 5.32M | 6.95M | 5.42M | 4.08M | 5.32M | 8.89M | 0.05M | 7.56M | 7.76M | 9.35M | 7.13M | 9.56M | 9.42M | 10.19M | 12.02M | 12.41M | 11.77M | 11.75M | 9.32M | 10.90M | 13.26M | 14.90M | 15.43M | 10.23M | 12.49M | 12.54M | 12.24M | 13.14M | 14.84M | 15.39M | 18.14M | 19.41M | 26.86M | 25.45M | 26.25M | 19.11M | 23.75M | 37.22M | 28.91M | 24.13M | 31.32M | 23.25M | 32.50M | 30.13M | 25.82M | 30.33M | 24.09M | 23.52M | 38.57M | 26.55M | 24.61M | 29.64M | 31.73M | 28.89M | 26.77M | 45.35M | 24.08M | 23.32M | 23.85M | 22.01M | 15.99M |
|
Selling, General & Administrative
|
1.28M | 1.11M | 1.72M | 2.01M | 2.43M | 2.59M | 2.26M | 2.03M | 1.83M | 2.10M | 2.32M | 2.21M | 2.74M | 3.71M | 3.99M | 3.74M | 4.21M | 3.88M | 3.77M | 4.86M | 5.57M | 8.40M | 8.99M | 7.89M | 9.05M | 9.40M | 11.11M | 10.38M | 10.46M | 11.84M | 12.47M | 15.80M | 11.75M | 12.03M | 10.93M | 12.74M | 13.15M | 14.89M | 14.63M | 16.93M | 16.93M | -8.78M | 18.04M | 16.93M | 19.82M | -5.49M | 12.79M | 15.48M | 14.01M | 12.56M | 10.96M | 13.92M | 12.20M | 13.59M | 11.10M | 11.26M | 16.42M | 10.88M | 12.26M | 13.81M | 11.32M | 12.34M | 11.12M | 10.35M | 10.40M |
|
Restructuring Costs
|
| | | | | | | | | | | | 3.95M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | 7.20M | | -3.95M | 3.95M | | | | 12.50M | | | | | 0.01M | 0.36M | 0.25M | 0.42M | 0.33M | 0.33M | 0.38M | 0.38M | 0.27M | 0.16M | 0.18M | 0.47M | 0.20M | 0.12M | 0.04M | 0.16M | 0.13M | 0.06M | 0.28M | 28.68M | 0.27M | 0.15M | 0.40M | 26.68M | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
4.97M | 5.75M | 6.80M | 8.13M | 7.74M | 9.53M | 7.69M | 6.10M | 7.15M | 10.99M | 9.57M | 9.77M | 14.45M | 9.12M | 11.12M | 13.30M | 13.63M | 14.07M | 15.78M | 17.26M | 17.35M | 20.16M | 18.32M | 19.15M | 22.56M | 24.71M | 26.87M | 20.93M | 23.33M | 24.76M | 24.98M | 29.09M | 26.77M | 27.88M | 29.28M | 32.27M | 40.05M | 40.49M | 41.02M | 36.09M | 40.96M | 57.12M | 47.21M | 41.21M | 51.54M | 44.45M | 45.29M | 45.61M | 39.83M | 42.89M | 35.05M | 37.44M | 50.77M | 40.14M | 35.71M | 40.90M | 48.15M | 39.77M | 39.03M | 59.16M | 35.41M | 35.66M | 34.97M | 32.35M | 26.39M |
|
Operating Income
|
-4.53M | -5.32M | -6.42M | -7.63M | -7.49M | -8.56M | -6.45M | -4.95M | -6.16M | -9.85M | -8.07M | -8.24M | -13.04M | -7.53M | -10.02M | -13.16M | -13.43M | -13.90M | -15.68M | -17.22M | -17.13M | -19.98M | -17.93M | -15.97M | -19.30M | -18.04M | -19.45M | -10.93M | -12.04M | -11.86M | -12.72M | -11.94M | -5.11M | -14.12M | -27.69M | -30.62M | -35.44M | -18.47M | -19.24M | -9.34M | -11.10M | -23.70M | -23.68M | -27.68M | -25.43M | -33.82M | -45.29M | -45.61M | -39.83M | -42.89M | -35.05M | -37.44M | -50.77M | -40.14M | -35.71M | -40.90M | -48.15M | -39.77M | -39.03M | -59.16M | -35.41M | -35.66M | -34.97M | -32.35M | -26.39M |
|
EBIT
|
