|
Revenue
|
43.95M | 4.78M | 3.06M | 4.53M | 2.19M | 3.86M | 3.64M | 3.96M | 4.23M | 7.80M | 12.34M | 8.49M | 10.45M | 11.59M | 17.14M | 23.26M | 33.56M | 36.66M | 47.16M | 52.05M | 197.67M | 58.32M | 59.15M | 62.21M | 69.32M | 65.47M | 69.64M | 68.36M | 72.90M | 69.28M | 70.93M | 67.33M | 79.08M | 74.61M | 84.11M | 83.45M | 95.11M | 91.31M | 102.60M | 104.69M | 122.42M | 105.68M | 75.50M | 117.48M | 130.97M | 119.03M | 135.59M | 127.72M | 159.19M | 157.99M | 169.41M | 167.47M | 171.96M | 160.34M | 169.47M | 163.93M | 181.24M | 167.12M | 178.02M | 168.57M | 187.25M | 168.92M | 181.10M | 179.52M |
|
Cost of Revenue
|
| 3.75M | 2.85M | 3.57M | | 3.67M | 3.12M | 3.36M | 6.60M | 6.50M | 6.68M | 9.29M | 9.67M | 11.39M | 10.21M | 14.79M | 18.38M | 18.13M | 19.95M | 20.39M | 77.44M | 17.58M | 18.93M | 15.90M | 19.43M | 20.28M | 23.05M | 43.15M | 23.62M | 24.58M | 23.81M | 18.23M | 21.30M | 22.89M | 20.92M | 19.07M | 23.98M | 27.30M | 25.20M | 22.30M | 31.90M | 29.73M | 22.30M | 29.99M | 35.30M | 31.35M | 35.25M | 34.65M | 39.01M | 36.07M | 50.63M | 50.68M | 61.92M | 49.02M | 48.21M | 39.75M | 47.69M | 47.42M | 44.26M | 38.86M | 39.89M | 34.31M | 40.87M | 34.28M |
|
Gross Profit
|
| 1.04M | 0.21M | 0.96M | | 0.20M | 0.52M | 0.60M | -2.37M | 1.31M | 5.66M | -0.80M | 0.78M | 0.20M | 6.93M | 8.47M | 15.19M | 18.54M | 27.21M | 31.66M | 120.23M | 40.74M | 40.22M | 46.31M | 49.89M | 45.20M | 46.59M | 25.20M | 49.28M | 44.70M | 47.12M | 49.11M | 57.78M | 51.72M | 63.19M | 64.38M | 71.14M | 64.01M | 77.40M | 82.38M | 90.52M | 75.95M | 53.20M | 87.49M | 95.68M | 87.68M | 100.34M | 93.07M | 120.19M | 121.92M | 118.78M | 116.79M | 110.04M | 111.32M | 121.26M | 124.18M | 133.55M | 119.70M | 133.76M | 129.71M | 147.37M | 134.62M | 140.23M | 145.24M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | 2.00M | 1.97M | 2.00M | 2.00M | 2.00M | 1.97M | 2.00M | 2.00M | 2.00M | 7.65M | 14.32M | 14.32M | 14.32M | 14.29M | 14.32M | 14.32M | 14.32M | 14.30M | 14.32M | 14.32M | 14.32M | 14.30M | 14.32M | 14.32M | 14.32M |
|
Research & Development
|
| 4.64M | 4.60M | 5.72M | 3.67M | 3.79M | 4.59M | 4.36M | 2.13M | 1.29M | 1.87M | 3.53M | 3.24M | 5.91M | 4.86M | 5.96M | 4.84M | 5.20M | 5.22M | 4.42M | 18.73M | 5.97M | 3.65M | 5.89M | 13.15M | 9.49M | 9.36M | 9.75M | 17.07M | 16.63M | 18.86M | 11.78M | 10.03M | 14.38M | 12.24M | 14.90M | 14.17M | 14.38M | 17.83M | 20.25M | 19.65M | 15.82M | 13.62M | 14.65M | 15.33M | 15.88M | 12.57M | 11.58M | 15.51M | 21.61M | 26.28M | 19.41M | 17.50M | 17.14M | 18.82M | 20.83M | 19.46M | 18.24M | 20.34M | 19.10M | 23.90M | 25.34M | 28.20M | 25.97M |
