|
Revenue
|
24.78M | 24.76M | 26.48M | 28.31M | 30.82M | 32.84M | 32.81M | 33.40M | 35.01M | 38.46M | 41.81M | 48.29M | 51.01M | 55.91M | 58.02M | 63.35M | 67.87M | 73.10M | 76.59M | 83.84M | 85.83M | 91.62M | 95.00M | 101.22M | 102.11M | 106.80M | 109.68M | 115.94M | 117.25M | 120.33M |
|
Cost of Revenue
|
6.53M | 7.20M | 6.40M | 7.70M | 8.12M | 8.35M | 8.19M | 9.43M | 10.10M | 10.48M | 12.96M | 15.01M | 22.17M | 32.04M | 37.21M | 40.03M | 38.34M | 36.63M | 36.26M | 37.41M | 37.24M | 36.48M | 35.87M | 32.01M | 30.18M | 30.07M | 28.86M | 26.04M | 25.40M | 24.15M |
|
Gross Profit
|
18.25M | 17.56M | 20.09M | 20.61M | 22.70M | 24.50M | 24.63M | 23.96M | 24.91M | 27.98M | 28.85M | 33.28M | 28.84M | 23.88M | 20.81M | 23.32M | 29.53M | 36.47M | 40.33M | 46.43M | 48.59M | 55.14M | 59.13M | 69.21M | 71.93M | 76.73M | 80.82M | 89.89M | 91.86M | 96.19M |
|
Amortization - Intangibles
|
0.96M | 1.04M | 1.13M | 1.22M | 1.28M | 1.32M | 1.35M | 1.35M | 1.63M | 1.55M | 1.61M | 1.65M | 1.58M | 1.51M | 1.57M | 1.60M | 1.60M | 1.82M | 2.30M | 2.49M | 2.54M | 2.98M | 3.90M | 3.15M | 3.38M | 3.52M | 3.65M | 3.89M | 4.13M | 4.28M |
|
Depreciation & Amortization - Total
|
1.78M | 1.97M | 2.04M | 2.15M | 2.14M | 2.15M | 2.31M | 2.27M | 2.41M | 2.45M | 2.65M | 3.30M | 3.70M | 3.72M | 4.27M | 4.28M | 4.22M | 4.87M | 4.62M | 4.50M | 4.24M | 4.48M | 4.35M | 3.52M | 3.92M | 3.57M | 3.17M | 2.99M | 3.28M | 3.20M |
|
Research & Development
|
3.18M | 3.86M | 4.21M | 4.30M | 4.69M | 4.77M | 4.86M | 5.00M | 5.53M | 5.73M | 6.36M | 8.05M | 11.44M | 15.27M | 17.50M | 20.64M | 22.54M | 22.67M | 25.40M | 26.47M | 27.47M | 28.54M | 29.86M | 28.88M | 29.54M | 29.32M | 29.63M | 31.83M | 29.27M | 29.45M |
|
Selling, General & Administrative
|
4.65M | 4.54M | 5.96M | 6.25M | 7.42M | 7.18M | 9.61M | 8.72M | 9.63M | 10.37M | 11.74M | 12.67M | 16.24M | 18.02M | 21.74M | 20.86M | 20.07M | 19.60M | 19.86M | 19.88M | 20.99M | 20.24M | 18.82M | 19.05M | 19.50M | 19.63M | 18.41M | 16.41M | 19.04M | 17.49M |
|
Other Operating Expenses
|
16.42M | 17.43M | 17.58M | 19.86M | 20.71M | 20.96M | 20.71M | 22.37M | 23.75M | 26.03M | 29.35M | 34.92M | 43.43M | 54.64M | 61.13M | 68.18M | 67.37M | 65.78M | 66.52M | 70.90M | 70.08M | 70.40M | 71.55M | 69.18M | 66.38M | 68.13M | 66.08M | 68.00M | 67.17M | 66.45M |
|
Operating Expenses
|
26.03M | 27.79M | 29.78M | 32.56M | 34.96M | 35.07M | 37.49M | 38.36M | 41.32M | 44.58M | 50.09M | 58.94M | 74.81M | 91.66M | 104.64M | 113.95M | 114.20M | 112.91M | 116.40M | 121.75M | 122.78M | 123.66M | 124.58M | 120.64M | 119.34M | 120.64M | 117.29M | 119.22M | 118.76M | 116.59M |
|
Operating Income
|