-4.53M | -5.32M | -6.42M | -7.63M | -7.49M | -8.56M | -6.45M | -4.95M | -6.16M | -9.85M | -8.07M | -8.24M | -13.04M | -7.53M | -10.02M | -13.16M | -13.43M | -13.90M | -15.68M | -17.22M | -17.13M | -19.98M | -17.93M | -15.97M | -19.30M | -18.04M | -19.45M | -10.93M | -12.04M | -11.86M | -12.72M | -11.94M | -5.11M | -14.12M | -27.69M | -30.62M | -35.44M | -18.47M | -19.24M | -9.34M | -11.10M | -23.70M | -23.68M | -27.68M | -25.43M | -33.82M | -45.29M | -45.61M | -39.83M | -42.89M | -35.05M | -37.44M | -50.77M | -40.14M | -35.71M | -40.90M | -48.15M | -39.77M | -39.03M | -59.16M | -35.41M | -35.66M | -34.97M | -32.35M | -26.39M |
|
Interest & Investment Income
|
0.05M | 0.03M | 0.02M | 0.02M | 0.11M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.58M | 0.00M | 0.01M | 0.00M | -0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.53M | 0.49M | 0.67M | 0.91M | 1.99M | 3.96M | 4.54M | 4.41M | 3.43M | 3.42M | 3.25M | 2.35M | 2.30M | 1.06M | 1.24M | 0.62M |
|
Other Non Operating Income
|
| | | 0.22M | 0.19M | 1.91M | 0.18M | 0.17M | 0.17M | 0.17M | -0.34M | 0.15M | 0.16M | 0.16M | 0.11M | 0.15M | 0.15M | -0.42M | -0.29M | 0.17M | -0.25M | 0.37M | 0.22M | 0.22M | 0.25M | -2.01M | 0.29M | 0.17M | 0.21M | -6.27M | 0.30M | 0.30M | 0.41M | 0.43M | 0.46M | 0.60M | 0.57M | -14.62M | 0.49M | 0.41M | 0.35M | 0.29M | 0.55M | 0.36M | -13.37M | | 0.42M | 0.33M | 0.46M | -1.21M | 0.49M | 0.67M | | | | | | | | | | | | 8.21M | -8.82M |
|
Non Operating Income
|
1.10M | 0.20M | 0.20M | 0.22M | 0.19M | 1.91M | 0.18M | 0.17M | 0.17M | 0.17M | -0.34M | 0.15M | 0.16M | 0.16M | 0.11M | 0.15M | 0.15M | 0.15M | -0.29M | 0.17M | -0.25M | 0.17M | 0.22M | 0.22M | 0.25M | | 0.29M | 0.17M | 0.21M | 0.27M | 0.30M | 0.30M | 0.41M | 0.43M | 0.46M | 0.60M | 0.57M | 0.15M | 0.49M | 0.41M | 0.35M | 0.29M | 0.55M | 0.36M | -0.63M | 0.37M | 0.42M | 0.33M | 0.46M | 0.53M | 0.49M | 0.67M | | | | | | | | | | | | | |
|
EBT
|
-3.94M | -9.20M | -5.96M | -8.02M | -7.74M | -8.85M | -6.54M | -5.46M | -6.68M | -10.37M | -8.55M | -8.69M | -13.44M | -7.89M | -10.60M | -13.75M | -14.02M | -13.92M | -16.35M | -18.15M | -18.07M | -21.09M | -18.89M | -16.90M | -20.17M | -18.85M | -20.83M | -12.79M | -14.17M | -14.31M | -15.39M | -14.66M | -7.89M | -16.98M | -30.51M | -34.29M | -40.04M | -23.62M | -24.84M | -14.87M | -16.46M | -111.88M | -29.58M | -33.66M | -46.32M | -87.75M | -50.19M | -50.52M | -22.70M | -105.16M | -39.49M | -41.70M | -54.79M | -46.05M | -39.68M | -44.29M | -51.66M | -43.40M | -43.85M | -65.12M | -37.11M | -36.54M | -37.56M | -31.13M | -12.42M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -7.85M | -15.45M | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
3.92M | -5.58M | 6.66M | -7.80M | -7.55M | -7.23M | -154.13M | -5.29M | -6.51M | -10.20M | -8.89M | -8.54M | -13.28M | -7.73M | -10.49M | -13.59M | -13.87M | -1.84M | -16.64M | -17.99M | -18.33M | -20.71M | -18.67M | -16.68M | -19.92M | -19.83M | -20.54M | -12.61M | -13.96M | -19.63M | -15.09M | -14.36M | -7.48M | -16.55M | -30.05M | -33.70M | -39.47M | -23.53M | -24.34M | -14.45M | -16.46M | -29.23M | -29.03M | -33.29M | -38.46M | -37.27M | -49.77M | -50.19M | -44.28M | 338.47M | -39.49M | -41.70M | -54.79M | -46.05M | -39.68M | -44.29M | -51.66M | -39.29M | -43.85M | -65.12M | -37.11M | -36.54M | -37.56M | -25.89M | -30.92M |