|
Selling, General & Administrative
|
| 1.01M | 1.24M | 1.69M | 2.42M | 3.52M | 4.47M | 4.97M | 7.20M | 11.15M | 10.41M | 11.38M | 13.36M | 12.94M | 14.08M | 15.32M | 20.17M | 22.59M | 24.84M | 28.22M | 106.66M | 31.43M | 34.75M | 35.31M | 37.55M | 37.96M | 43.67M | 36.31M | 34.67M | 42.12M | 39.55M | 40.64M | 39.18M | 44.19M | 44.25M | 44.18M | 44.65M | 47.30M | 49.13M | 50.13M | 54.22M | 44.78M | 43.34M | 52.56M | 52.83M | 48.52M | 50.81M | 47.86M | 52.15M | 64.26M | 65.00M | 61.28M | 63.97M | 70.84M | 64.85M | 67.95M | 65.80M | 72.03M | 68.13M | 74.33M | 79.61M | 86.78M | 88.58M | 91.80M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.90M | | | 0.20M | -1.46M | 1.90M | 2.73M | -1.77M | 4.83M | 6.19M | 0.63M | 6.79M |
|
Other Operating Expenses
|
| 3.75M | 2.85M | 3.57M | 2.11M | 3.67M | 3.12M | 3.36M | 9.62M | 6.50M | 6.68M | 9.29M | 9.67M | 11.39M | 10.21M | 14.79M | 18.38M | 18.13M | 19.95M | 20.39M | 77.44M | 17.58M | 18.93M | 15.90M | 19.43M | 20.28M | 23.05M | 43.15M | 23.62M | 24.58M | 28.31M | 18.49M | 21.41M | 22.98M | 21.08M | 20.32M | 24.03M | 28.55M | 30.38M | 31.89M | 46.84M | 27.99M | 25.69M | 32.65M | 44.03M | 35.19M | 37.36M | 36.85M | 87.31M | 54.73M | 46.89M | 65.49M | 89.47M | 75.45M | 45.92M | 57.23M | 64.27M | 61.74M | 58.58M | 216.43M | 54.21M | 48.63M | 55.19M | 48.60M |
|
Operating Expenses
|
| 9.40M | 8.68M | 10.98M | 8.20M | 10.98M | 12.17M | 12.69M | 18.95M | 18.94M | 18.97M | 24.19M | 26.28M | 30.23M | 29.15M | 36.07M | 43.38M | 45.92M | 50.01M | 53.03M | 202.83M | 54.98M | 57.33M | 57.10M | 70.13M | 67.73M | 76.08M | 89.22M | 75.36M | 83.33M | 86.71M | 70.91M | 70.61M | 81.54M | 77.57M | 79.40M | 82.85M | 90.23M | 97.33M | 102.27M | 120.71M | 88.59M | 82.65M | 99.86M | 112.19M | 99.59M | 100.75M | 96.29M | 154.98M | 140.60M | 138.18M | 146.18M | 181.85M | 163.43M | 129.59M | 146.21M | 148.08M | 153.91M | 149.78M | 308.10M | 162.55M | 166.93M | 172.60M | 173.15M |
|
Operating Income
|
