|
Revenue
|
| | 0.55M | 0.63M | 0.22M | 0.28M | 0.27M | 10.15M | 9.82M | 13.90M | 10.04M | 7.29M | 2.78M | 5.88M | 5.58M | 6.05M | 7.42M | 9.13M | 11.64M | 11.43M | 20.62M | 16.90M | 17.64M | 24.94M | 13.92M | 36.28M | 19.13M | 20.75M | 25.12M | 25.72M | 24.91M | 20.07M | 23.55M | 24.93M | 19.36M | 21.58M | 18.16M | 19.53M | 16.43M | 24.62M | 21.91M | 27.93M | 15.60M | 17.08M | 19.08M | 27.14M | 29.00M | 30.61M | 34.89M | 36.02M | 33.17M | 35.47M | 32.31M | 27.35M | 38.90M | 47.57M | 55.69M | 58.36M | 38.81M | 36.01M | 39.97M | 39.22M | 37.15M | 39.77M | 38.44M |
|
Cost of Revenue
|
| | | | | | | 2.73M | 7.19M | 10.91M | 10.19M | 7.02M | 2.59M | 5.25M | 4.65M | 4.99M | 6.18M | 5.94M | 8.97M | 8.30M | 7.46M | 12.47M | 11.72M | 10.43M | 7.37M | 9.81M | 9.62M | 10.10M | 12.48M | 14.35M | 15.98M | 12.07M | 15.32M | 15.44M | 12.07M | 12.72M | 14.97M | 13.78M | 11.31M | 15.01M | 15.00M | 15.00M | 8.11M | 10.46M | 12.02M | 15.73M | 16.02M | 16.86M | 19.52M | 19.25M | 19.02M | 19.27M | 18.76M | 22.21M | 29.14M | 32.03M | 37.79M | 48.79M | 27.53M | 30.07M | 29.96M | 29.17M | 38.52M | 25.08M | 22.54M |
|
Gross Profit
|
| | | 0.63M | 0.22M | 0.28M | 0.27M | 7.90M | 3.33M | 1.54M | -0.15M | 0.28M | 0.19M | 0.63M | 0.93M | 1.06M | 1.24M | 3.19M | 2.68M | 3.13M | 13.16M | 4.44M | 5.93M | 14.51M | 6.55M | 26.47M | 9.50M | 10.64M | 12.64M | 11.37M | 8.94M | 8.00M | 8.23M | 9.49M | 7.30M | 8.86M | 3.19M | 5.75M | 5.12M | 9.61M | 6.91M | 12.93M | 7.49M | 6.61M | 7.06M | 11.40M | 12.98M | 13.75M | 15.36M | 16.77M | 14.15M | 16.19M | 13.55M | 5.14M | 9.76M | 15.55M | 17.90M | 9.57M | 11.28M | 5.94M | 10.00M | 10.06M | -1.37M | 14.68M | 15.90M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.18M | 0.18M | 0.18M | | 0.73M | 0.18M | 0.18M | 0.74M | 5.42M | 5.51M | 4.22M | 3.65M | 4.63M | 362.04M | 0.83M | 0.83M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.27M | 2.32M | 2.35M | 2.56M | 2.75M | 2.83M | 2.90M | 3.01M | 3.24M | 3.50M | 4.19M | 2.87M | 5.13M | 2.66M | 2.46M |
|
Research & Development
|
21.12M | 24.67M | 25.32M | 27.08M | 32.87M | 26.54M | 24.12M | 19.55M | 20.00M | 12.41M | 12.07M | 11.27M | 12.63M | 11.65M | 11.98M | 11.68M | 10.42M | 11.13M | 11.77M | 12.44M | 11.69M | 12.33M | 14.48M | 15.04M | 16.16M | 14.75M | 16.36M | 17.52M | 17.48M | 16.25M | 16.97M | 16.88M | 15.84M | 15.63M | 16.31M | 15.66M | 14.36M | 16.26M | 15.48M | 14.91M | 14.96M | 14.27M | 15.25M | 15.01M | 16.47M | 17.43M | 20.55M | 22.27M | 27.51M | 42.58M | 52.94M | 50.35M | 47.09M | 42.62M | 48.94M | 46.17M | 47.51M | 44.54M | 43.45M | 38.48M | 25.52M | 27.47M | 29.05M | 22.53M | 22.85M |