|
Income from Continuing Operations
|
-3.94M | -9.20M | -5.96M | -8.02M | -7.74M | -8.85M | -6.54M | -5.46M | -6.68M | -10.37M | -8.55M | -8.69M | -13.44M | -7.89M | -10.60M | -13.75M | -14.02M | -13.92M | -16.35M | -18.15M | -18.07M | -21.09M | -18.89M | -16.90M | -20.17M | -18.85M | -20.83M | -12.79M | -14.17M | -14.31M | -15.39M | -14.66M | -7.89M | -16.98M | -30.51M | -34.29M | -40.04M | -23.62M | -24.84M | -14.87M | -16.46M | -111.88M | -29.58M | -33.66M | -38.46M | -72.30M | -50.19M | -50.52M | -22.70M | -105.16M | -39.49M | -41.70M | -54.79M | -46.05M | -39.68M | -44.29M | -51.66M | -43.40M | -43.85M | -65.12M | -37.11M | -36.54M | -37.56M | -31.13M | -12.42M |
|
Consolidated Net Income
|
-3.94M | -9.20M | -5.96M | -8.02M | -7.74M | -8.85M | -6.54M | -5.46M | -6.68M | -10.37M | -8.55M | -8.69M | -13.44M | -7.89M | -10.60M | -13.75M | -14.02M | -13.92M | -16.35M | -18.15M | -18.07M | -21.09M | -18.89M | -16.90M | -20.17M | -18.85M | -20.83M | -12.79M | -14.17M | -14.31M | -15.39M | -14.66M | -7.89M | -16.98M | -30.51M | -34.29M | -40.04M | -23.62M | -24.84M | -14.87M | -16.46M | -111.88M | -29.58M | -33.66M | -38.46M | -72.30M | 14.68M | 21.59M | 21.57M | 327.93M | 6.48M | 10.85M | 37.34M | 174.78M | 5.98M | 7.00M | 13.91M | 30.22M | 6.67M | 9.08M | 4.88M | 5.18M | 4.11M | 0.47M | -9.67M |
|
Income towards Parent Company
|
-3.94M | -9.20M | -5.96M | -8.02M | -7.74M | -8.85M | -6.54M | -5.46M | -6.68M | -10.37M | -8.55M | -8.69M | -13.44M | -7.89M | -10.60M | -13.75M | -14.02M | -13.92M | -16.35M | -18.15M | -18.07M | -21.09M | -18.89M | -16.90M | -20.17M | -18.85M | -20.83M | -12.79M | -14.17M | -14.31M | -15.39M | -14.66M | -7.89M | -16.98M | -30.51M | -34.29M | -40.04M | -23.62M | -24.84M | -14.87M | -16.46M | -111.88M | -29.58M | -33.66M | -38.46M | -72.30M | 14.68M | 21.59M | 21.57M | 327.93M | 6.48M | 10.85M | 37.34M | 174.78M | 5.98M | 7.00M | 13.91M | 30.22M | 6.67M | 9.08M | 4.88M | 5.18M | 4.11M | 0.47M | -9.67M |
|
Net Income towards Common Stockholders
|
-3.94M | -9.20M | -5.96M | -8.02M | -7.74M | -8.85M | -6.54M | -5.46M | -6.68M | -10.37M | -8.55M | -8.69M | -13.44M | -7.89M | -10.60M | -13.75M | -14.02M | -13.92M | -16.35M | -18.15M | -18.07M | -21.09M | -18.89M | -16.90M | -20.17M | -18.85M | -20.83M | -12.79M | -14.17M | -14.31M | -15.39M | -14.66M | -7.89M | -16.98M | -30.51M | -34.29M | -40.04M | -23.62M | -24.84M | -14.87M | -16.46M | -111.88M | -29.58M | -33.66M | -38.46M | -72.30M | 14.68M | 21.59M | 21.57M | 327.93M | 6.48M | 10.85M | 37.34M | 174.78M | 5.98M | 7.00M | 13.91M | 30.22M | 6.67M | 9.08M | 4.88M | 5.18M | 4.11M | 0.47M | -9.67M |