| -4.62M | -5.63M | -6.45M | -6.01M | -7.12M | -8.53M | -8.73M | -14.72M | -11.14M | -6.63M | -15.71M | -15.83M | -18.64M | -12.01M | -12.81M | -9.82M | -9.26M | -2.84M | -0.98M | -5.17M | 3.34M | 1.82M | 5.11M | -0.81M | -2.25M | -6.44M | -20.86M | -2.46M | -14.05M | -15.78M | -3.57M | 8.46M | -6.94M | 6.54M | 4.05M | 12.26M | 1.08M | 5.28M | 2.41M | 1.71M | 17.09M | -7.15M | 17.62M | 18.78M | 19.44M | 34.84M | 31.43M | 4.21M | 17.39M | 31.23M | 21.29M | -9.89M | -3.09M | 39.88M | 17.72M | 33.17M | 13.21M | 28.24M | -139.53M | 24.70M | 1.99M | 8.50M | 6.36M |
|
EBIT
|
| -4.62M | -5.63M | -6.45M | -6.01M | -7.12M | -8.53M | -8.73M | -14.72M | -11.14M | -6.63M | -15.71M | -15.83M | -18.64M | -12.01M | -12.81M | -9.82M | -9.26M | -2.84M | -0.98M | -5.17M | 3.34M | 1.82M | 5.11M | -0.81M | -2.25M | -6.44M | -20.86M | -2.46M | -14.05M | -15.78M | -3.57M | 8.46M | -6.94M | 6.54M | 4.05M | 12.26M | 1.08M | 5.28M | 2.41M | 1.71M | 17.09M | -7.15M | 17.62M | 18.78M | 19.44M | 34.84M | 31.43M | 4.21M | 17.39M | 31.23M | 21.29M | -9.89M | -3.09M | 39.88M | 17.72M | 33.17M | 13.21M | 28.24M | -139.53M | 24.70M | 1.99M | 8.50M | 6.36M |
|
Interest & Investment Income
|
| 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | 0.05M | 0.14M | 0.06M | 0.07M | 0.09M | 0.06M | 0.07M | 0.07M | 0.06M | 0.05M | 0.04M | 0.06M | 0.13M | 0.38M | 0.15M | 0.18M | 0.17M | 0.17M | 0.25M | 0.32M | 0.35M | 0.40M | 0.51M | 1.22M | 1.07M | 1.27M | 1.37M | 1.53M | 1.59M | 2.00M | 2.16M | 1.82M | 1.74M | 1.67M | 1.59M | 1.32M | 1.02M | 0.69M | 0.41M | 0.22M | 0.18M | 0.08M | 0.27M | 0.25M | 1.23M | 2.79M | 3.14M | 2.11M | 2.77M | 3.42M | 3.90M | 4.75M | 5.48M | 5.55M | 6.89M | 5.01M | 8.53M |
|
Other Non Operating Income
|
| -0.03M | 0.10M | 0.03M | 0.38M | 0.11M | -0.02M | -0.03M | 0.01M | -0.02M | -1.06M | -0.05M | | -3.40M | -0.02M | -0.01M | | -0.03M | -0.04M | -0.04M | -0.16M | -0.12M | -0.10M | -0.01M | -0.07M | 0.05M | -0.05M | -0.01M | -0.07M | -3.70M | 0.08M | 0.08M | | 0.07M | -0.08M | -0.69M | -0.19M | 0.06M | -0.09M | -4.03M | -0.93M | -4.10M | 3.97M | -8.07M | | -0.16M | -2.40M | -0.05M | -0.07M | -0.12M | -0.65M | -10.60M | 0.08M | -16.93M | -0.27M | -0.42M | | -0.16M | 7.52M | -0.12M | | 4.40M | -10.74M | -0.98M |
|
Non Operating Income
|
| -0.78M | -1.19M | -1.45M | -1.03M | -2.65M | -0.23M | -0.78M | -0.57M | -0.76M | -1.67M | -0.05M | -0.52M | -4.93M | -2.02M | -1.97M | -2.14M | -2.22M | -2.19M | -2.02M | -8.38M | -2.03M | -1.77M | -1.74M | -1.79M | -1.57M | -1.46M | -1.26M | -1.53M | -5.79M | -3.93M | -3.98M | -3.83M | -3.71M | -3.94M | -4.75M | -3.94M | -3.60M | -4.15M | -8.23M | -5.25M | -8.54M | 3.97M | -11.47M | -6.09M | -6.71M | -9.20M | -7.20M | -10.41M | -10.10M | -9.23M | -19.22M | 27.26M | -23.38M | -2.02M | -1.12M | 26.34M | 0.43M | 8.34M | 0.67M | -9.82M | 6.72M | -10.74M | 3.16M |
