|
Revenue
|
25.02M | 27.74M | 31.23M | 33.83M | 37.31M | 40.36M | 42.75M | 45.93M | 49.79M | 50.71M | 53.77M | 59.28M | 63.59M | 67.54M | 71.76M | 78.51M | 85.37M | 90.25M | 94.20M | 100.97M | 103.25M | 107.62M | 108.72M | 111.12M | 111.17M | 115.94M | 118.95M | 121.45M | 119.81M | 123.41M | 124.55M |
|
Cost of Revenue
|
13.29M | 15.32M | 18.74M | 16.71M | 21.17M | 23.79M | 27.43M | 24.97M | 26.74M | 27.51M | 34.02M | 33.88M | 37.23M | 40.81M | 40.18M | 43.40M | 45.55M | 50.33M | 47.12M | 52.62M | 43.80M | 49.72M | 49.63M | 53.61M | 48.50M | 50.97M | 49.27M | 53.08M | 50.05M | 44.46M | 44.32M |
|
Gross Profit
|
21.14M | 23.83M | 26.63M | 28.97M | 31.83M | 34.26M | 36.12M | 39.57M | 42.82M | 44.08M | 46.09M | 49.88M | 53.17M | 55.56M | 59.72M | 64.58M | 69.66M | 71.89M | 76.20M | 82.62M | 85.31M | 87.78M | 89.02M | 90.76M | 91.83M | 95.86M | 98.68M | 101.47M | 100.62M | 104.41M | 106.19M |
|
Research & Development
|
7.72M | 7.80M | 14.58M | 8.76M | 10.91M | 11.63M | 12.62M | 13.85M | 15.01M | 15.54M | 16.16M | 17.86M | 20.60M | 22.91M | 24.55M | 27.63M | 31.29M | 34.01M | 35.00M | 34.57M | 33.51M | 36.44M | 34.27M | 35.55M | 37.52M | 35.09M | 34.27M | 34.61M | 34.05M | 30.90M | 29.42M |
|
Selling, General & Administrative
|
7.12M | 13.67M | 9.26M | 9.92M | 12.48M | 13.21M | 12.77M | 12.51M | 13.67M | 14.48M | 17.75M | 16.53M | 16.58M | 20.29M | 19.81M | 20.75M | 25.27M | 25.43M | 26.62M | 21.92M | 23.80M | 27.79M | 25.95M | 35.03M | 27.54M | 25.83M | 25.43M | 25.50M | 26.86M | 25.49M | 24.37M |
|
Other Operating Expenses
|
13.29M | 15.32M | 18.74M | 16.71M | 21.17M | 23.79M | 27.43M | 24.97M | 26.74M | 27.51M | 34.02M | 33.88M | 37.23M | 40.81M | 40.18M | 43.40M | 45.55M | 50.33M | 47.12M | 52.62M | 43.80M | 49.72M | 49.63M | 53.61M | 48.50M | 50.97M | 49.27M | 53.08M | 50.05M | 44.46M | 44.32M |
|
Operating Expenses
|
28.13M | 36.80M | 42.58M | 35.38M | 44.56M | 48.64M | 52.81M | 51.33M | 55.42M | 57.53M | 67.93M | 68.28M | 74.41M | 84.02M | 84.54M | 91.78M | 102.11M | 109.77M | 108.74M | 109.11M | 101.11M | 113.96M | 109.86M | 124.19M | 113.56M | 111.88M | 108.97M | 113.19M | 110.95M | 100.84M | 98.11M |
|
Operating Income
|
-6.99M | -12.96M | -15.95M | -6.41M | -12.73M | -14.38M | -16.69M | -11.76M | -12.60M | -13.45M | -21.84M | -18.39M | -21.24M | -28.46M | -24.82M | -27.20M | -32.46M | -37.89M | -32.54M | -26.49M | -15.80M | -26.17M | -20.84M | -33.43M | -21.73M | -16.03M | -10.29M | -11.72M | -10.33M | 3.57M | 8.08M |
|
EBIT
|