|
EPS (Basic)
|
1.34 | -1.27 | 0.31 | -0.36 | -0.35 | -0.41 | -0.30 | -0.24 | -0.29 | -0.47 | -0.40 | -0.38 | -0.51 | -0.33 | -0.40 | -0.48 | -0.46 | -0.49 | -0.54 | -0.53 | -0.54 | -0.63 | -0.51 | -0.44 | -0.53 | -0.50 | -0.54 | -0.32 | -0.34 | -0.35 | -0.34 | -0.33 | -0.16 | -0.37 | -0.62 | -0.70 | -0.81 | -0.49 | -0.50 | -0.29 | -0.33 | -2.26 | -0.53 | -0.61 | -0.66 | -1.26 | -0.81 | -0.80 | -0.70 | 5.44 | -0.63 | -0.66 | -0.87 | -0.73 | -0.63 | -0.70 | -0.82 | -0.63 | -0.75 | -1.12 | -0.64 | 0.09 | -0.65 | -0.44 | -0.47 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.26 | | -0.61 | -0.66 | -1.21 | -0.81 | -0.80 | -0.70 | 5.26 | -0.63 | -0.66 | 0.60 | 2.79 | 0.10 | 0.11 | | | -0.75 | -1.12 | -0.64 | | -0.65 | -0.44 | -0.47 |
|
Shares Outstanding (Weighted Average)
|
2.93M | 7.22M | 21.29M | 21.38M | 21.49M | 21.42M | 22.06M | 22.17M | 22.25M | 22.21M | 22.43M | 22.47M | 25.83M | 24.16M | 25.91M | 28.20M | 29.84M | 28.56M | 30.90M | 33.93M | 34.01M | 33.23M | 36.48M | 37.85M | 37.92M | 37.56M | 38.32M | 39.18M | 41.06M | 40.45M | 43.83M | 44.04M | 46.26M | 45.54M | 48.28M | 48.38M | 48.65M | 48.58M | 49.01M | 49.08M | 49.37M | 49.52M | 54.30M | 54.51M | 58.23M | 57.18M | 61.93M | 62.37M | 62.51M | 62.34M | 62.72M | 62.73M | 62.73M | 62.74M | 62.83M | 62.84M | 62.86M | 62.74M | 58.80M | 58.37M | 58.23M | 58.17M | 58.06M | 58.59M | 66.26M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 49.52M | | 54.51M | 58.23M | 57.18M | 61.93M | 62.37M | 62.51M | 62.34M | 62.72M | 62.73M | 62.73M | 62.74M | 62.83M | 62.84M | | | | | | | | | |
|
EBITDA
|
-4.53M | -5.32M | -6.42M | -7.63M | -7.49M | -8.56M | -6.54M | -5.29M | -6.51M | -10.20M | -8.89M | -8.54M | -13.28M | -7.73M | -10.49M | -13.59M | -13.87M | -1.84M | -16.64M | -17.99M | -18.33M | -20.71M | -18.67M | -16.68M | -19.92M | -19.83M | -20.54M | -12.61M | -13.96M | -19.63M | -15.09M | -14.36M | -7.48M | -16.55M | -30.05M | -33.70M | -39.47M | -23.53M | -24.34M | -14.45M | -16.46M | -29.23M | -29.03M | -33.29M | -38.46M | -37.27M | -35.09M | -28.59M | -22.70M | -42.89M | -35.05M | -37.44M | -50.77M | -40.14M | -35.71M | -40.90M | -48.15M | -39.77M | -39.03M | -59.16M | -35.41M | -35.66M | -34.97M | -32.35M | -26.39M |
|
Interest Expenses
|
-0.54M | 3.91M | -0.45M | 0.41M | 0.36M | 0.31M | 0.29M | 0.53M | 0.53M | 0.54M | 0.49M | 0.45M | 0.41M | 0.37M | 0.59M | 0.59M | 0.59M | 0.60M | 0.67M | 0.94M | 0.94M | 0.92M | 0.96M | 0.94M | 0.87M | 0.81M | 1.38M | 1.86M | 2.13M | 2.45M | 2.66M | 2.72M | 2.78M | 2.86M | 2.83M | 3.68M | 4.60M | 5.15M | 5.60M | 5.53M | 5.71M | 5.81M | 5.90M | 5.98M | 6.88M | 7.99M | 4.90M | 4.91M | 4.91M | 4.95M | 4.94M | 4.93M | 4.93M | 7.90M | 7.93M | 7.93M | 7.92M | 7.06M | 8.23M | 9.21M | 4.05M | 3.18M | 3.65M | 0.01M | -13.36M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.96% | 17.60% | | | | | | | | | | | | | | | | | | | |