|
EBT
|
| -3.97M | -6.48M | -7.49M | -7.36M | -9.57M | -9.17M | -9.60M | -15.29M | -11.89M | -8.30M | -15.74M | -16.35M | -23.58M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.54M | 1.31M | 0.05M | 3.37M | -2.61M | -3.82M | -7.90M | -22.13M | -3.99M | -19.84M | -19.71M | -7.55M | 4.63M | -10.64M | 2.60M | -0.70M | 8.32M | -2.52M | 1.13M | -5.82M | -3.54M | 8.56M | -7.31M | 6.15M | 12.69M | 12.72M | 25.65M | 24.23M | -6.20M | 7.29M | 22.01M | 2.07M | -18.07M | -26.47M | 37.85M | 16.60M | 33.72M | 13.64M | 36.58M | -138.86M | 25.53M | 8.71M | -1.93M | 9.52M |
|
Tax Provisions
|
| | | | | | | | | | | | | -0.44M | | | | | | | 0.17M | 0.05M | 0.04M | 0.28M | -0.11M | 0.03M | 0.06M | 0.04M | -0.02M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | -0.06M | 0.04M | 0.25M | -1.60M | 0.30M | 1.37M | 0.40M | -0.04M | -124.00M | -1.82M | 2.40M | 6.57M | 6.57M | -1.07M | 0.47M | 2.13M | 2.76M | -7.97M | -6.94M | 12.09M | 5.74M | 8.85M | 4.66M | 17.70M | 4.61M | 9.48M | 3.89M | 2.92M | 4.09M |
|
Profit After Tax
|
| 5.39M | -6.81M | -7.90M | -7.04M | -9.78M | -8.76M | -9.51M | -15.28M | -11.89M | -8.30M | -15.74M | -16.35M | -23.14M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.72M | 1.26M | 0.01M | 3.09M | -2.50M | -3.85M | -7.96M | -22.16M | -3.97M | -19.87M | -19.74M | -7.60M | 4.59M | -10.68M | 2.56M | -0.64M | 8.29M | -2.77M | 2.73M | -6.09M | -4.89M | 8.16M | -7.27M | 130.12M | 14.51M | 10.37M | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M |
|
Income from Continuing Operations
|
| -3.97M | -6.48M | -7.49M | -7.36M | -9.57M | -9.17M | -9.60M | -15.29M | -11.89M | -8.30M | -15.74M | -16.35M | -23.14M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.72M | 1.26M | 0.01M | 3.09M | -2.50M | -3.85M | -7.96M | -22.16M | -3.97M | -19.87M | -19.74M | -7.60M | 4.59M | -10.68M | 2.56M | -0.64M | 8.29M | -2.77M | 2.73M | -6.12M | -4.91M | 8.16M | -7.27M | 130.15M | 14.52M | 10.32M | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M |
|
Consolidated Net Income
|
| -3.97M | -6.48M | -7.49M | -7.36M | -9.57M | -9.17M | -9.60M | -15.29M | -11.89M | -8.30M | -15.74M | -16.35M | -23.14M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.72M | 1.26M | 0.01M | 3.09M | -2.50M | -3.85M | -7.96M | -22.16M | -3.97M | -19.87M | -19.74M | -7.60M | 4.59M | -10.68M | 2.56M | -0.64M | 8.29M | -2.77M | 2.73M | -6.12M | -4.91M | 8.16M | -7.27M | 130.15M | 14.52M | 10.32M | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M |