|
Selling, General & Administrative
|
3.45M | 3.54M | 5.50M | 6.22M | 8.04M | 10.33M | 11.12M | 11.02M | 12.76M | 11.81M | 15.29M | 11.56M | 10.14M | 10.67M | 9.55M | 9.37M | 10.76M | 9.06M | 9.15M | 8.99M | 9.88M | 10.00M | 10.77M | 10.82M | 10.82M | 12.78M | 11.71M | 11.19M | 11.89M | 12.99M | 15.27M | 15.51M | 13.95M | 14.40M | 14.93M | 14.94M | 13.51M | 20.11M | 19.77M | 19.08M | 20.07M | 16.58M | 24.95M | 15.13M | 14.77M | 17.95M | 26.14M | 29.06M | 31.61M | 37.32M | 39.80M | 39.25M | 36.80M | 45.00M | 39.82M | 40.57M | 43.43M | 46.00M | 43.75M | 45.88M | 43.75M | 41.64M | 40.17M | 36.17M | 31.10M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.73M | 0.40M | | | | | | | 8.98M | 0.06M | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | -23.04M | | | | | | | | | | | | | | | | | | 34.00M | | -38.47M | 76.89M | -52.00M | | -54.80M | | -3.33M | -7.76M | 1.93M | 2.04M | 9.50M | -0.85M | -2.43M | 3.50M | 2.20M | 93.92M | 0.63M | 91.11M | 353.21M | -1.83M | -1.63M |
|
Operating Expenses
|
24.57M | 28.21M | 30.82M | 33.30M | 40.92M | 36.87M | 35.24M | 30.56M | 32.77M | 24.23M | 27.36M | 22.83M | 22.77M | 22.32M | 21.54M | 21.06M | 21.18M | 20.19M | 20.92M | 21.43M | 21.57M | 22.33M | 25.25M | 25.86M | 3.94M | 27.53M | 28.07M | 28.71M | 29.37M | 29.25M | 32.24M | 32.39M | 29.80M | 30.02M | 31.25M | 30.61M | 27.86M | 36.37M | 35.25M | 33.99M | 35.03M | 30.85M | 40.20M | 30.14M | 31.24M | 35.38M | 46.69M | 51.33M | 89.84M | 81.44M | 91.68M | 84.16M | 88.17M | 92.22M | 101.01M | 88.72M | 100.39M | 97.12M | 92.64M | 181.78M | 74.08M | 163.09M | 427.56M | 59.54M | 54.78M |
|
Operating Income
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.55M | -22.58M | -21.69M | -20.61M | -20.00M | -19.93M | -17.00M | -18.25M | -18.30M | -8.41M | -17.89M | -19.33M | -11.36M | 2.61M | -1.06M | -18.57M | -18.07M | -16.73M | -17.87M | -23.30M | -24.39M | -21.57M | -20.53M | -23.95M | -21.75M | -24.67M | -30.62M | -30.13M | -24.38M | -28.11M | -17.92M | -32.71M | -23.52M | -24.18M | -23.98M | -33.71M | -37.57M | -74.48M | -64.68M | -77.52M | -67.97M | -74.62M | -87.08M | -91.25M | -73.17M | -82.49M | -87.55M | -81.36M | -175.85M | -64.08M | -153.03M | -428.93M | -44.85M | -38.88M |
|
EBIT
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.55M | -22.58M | -21.69M | -20.61M | -20.00M | -19.93M | -17.00M | -18.25M | -18.30M | -8.41M | -17.89M | -19.33M | -11.36M | 2.61M | -1.06M | -18.57M | -18.07M | -16.73M | -17.87M | -23.30M | -24.39M | -21.57M | -20.53M | -23.95M | -21.75M | -24.67M | -30.62M | -30.13M | -24.38M | -28.11M | -17.92M | -32.71M | -23.52M | -24.18M | -23.98M | -33.71M | -37.57M | -74.48M | -64.68M | -77.52M | -67.97M | -74.62M | -87.08M | -91.25M | -73.17M | -82.49M | -87.55M | -81.36M | -175.85M | -64.08M | -153.03M | -428.93M | -44.85M | -38.88M |