-6.99M | -12.96M | -15.95M | -6.41M | -12.73M | -14.38M | -16.69M | -11.76M | -12.60M | -13.45M | -21.84M | -18.39M | -21.24M | -28.46M | -24.82M | -27.20M | -32.46M | -37.89M | -32.54M | -26.49M | -15.80M | -26.17M | -20.84M | -33.43M | -21.73M | -16.03M | -10.29M | -11.72M | -10.33M | 3.57M | 8.08M |
|
Interest & Investment Income
|
| | | | | 0.89M | 1.43M | 1.41M | 1.35M | 1.05M | 0.97M | 0.86M | 0.82M | 0.78M | 0.70M | -1.54M | 0.55M | 0.83M | 1.38M | 2.62M | 4.20M | 5.01M | 6.03M | 6.86M | 6.98M | 7.52M | 6.91M | 6.08M | 6.01M | 6.15M | 5.70M |
|
Other Non Operating Income
|
0.39M | 0.33M | 0.37M | -0.06M | 0.02M | 0.08M | 0.24M | -0.14M | 0.02M | -0.43M | -0.45M | 0.07M | -0.62M | -0.59M | -0.73M | 1.36M | -0.79M | -0.36M | -0.17M | 0.69M | -0.01M | -0.11M | 3.97M | -0.27M | -0.25M | 0.12M | 0.35M | -0.43M | 0.11M | 0.12M | 0.05M |
|
Non Operating Income
|
0.39M | 0.33M | 0.37M | -0.06M | 0.02M | 0.08M | 0.24M | -0.14M | 0.02M | -0.43M | -0.45M | 0.07M | -0.62M | -0.59M | -0.73M | 1.36M | -0.79M | -0.36M | -0.17M | 0.69M | -0.01M | -0.11M | -0.83M | 0.53M | -0.25M | 0.12M | 0.35M | -0.43M | 0.11M | 0.12M | 0.05M |
|
EBT
|
-6.47M | -12.49M | -15.26M | -5.82M | -11.82M | -12.33M | -15.02M | -10.49M | -11.23M | -14.44M | -25.45M | -21.69M | -22.35M | -29.64M | -26.19M | -28.74M | -34.02M | -38.81M | -32.69M | -24.54M | -12.94M | -22.67M | -13.13M | -28.63M | -17.15M | -10.76M | -5.41M | -8.43M | -6.57M | 7.55M | 11.73M |
|
Tax Provisions
|
0.10M | 0.10M | 0.12M | 0.39M | 0.24M | 0.24M | 0.24M | -0.05M | 0.23M | 0.25M | -4.84M | 0.49M | 0.20M | 0.02M | 0.20M | 0.14M | -1.20M | -0.21M | 0.11M | 0.46M | -0.11M | -0.10M | -0.04M | 0.19M | 0.20M | 0.43M | 0.71M | 0.45M | 0.81M | -1.90M | -149.70M |
|
Profit After Tax
|
-6.58M | -12.58M | -15.38M | -6.21M | -12.06M | -12.57M | -15.27M | -10.44M | -11.46M | -14.69M | -20.61M | -22.15M | -22.56M | -29.66M | -26.34M | -28.89M | -32.82M | -38.60M | -32.80M | -25.00M | -12.84M | -22.62M | -13.09M | -28.82M | -17.34M | -11.18M | -6.13M | -8.88M | -7.38M | 9.57M | 161.59M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | -0.10M | -0.26M | -0.44M | -0.62M | -0.57M | -0.32M | -0.67M | -0.21M | -0.27M | -0.20M | -0.12M | -0.22M | -0.16M | -0.18M |
|
Income from Continuing Operations
|
-6.58M | -12.59M | -15.38M | -6.21M | -12.06M | -12.57M | -15.27M | -10.44M | -11.46M | -14.69M | -20.61M | -22.19M | -22.56M | -29.66M | -26.39M | -28.87M | -32.82M | -38.60M | -32.80M | -25.00M | -12.84M | -22.57M | -13.09M | -28.82M | -17.35M | -11.18M | -6.13M | -8.88M | -7.38M | 9.45M | 161.43M |
|
Consolidated Net Income
|