|
Income towards Parent Company
|
| -3.97M | -6.48M | -7.49M | -7.36M | -9.57M | -9.17M | -9.60M | -15.29M | -11.89M | -8.30M | -15.74M | -16.35M | -23.14M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.72M | 1.26M | 0.01M | 3.09M | -2.50M | -3.85M | -7.96M | -22.16M | -3.97M | -19.87M | -19.74M | -7.60M | 4.59M | -10.68M | 2.56M | -0.64M | 8.29M | -2.77M | 2.73M | -6.12M | -4.91M | 8.16M | -7.27M | 130.15M | 14.52M | 10.32M | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M |
|
Net Income towards Common Stockholders
|
| -3.97M | -6.48M | -7.49M | -7.36M | -9.57M | -9.17M | -9.60M | -15.29M | -11.89M | -8.30M | -15.74M | -16.35M | -23.14M | -14.03M | -14.78M | -11.96M | -11.48M | -5.04M | -3.00M | -13.72M | 1.26M | 0.01M | 3.09M | -2.50M | -3.85M | -7.96M | -22.16M | -3.97M | -19.87M | -19.74M | -7.60M | 4.59M | -10.68M | 2.56M | -0.64M | 8.29M | -2.77M | 2.73M | -6.12M | -4.91M | 8.16M | -7.27M | 130.15M | 14.52M | 10.32M | 19.08M | 17.66M | -5.13M | 6.83M | 19.88M | -0.69M | -10.10M | -19.54M | 25.76M | 10.86M | 24.87M | 8.98M | 18.89M | -143.47M | 16.04M | 4.81M | -4.85M | 5.43M |
|
EPS (Basic)
|
| -0.23 | -9.39 | -13.77 | -12.27 | -0.98 | -0.51 | -0.55 | -0.75 | -0.47 | -0.27 | -0.49 | -0.50 | -0.71 | -0.42 | -0.44 | -0.36 | -0.34 | -0.14 | -0.08 | -0.39 | 0.03 | 0.00 | 0.08 | -0.07 | -0.10 | -0.21 | -0.59 | -0.11 | -0.52 | -0.49 | -0.19 | 0.11 | -0.26 | 0.06 | -0.02 | 0.20 | -0.07 | 0.07 | -0.15 | -0.12 | 0.19 | -0.17 | 3.03 | 0.33 | 0.24 | 0.43 | 0.40 | -0.12 | 0.15 | 0.44 | -0.02 | -0.22 | -0.43 | 0.56 | 0.23 | 0.54 | 0.19 | 0.41 | -3.11 | 0.35 | 0.10 | -0.11 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
| -6.91 | | -13.04 | | -0.96 | | -0.56 | -0.93 | -0.47 | | | | | | | -0.36 | -0.34 | -0.14 | -0.08 | -0.39 | 0.03 | 0.00 | 0.08 | -0.07 | -0.10 | -0.21 | -0.59 | -0.11 | | -0.49 | | 0.12 | | -0.26 | | 0.20 | -0.07 | 0.06 | -0.15 | -0.12 | 0.19 | -0.17 | 2.94 | 0.32 | 0.23 | 0.42 | 0.39 | -0.11 | 0.15 | 0.40 | -0.02 | -0.22 | -0.43 | 0.51 | 0.23 | 0.52 | 0.19 | 0.39 | -3.11 | 0.35 | 0.10 | -0.11 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