|
Other Non Operating Income
|
-0.05M | 0.43M | -0.01M | -0.04M | -0.01M | 0.17M | 0.16M | 0.19M | 0.16M | 0.15M | -0.07M | 0.14M | -0.08M | 0.09M | -0.07M | 0.20M | 0.13M | 0.47M | 0.04M | -0.13M | -0.03M | -0.36M | -0.15M | 0.14M | -0.05M | 0.43M | -0.01M | 0.37M | 0.06M | -0.32M | 0.27M | -0.33M | 0.18M | 0.39M | 0.35M | -0.20M | 0.24M | 0.45M | 0.43M | 0.43M | -0.34M | 0.50M | 0.24M | 0.44M | 0.47M | 98.00M | 0.06M | 0.16M | -0.13M | 0.00M | -0.28M | 0.26M | 1.31M | 6.35M | 6.87M | 8.93M | 8.51M | 8.38M | 6.76M | 6.07M | 6.89M | 134.69M | 4.29M | 4.70M | 3.00M |
|
Non Operating Income
|
| | | -0.04M | -0.01M | 0.17M | 0.16M | 0.19M | 0.16M | 0.15M | -0.07M | 0.14M | -0.08M | 0.09M | -0.07M | 0.20M | 0.13M | 0.47M | 0.04M | -0.13M | -0.03M | -0.36M | -0.15M | 0.14M | -0.05M | 0.43M | -0.01M | 0.37M | 0.06M | -0.32M | 0.27M | -0.33M | 0.18M | 0.39M | 0.35M | -0.20M | 0.24M | 0.45M | 0.43M | 0.43M | -0.34M | 0.50M | 0.24M | 0.44M | 0.47M | 98.00M | 0.06M | 0.16M | -0.13M | 0.00M | -0.28M | 0.26M | 1.31M | 6.35M | 6.87M | 8.93M | 8.51M | 8.38M | 6.76M | 6.07M | 6.89M | 4.07M | 4.29M | 4.70M | 3.00M |
|
EBT
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.62M | -22.65M | -21.76M | -21.03M | -20.67M | -20.62M | -17.70M | -18.93M | -19.00M | -9.13M | -18.62M | -20.02M | -12.07M | 1.87M | -1.83M | -19.34M | -18.86M | -17.56M | -18.71M | -24.14M | -25.21M | -22.20M | -21.15M | -24.53M | -22.34M | -25.29M | -31.25M | -30.76M | -25.02M | -28.78M | -18.59M | -32.98M | -23.52M | -23.71M | 74.94M | -35.50M | -41.16M | -78.28M | -68.15M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -77.58M | -82.74M | -78.18M | -173.32M | -60.73M | 2.69M | -426.38M | -41.90M | -37.62M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -94.82M | 1.18M | | | | | | | -10.71M | -0.72M | | | | 0.32M | -0.30M | 0.04M | 0.38M |
|
Profit After Tax
|
24.53M | -147.71M | 30.32M | -32.71M | -40.71M | -36.49M | -354.16M | -22.66M | -29.44M | -22.32M | -27.58M | -22.49M | -22.73M | -21.67M | -21.10M | -20.47M | -20.49M | -17.23M | -18.89M | -19.14M | -9.16M | -18.98M | -20.17M | -11.94M | 1.82M | -1.41M | -19.35M | -18.50M | -17.49M | -19.03M | -23.87M | -25.54M | -22.02M | -20.76M | -24.18M | -22.54M | -25.04M | -30.80M | -30.32M | -24.60M | -29.12M | -0.09M | 1.26M | -23.09M | -23.71M | 74.94M | -87.44M | -41.00M | 16.54M | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M |