-6.58M | -12.59M | -15.38M | -6.21M | -12.06M | -12.57M | -15.27M | -10.44M | -11.46M | -14.69M | -20.61M | -22.19M | -22.56M | -29.66M | -26.39M | -28.87M | -32.82M | -38.60M | -32.80M | -25.00M | -12.84M | -22.57M | -13.09M | -28.82M | -17.35M | -11.18M | -6.13M | -8.88M | -7.38M | 9.45M | 161.43M |
|
Income towards Parent Company
|
-6.58M | -12.59M | -15.38M | -6.21M | -12.06M | -12.57M | -15.27M | -10.44M | -11.46M | -14.69M | -20.61M | -22.19M | -22.56M | -29.66M | -26.39M | -28.87M | -32.82M | -38.60M | -32.80M | -25.00M | -12.84M | -22.57M | -13.09M | -28.82M | -17.35M | -11.18M | -6.13M | -8.88M | -7.38M | 9.45M | 161.43M |
|
Net Income towards Common Stockholders
|
-6.58M | -12.59M | -15.38M | -6.21M | -12.06M | -12.57M | -15.27M | -10.44M | -11.46M | -14.69M | -20.61M | -22.19M | -22.56M | -29.66M | -26.39M | -28.87M | -32.82M | -32.82M | -32.54M | -24.56M | -12.22M | -23.78M | -15.12M | -30.63M | -24.06M | -13.24M | -6.56M | -10.60M | -6.50M | 9.78M | 159.56M |
|
EPS (Basic)
|
-0.32 | -0.59 | -0.71 | -0.27 | -0.37 | -0.17 | -0.20 | -0.12 | -0.15 | -0.19 | -0.26 | -0.28 | -0.27 | -0.35 | -0.31 | -0.33 | -0.38 | -0.44 | -0.36 | -0.27 | -0.13 | -0.26 | -0.16 | -0.34 | -0.26 | -0.14 | -0.07 | -0.12 | -0.07 | 0.11 | 1.72 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.16 | | -0.14 | -0.26 | -0.28 | -0.27 | -0.35 | -0.31 | -0.33 | -0.38 | -0.44 | -0.36 | -0.27 | -0.13 | -0.26 | -0.16 | -0.34 | -0.26 | -0.14 | -0.07 | -0.12 | -0.07 | 0.10 | 1.69 |
|
Shares Outstanding (Weighted Average)
|
| | | 73.61M | 76.09M | 76.09M | 76.29M | 77.23M | 77.82M | 79.43M | 79.43M | 81.93M | 83.06M | 83.64M | 84.97M | 85.98M | 87.06M | 87.84M | 89.16M | 89.98M | 91.36M | 92.21M | 93.31M | 92.75M | 92.75M | 95.60M | 93.06M | 90.16M | 91.08M | 92.17M | 93.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 65.54M | | 78.78M | 79.94M | 79.61M | 82.92M | 83.89M | 85.09M | 84.51M | 87.13M | 88.15M | 89.28M | 88.72M | 91.52M | 92.54M | 93.10M | 92.34M | 92.88M | 93.29M | 92.53M | 92.00M | 91.37M | 94.20M | 94.66M |
|
EBITDA
|
-6.58M | -12.58M | -15.38M | -6.21M | -12.06M | -12.57M | -15.31M | -10.25M | -10.82M | -14.41M | -21.03M | -22.44M | -22.76M | -29.77M | -26.56M | -29.37M | -33.67M | -37.89M | -32.54M | -26.49M | -15.80M | -26.17M | -20.84M | -33.43M | -21.73M | -16.03M | -10.29M | -11.72M | -10.33M | 3.57M | 8.08M |
|
Interest Expenses
|
| | | | | | | | | 1.61M | 4.13M | 4.22M | 1.32M | 1.38M | 1.35M | 1.35M | 1.32M | 1.39M | 1.36M | 1.36M | 1.33M | 1.40M | 1.45M | 2.32M | 2.15M | 2.36M | 2.38M | 2.37M | 2.36M | 2.29M | 2.10M |
|
Tax Rate
|
| | | | | | | 0.48% | | | 19.02% | | | | | | 3.54% | 0.54% | | | 0.82% | 0.44% | 0.31% | | | | | | | | |