|
Revenue
|
77.03M | 75.02M | 81.88M | 87.82M | 98.94M | 106.46M | 119.72M | 128.20M | 167.06M | 181.74M | 154.60M | 171.72M | 233.67M | 387.48M | 405.47M | 185.83M |
|
Cost of Revenue
|
29.90M | 27.66M | 30.16M | 37.09M | 46.47M | 41.12M | 39.43M | 40.17M | 68.11M | 68.13M | 60.02M | 69.85M | 116.07M | 239.04M | 233.82M | 106.44M |
|
Gross Profit
|
47.13M | 47.36M | 51.72M | 55.57M | 58.59M | 66.62M | 80.29M | 88.03M | 98.96M | 113.61M | 94.58M | 101.87M | 117.60M | 148.44M | 171.65M | 79.39M |
|
Research & Development
|
13.37M | 13.19M | 18.41M | 12.45M | 10.93M | 12.06M | 11.65M | 9.75M | 13.37M | 16.25M | 19.63M | 31.03M | 34.17M | 36.24M | 33.73M | 26.05M |
|
Selling, General & Administrative
|
16.85M | 16.79M | 20.32M | 22.31M | 21.65M | 23.75M | 25.49M | 28.36M | 29.32M | 38.33M | 35.29M | 42.65M | 50.33M | 68.21M | 58.19M | 46.22M |
|
Restructuring Costs
|
1.45M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
24.25M | 20.73M | -10.91M | 37.09M | 8.30M | 5.50M | 35.09M | 29.65M | 12.50M | 19.45M | 10.15M | -14.94M | 43.27M | 66.15M | 47.05M | 35.38M |
|
Operating Expenses
|
55.92M | 50.71M | 61.11M | 71.84M | 70.75M | 71.43M | 72.23M | 67.76M | 58.72M | 85.18M | 75.97M | 107.05M | 127.76M | 170.59M | 138.97M | 107.64M |
|
Operating Income
|
-8.79M | -3.35M | -9.40M | -16.27M | -12.16M | -4.80M | 8.06M | 20.27M | 40.24M | 28.43M | 18.61M | -5.18M | -10.16M | -22.16M | 32.68M | -28.25M |
|
EBIT
|
-8.79M | -3.35M | -9.40M | -16.27M | -12.16M | -4.80M | 8.06M | 20.27M | 40.24M | 28.43M | 18.61M | -5.18M | -10.16M | -22.16M | 32.68M | -28.25M |
|
Interest & Investment Income
|
0.74M | 0.15M | 0.06M | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.02M | 0.02M | 0.00M | -0.07M | 0.20M | 0.53M | 0.77M | 0.06M | 0.79M | 3.29M | 2.72M | 1.65M | 0.87M | 6.48M | 23.57M | 12.25M |
|
Non Operating Income
|
0.00M | 0.02M | 0.00M | -0.07M | 0.20M | 0.53M | 0.77M | 0.06M | 0.79M | 3.29M | 2.72M | 1.65M | 0.87M | 6.48M | 23.57M | |
|
EBT
|
-8.44M | -3.50M | -9.71M | -16.51M | -11.96M | -6.16M | 8.83M | 20.32M | 41.03M | 43.44M | 21.33M | -47.99M | -9.29M | -15.68M | 56.26M | -16.00M |
|
Tax Provisions
|
-0.62M | | -0.87M | -1.40M | -0.77M | 0.34M | 0.67M | 1.13M | 10.73M | 12.24M | 6.13M | 11.79M | 13.71M | 1.46M | 2.60M | 1.80M |
|
Profit After Tax
|
7.81M | 3.50M | -8.84M | -15.12M | -11.19M | -4.61M | 8.17M | 19.72M | 30.95M | 20.40M | 16.66M | -14.92M | -23.00M | -17.13M | 53.66M | -19.50M |
|
Equity Income
|
| | | | | | | | | | | | | | | -1.70M |
|
Income from Continuing Operations
|
-7.81M | -3.50M | -8.84M | -15.12M | -11.19M | -6.50M | 8.17M | 19.19M | 30.30M | 31.20M | 15.20M | -59.78M | -23.00M | -17.13M | 53.66M | -17.80M |
|
Consolidated Net Income
|
-7.81M | -3.50M | -8.84M | -15.12M | -11.19M | -6.50M | 8.17M | 19.19M | 30.30M | 31.20M | 15.20M | -59.78M | -23.00M | -17.13M | 53.66M | -17.80M |
|
Income towards Parent Company
|
-7.81M | -3.50M | -8.84M | -15.12M | -11.19M | -6.50M | 8.17M | 19.19M | 30.30M | 31.20M | 15.20M | -59.78M | -23.00M | -17.13M | 53.66M | -17.80M |
|
Net Income towards Common Stockholders
|
-7.81M | -3.50M | -8.84M | -15.12M | -11.19M | -6.50M | 8.17M | 19.19M | 30.30M | 31.20M | 15.20M | -59.78M | -23.00M | -17.13M | 53.66M | -17.80M |
|
EPS (Basic)
|
-0.17 | -0.08 | -0.19 | -0.29 | -0.20 | -0.08 | 0.14 | 0.35 | 0.52 | 0.33 | 0.27 | 0.22 | -0.32 | -0.24 | 0.73 | -0.26 |
|
EPS (Weighted Average and Diluted)
|
| -0.08 | -0.19 | -0.29 | -0.20 | -0.08 | 0.14 | 0.35 | 0.51 | 0.33 | 0.27 | 0.22 | -0.32 | -0.24 | 0.72 | -0.26 |
|
Shares Outstanding (Weighted Average)
|
45.92M | 46.22M | 47.22M | 55.19M | 55.60M | 56.06M | 56.48M | 55.73M | 60.65M | 61.25M | 61.73M | 71.73M | 72.04M | 72.62M | 73.48M | 74.59M |
|
Shares Outstanding (Diluted Average)
|
| | 46.91M | 51.46M | 55.55M | 55.95M | | | | | | 67.50M | 71.98M | 72.50M | 74.39M | 74.43M |
|
EBITDA
|
-8.79M | -3.35M | -9.40M | -16.27M | -12.16M | -4.80M | 8.06M | 20.27M | 40.24M | 28.43M | 18.61M | -5.18M | -10.16M | -22.16M | 32.68M | -28.25M |
|
Interest Expenses
|
0.36M | 0.32M | 0.32M | 0.17M | | | | | | | | | | | | |
|
Tax Rate
|
7.38% | | 8.95% | 8.46% | 6.45% | | 7.53% | 5.57% | 26.16% | 28.17% | 28.75% | | | | 4.63% | |