| 17.23M | 17.23M | 17.23M | 17.23M | 17.23M | 17.23M | 17.23M | 17.23M | 25.41M | 32.32M | 32.42M | 32.55M | 32.66M | 33.05M | 33.32M | 33.54M | 33.71M | 35.66M | 35.89M | 36.06M | 36.24M | 36.44M | 36.65M | 36.76M | 37.05M | 37.17M | 37.28M | 37.40M | 37.53M | 40.09M | 40.34M | 40.57M | 40.71M | 40.73M | 40.96M | 41.11M | 41.23M | 41.30M | 41.64M | 41.73M | 42.03M | 42.12M | 42.74M | 43.44M | 43.86M | 44.03M | 44.45M | 44.54M | 44.85M | 45.44M | 45.82M | 45.88M | 45.95M | 45.99M | 46.42M | 46.44M | 46.50M | 46.55M | 46.13M | 46.17M | 46.28M | 46.30M | 44.93M |
|
Shares Outstanding (Diluted Average)
|
| 0.57M | | 0.57M | | 10.01M | | 17.23M | 16.44M | 25.37M | | | | | | | 33.18M | 33.71M | 35.46M | 35.94M | 35.30M | 41.78M | 41.61M | 41.42M | 41.30M | 37.02M | 37.18M | 37.31M | 37.24M | | 40.16M | | 39.81M | | 41.69M | | 40.91M | 41.24M | 42.34M | 41.65M | 41.51M | 42.78M | 42.86M | 44.27M | 43.68M | 45.97M | 45.78M | 45.67M | 45.63M | 46.44M | 52.48M | 52.22M | 46.54M | 45.95M | 52.05M | 52.07M | 51.98M | 52.19M | 51.37M | 46.27M | 46.24M | 46.53M | 45.87M | 45.73M |
|
EBITDA
|
| -4.62M | -5.63M | -6.45M | -6.01M | -7.12M | -8.53M | -8.73M | -14.72M | -11.14M | -6.63M | -15.71M | -15.83M | -18.64M | -12.01M | -12.81M | -9.82M | -9.26M | -2.84M | -0.98M | -5.17M | 3.34M | 1.82M | 5.11M | -0.81M | -2.25M | -6.44M | -20.86M | -2.46M | -14.05M | -15.78M | -3.57M | 8.46M | -6.94M | 6.54M | 4.05M | 12.26M | 1.08M | 5.28M | 2.41M | 1.71M | 17.09M | -7.15M | 17.62M | 18.78M | 19.44M | 34.84M | 31.43M | 4.21M | 17.39M | 31.23M | 21.29M | -9.89M | -3.09M | 39.88M | 17.72M | 33.17M | 13.21M | 28.24M | -139.53M | 24.70M | 1.99M | 8.50M | 6.36M |
|
Interest Expenses
|
| -0.61M | 0.89M | 1.08M | 1.38M | 2.48M | 0.68M | 0.91M | 0.71M | 0.51M | 0.49M | 0.46M | 0.34M | 1.52M | 1.91M | 1.89M | 1.93M | 2.11M | 2.08M | 2.04M | 8.28M | 2.00M | 1.94M | 1.91M | 1.88M | 1.87M | 1.73M | 1.60M | 1.86M | 2.59M | 5.23M | 5.13M | 5.11M | 5.16M | 5.40M | 5.64M | 5.75M | 5.81M | 5.88M | 5.94M | 6.00M | 6.02M | 5.46M | 7.13M | 7.06M | 6.97M | 7.02M | 7.33M | 10.42M | 10.25M | 8.83M | 9.86M | 11.04M | 9.59M | 3.87M | 3.46M | 3.39M | 3.32M | 3.88M | 4.69M | 4.68M | 4.58M | 4.70M | 4.28M |
|
Tax Rate
|
| | | | | | | | | | | | | 1.87% | | | | | | | | 3.96% | 82.98% | 8.35% | 4.14% | | | | 0.53% | | | | 0.76% | | 1.35% | 8.83% | 0.46% | | | | | 4.67% | 0.57% | | | 18.86% | 25.60% | 27.12% | 17.23% | 6.39% | 9.68% | | 44.09% | 26.21% | 31.94% | 34.59% | 26.25% | 34.17% | 48.38% | | 37.16% | 44.73% | | 42.97% |