|
Income from Continuing Operations
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.62M | -22.65M | -21.76M | -21.03M | -20.67M | -20.62M | -17.70M | -18.93M | -19.00M | -9.13M | -18.62M | -20.02M | -12.07M | 1.87M | -1.83M | -19.34M | -18.86M | -17.56M | -18.71M | -24.14M | -25.21M | -22.20M | -21.15M | -24.53M | -22.34M | -25.29M | -31.25M | -30.76M | -25.02M | -28.78M | -18.59M | -32.98M | -23.52M | -23.71M | 74.94M | -35.50M | -41.16M | 16.54M | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M |
|
Consolidated Net Income
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.62M | -22.65M | -21.76M | -21.03M | -20.67M | -20.62M | -17.70M | -18.93M | -19.00M | -9.13M | -18.62M | -20.02M | -12.07M | 1.87M | -1.83M | -19.34M | -18.86M | -17.56M | -18.71M | -24.14M | -25.21M | -22.20M | -21.15M | -24.53M | -22.34M | -25.29M | -31.25M | -30.76M | -25.02M | -28.78M | -18.59M | -32.98M | -23.52M | -23.71M | 74.94M | -35.50M | -41.16M | 16.54M | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M |
|
Income towards Parent Company
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.62M | -22.65M | -21.76M | -21.03M | -20.67M | -20.62M | -17.70M | -18.93M | -19.00M | -9.13M | -18.62M | -20.02M | -12.07M | 1.87M | -1.83M | -19.34M | -18.86M | -17.56M | -18.71M | -24.14M | -25.21M | -22.20M | -21.15M | -24.53M | -22.34M | -25.29M | -31.25M | -30.76M | -25.02M | -28.78M | -18.59M | -32.98M | -23.52M | -23.71M | 74.94M | -35.50M | -41.16M | 16.54M | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M |
|
Net Income towards Common Stockholders
|
| | | -32.67M | -40.70M | -36.59M | -34.97M | -22.66M | -29.44M | -22.69M | -27.51M | -22.62M | -22.65M | -21.76M | -21.03M | -20.67M | -20.62M | -17.70M | -18.93M | -19.00M | -9.13M | -18.62M | -20.02M | -12.07M | 1.87M | -1.83M | -19.34M | -18.86M | -17.56M | -18.71M | -24.14M | -25.21M | -22.20M | -21.15M | -24.53M | -22.34M | -25.29M | -31.25M | -30.76M | -25.02M | -28.78M | -18.59M | -32.98M | -23.52M | -23.71M | 74.94M | -35.50M | -41.16M | 16.54M | -69.33M | -81.50M | -71.39M | -76.97M | -84.38M | -88.02M | -69.83M | -66.87M | -82.02M | -78.18M | -173.32M | -60.73M | 2.37M | -426.07M | -41.93M | -38.00M |
|
EPS (Basic)
|
