|
Revenue
|
100.61M | 110.93M | 122.65M | 139.22M | 136.96M | 148.19M | 158.92M | 183.56M | 192.01M | 206.73M | 208.03M | 224.32M | 228.18M | 239.52M | 248.27M | 261.74M | 246.62M | 260.61M | 270.85M |
|
Cost of Revenue
|
23.14M | 27.70M | 29.59M | 33.90M | 34.47M | 36.82M | 41.08M | 52.19M | 47.83M | 48.40M | 48.66M | 51.76M | 49.89M | 50.61M | 52.31M | 59.02M | 54.73M | 57.31M | 59.49M |
|
Gross Profit
|
77.47M | 83.22M | 93.06M | 105.32M | 102.49M | 111.37M | 117.84M | 131.36M | 144.19M | 158.33M | 159.37M | 172.56M | 178.29M | 188.91M | 195.96M | 202.72M | 191.89M | 203.30M | 211.36M |
|
Depreciation & Amortization - Total
|
1.76M | 1.68M | 1.71M | 1.90M | 1.92M | 2.15M | 2.08M | 2.13M | 2.11M | 1.86M | 1.98M | 2.10M | 2.11M | 2.10M | 2.11M | 2.12M | 2.14M | 2.56M | 2.69M |
|
Research & Development
|
16.65M | 18.54M | 20.10M | 25.46M | 25.91M | 26.61M | 29.62M | 32.90M | 29.28M | 28.00M | 26.95M | 34.97M | 32.05M | 27.58M | 34.62M | 40.38M | 37.27M | 37.39M | 39.86M |
|
Selling, General & Administrative
|
10.52M | 18.16M | 15.96M | 19.76M | 18.13M | 20.19M | 21.69M | 30.00M | 26.68M | 22.01M | 25.11M | 27.12M | 24.21M | 26.10M | 29.73M | 33.23M | 29.90M | 37.02M | 36.14M |
|
Other Operating Expenses
|
-26.61M | -32.01M | -34.40M | -31.62M | -34.76M | -35.39M | -37.74M | -41.30M | -40.09M | -40.53M | -40.30M | -39.69M | -40.28M | -41.24M | -44.89M | -43.13M | -41.66M | -42.70M | -40.39M |
|
Operating Expenses
|
101.75M | 129.29M | 129.16M | 143.41M | 143.30M | 150.39M | 164.02M | 192.12M | 177.00M | 173.34M | 178.54M | 198.61M | 189.81M | 193.21M | 213.11M | 232.56M | 217.30M | 230.54M | 234.50M |
|
Operating Income
|
-1.15M | -18.36M | -6.51M | -4.19M | -6.34M | -2.20M | -5.10M | -8.56M | 15.01M | 33.39M | 29.50M | 25.71M | 38.38M | 46.31M | 35.16M | 29.18M | 29.32M | 30.08M | 36.35M |
|
EBIT
|
-1.15M | -18.36M | -6.51M | -4.19M | -6.34M | -2.20M | -5.10M | -8.56M | 15.01M | 33.39M | 29.50M | 25.71M | 38.38M | 46.31M | 35.16M | 29.18M | 29.32M | 30.08M | 36.35M |
|
Interest & Investment Income
|
-0.62M | 9.14M | 8.02M | -11.56M | 28.50M | 8.01M | -18.71M | 6.04M | 2.10M | 17.90M | -6.66M | 15.59M | 4.51M | 1.98M | -13.07M | -2.98M | -1.55M | -0.23M | -5.84M |
|
EBT
|
-1.77M | -9.22M | 1.51M | -15.76M | 22.16M | 5.80M | -23.82M | -2.53M | 17.11M | 51.30M | 22.84M | 41.29M | 42.88M | 48.29M | 22.09M | 26.21M | 27.77M | 29.85M | 30.51M |
|
Tax Provisions
|
1.73M | 3.20M | 0.66M | 4.34M | 1.97M | 1.37M | 2.63M | 7.61M | 9.17M | 5.75M | 10.01M | 25.39M | 13.91M | 15.87M | -19.48M | 30.63M | 7.19M | 10.37M | 16.39M |
|
Profit After Tax
|
-3.51M | -12.41M | 0.84M | -18.90M | 20.21M | 4.42M | -26.45M | -10.15M | 7.94M | 45.55M | 12.82M | 27.02M | 28.97M | 32.42M | 41.57M | 18.19M | 20.58M | 19.48M | 14.12M |
|
Equity Income
|
-0.01M | 0.01M | -0.01M | -0.03M | 0.02M | -0.01M | -0.00M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-3.50M | -12.42M | 0.85M | -20.09M | 20.19M | 4.43M | -26.45M | -10.14M | 7.94M | 45.55M | 12.82M | 15.90M | 28.97M | 32.42M | 41.57M | -4.43M | 20.58M | 19.48M | 14.12M |
|
Consolidated Net Income
|
-3.50M | -12.42M | 0.85M | -20.09M | 20.19M | 4.43M | -26.45M | -10.14M | 7.94M | 45.55M | 12.82M | 15.90M | 28.97M | 32.42M | 41.57M | -4.43M | 20.58M | 19.48M | 14.12M |
|
Income towards Parent Company
|
-3.50M | -12.42M | 0.85M | -20.09M | 20.19M | 4.43M | -26.45M | -10.14M | 7.94M | 45.55M | 12.82M | 15.90M | 28.97M | 32.42M | 41.57M | -4.43M | 20.58M | 19.48M | 14.12M |
|
Net Income towards Common Stockholders
|
-3.50M | -12.42M | 0.85M | -20.09M | 20.19M | 4.43M | -26.45M | -10.14M | 7.94M | 45.55M | 12.82M | 15.90M | 28.97M | 32.42M | 41.57M | -4.43M | 20.58M | 19.48M | 14.12M |
|
EPS (Basic)
|
-0.16 | -0.63 | 0.00 | -0.02 | 0.06 | 0.01 | -0.08 | -0.02 | 0.02 | 0.12 | 0.04 | 0.08 | 0.08 | 0.09 | 0.12 | 0.05 | 0.06 | 0.05 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.16 | -0.63 | 0.53 | -0.02 | 0.06 | 0.01 | -0.08 | -0.02 | 0.02 | 0.12 | 0.03 | 0.07 | 0.08 | 0.09 | 0.11 | 0.04 | 0.05 | 0.05 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
97.06M | 353.33M | 338.35M | 339.01M | 341.83M | 346.44M | 346.44M | 350.19M | 354.36M | 359.71M | 359.17M | 361.81M | 368.75M | 373.43M | 381.82M | 356.61M | 359.85M | 361.67M | 360.32M |
|
EBITDA
|
0.61M | -16.68M | -4.79M | -2.29M | 20.60M | 1.17M | -28.11M | -8.06M | 7.94M | 45.55M | 12.82M | 27.02M | 29.00M | 32.72M | 51.97M | -4.97M | 29.33M | 27.99M | 8.21M |
|
Tax Rate
|
| | 43.87% | | 8.88% | 23.68% | | | 53.61% | 11.20% | 43.84% | 61.50% | 32.44% | 32.85% | | | 25.90% | 34.74% | 53.71% |