| | | -51.20 | -39.70 | -0.00M | -0.66 | -0.42 | -0.54 | -0.42 | -0.50 | -0.41 | -0.41 | -0.39 | -0.37 | -0.33 | -0.31 | -0.28 | -0.28 | -269.49 | -0.13 | -0.26 | -0.27 | -0.16 | 0.02 | -0.01 | -0.23 | -0.21 | -0.19 | -0.20 | -0.26 | -0.26 | -0.19 | -0.17 | -198.19 | -169.42 | -187.12 | -0.21 | -0.20 | -0.16 | -0.19 | -0.12 | 0.01 | -0.15 | -0.14 | 0.47 | -0.45 | -0.21 | 0.08 | -0.33 | -0.37 | -0.32 | -0.34 | -0.37 | -0.36 | -0.28 | -0.26 | -0.31 | -0.29 | -0.64 | -0.22 | 0.01 | -1.44 | -0.14 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | -0.13 | | -0.27 | -0.16 | 0.02 | -0.02 | | | -0.19 | | | | | | | | | | -0.20 | | | | 0.01 | -0.15 | -0.14 | 0.46 | -0.45 | -0.21 | 0.08 | -0.33 | -0.37 | -0.32 | -0.34 | -0.37 | -0.36 | -0.28 | -0.26 | -0.31 | -0.29 | -0.64 | -0.22 | 0.01 | -1.44 | -0.14 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
0.12M | 0.51M | 0.05M | 0.64M | 1.03M | 0.01M | 0.05M | 0.05M | 54.28M | 53.87M | 55.20M | 55.66M | 55.88M | 55.73M | 57.37M | 61.92M | 65.52M | 62.78M | 67.86M | 0.07M | 70.74M | 70.47M | 74.15M | 74.73M | 75.20M | 75.61M | 83.60M | 88.15M | 92.11M | 89.15M | 92.97M | 97.36M | 115.77M | 105.68M | 0.12M | 0.13M | 0.14M | 135.09M | 0.15M | 0.15M | 0.15M | 152.53M | | 154.17M | 166.86M | | | 198.57M | 202.19M | 204.14M | 222.29M | 224.50M | 225.12M | 224.55M | 242.03M | 250.07M | 255.00M | 253.63M | 269.58M | 272.38M | 272.92M | 274.49M | 296.86M | 300.16M | 300.84M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | 74.15M | 74.73M | 80.48M | 78.33M | | | | | | | | | | | | | | | | | | 154.17M | 166.86M | | | 198.57M | 215.13M | 204.14M | 222.29M | 224.50M | 225.12M | 224.55M | 242.03M | 250.07M | 255.00M | 253.63M | 269.58M | 272.38M | 272.92M | 288.37M | 296.86M | 300.16M | 300.84M |
|
EBITDA
|
| | | -32.67M | -40.70M | -36.59M | -34.78M | -22.30M | -29.47M | -22.76M | -27.50M | -22.55M | -22.74M | -21.70M | -21.12M | -20.48M | -20.47M | -17.23M | -18.88M | -19.11M | -9.18M | -18.99M | -20.17M | -11.94M | 1.81M | -1.42M | -19.30M | -18.49M | -17.52M | -19.05M | -23.88M | -25.55M | -22.01M | -20.79M | -24.18M | -22.52M | -25.05M | -30.81M | -30.28M | -24.59M | -29.13M | -0.10M | 1.29M | -22.87M | -23.83M | 74.90M | -87.45M | -41.08M | 16.57M | -70.44M | -84.50M | -72.77M | -77.77M | -82.89M | -85.17M | -70.59M | -66.02M | -79.96M | -78.70M | -173.54M | -58.65M | 1.24M | -426.12M | -42.04M | -37.85M |
|
Interest Expenses
|
| | | | | | | | | | | 0.07M | 0.07M | 0.07M | 0.43M | 0.67M | 0.69M | 0.69M | 0.69M | 0.70M | 0.72M | 0.72M | 0.70M | 0.71M | 0.74M | 0.77M | 0.78M | 0.80M | 0.82M | 0.84M | 0.84M | 0.83M | 0.63M | 0.62M | 0.58M | 0.60M | 0.62M | 0.63M | 0.62M | 0.64M | 0.66M | 0.68M | 0.27M | | | | 1.79M | 3.59M | 3.67M | 3.48M | 3.70M | 3.68M | 3.66M | 3.65M | 3.63M | 3.55M | 3.59M | 3.57M | 3.58M | 3.54M | 3.54M | 2.76M | 1.74M | 1.74M | 1.74M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 121.13% | -1.72% | | | | | | | 13.80% | 0.87% | | | | 11.76% | 0.07% | -0.08% | -1.02% |