-1.25M | -3.04M | -3.30M | -4.25M | -4.14M | -2.23M | -4.67M | -4.97M | -6.31M | -6.11M | -8.28M | -10.65M | -23.81M | -35.74M | -46.62M | -50.59M | -46.34M | -39.81M | -39.81M | -37.90M | -36.95M | -32.05M | -29.58M | -19.42M | -17.22M | -13.84M | -7.61M | -3.29M | -1.51M | 3.74M |
|
EBIT
|
-1.25M | -3.04M | -3.30M | -4.25M | -4.14M | -2.23M | -4.67M | -4.97M | -6.31M | -6.11M | -8.28M | -10.65M | -23.81M | -35.74M | -46.62M | -50.59M | -46.34M | -39.81M | -39.81M | -37.90M | -36.95M | -32.05M | -29.58M | -19.42M | -17.22M | -13.84M | -7.61M | -3.29M | -1.51M | 3.74M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | 0.72M | 0.79M | 0.52M | 0.18M | 0.24M | 0.05M | 0.03M | 0.02M | -0.23M | 0.61M | 0.38M |
|
Other Non Operating Income
|
0.14M | 0.20M | -0.17M | -1.15M | 0.33M | 0.08M | -0.28M | -0.71M | 0.42M | 0.06M | 0.23M | 0.07M | -0.09M | -0.11M | 0.06M | -0.03M | 0.04M | -0.21M | 0.03M | -0.04M | 0.05M | -0.05M | -1.08M | -0.03M | -0.09M | -0.14M | 2.22M | 0.34M | 0.34M | 1.01M |
|
Non Operating Income
|
-1.34M | -1.14M | -1.78M | -2.37M | -3.30M | -0.14M | -0.96M | -1.03M | 0.42M | -0.41M | -0.14M | -0.17M | -0.30M | -0.42M | -0.27M | -0.41M | -0.17M | -0.21M | 1.62M | 0.68M | 0.84M | 0.48M | -0.85M | 0.21M | -0.09M | -0.14M | 2.55M | 0.34M | 0.94M | 1.39M |
|
EBT
|
-2.59M | -4.17M | -5.08M | -6.63M | -7.44M | -2.37M | -5.63M | -6.00M | -6.30M | -6.52M | -8.42M | -10.82M | -24.11M | -36.16M | -46.88M | -51.01M | -46.50M | -39.96M | -38.19M | -37.23M | -36.12M | -31.57M | -30.43M | -19.21M | -17.26M | -13.96M | -5.38M | -3.18M | -0.56M | 5.12M |
|
Tax Provisions
|
| | | 0.07M | 0.05M | 0.06M | -1.96M | 0.11M | 0.07M | 0.19M | -0.32M | 0.15M | 0.29M | 0.18M | -0.43M | 0.23M | 0.21M | 0.21M | -0.17M | 0.31M | 0.65M | 0.37M | 0.22M | 0.51M | 0.75M | 0.44M | 1.01M | 0.73M | -1.22M | 0.85M |
|
Profit After Tax
|
-2.59M | -4.17M | -5.08M | -6.70M | -7.49M | -2.44M | -3.67M | -6.11M | -6.37M | -6.71M | -8.10M | -10.97M | -24.39M | -36.34M | -46.45M | -51.24M | -46.72M | -40.17M | -38.02M | -37.53M | -36.77M | -31.94M | -30.65M | -19.72M | -18.01M | -14.40M | -6.39M | -3.91M | 0.65M | 4.27M |
|
Income from Continuing Operations
|
-2.59M | -4.17M | -5.08M | -6.70M | -7.49M | -2.44M | -3.67M | -6.11M | -6.37M | -6.71M | -8.10M | -10.97M | -24.39M | -36.34M | -46.45M | -51.24M | -46.72M | -40.17M | -38.02M | -37.53M | -36.77M | -31.94M | -30.65M | -19.72M | -18.01M | -14.40M | -6.39M | -3.91M | 0.65M | 4.27M |
|
Consolidated Net Income
|
-2.59M | -4.17M | -5.08M | -6.70M | -7.49M | -2.44M | -3.67M | -6.11M | -6.37M | -6.71M | -8.10M | -10.97M | -24.39M | -36.34M | -46.45M | -51.24M | -46.72M | -40.17M | -38.02M | -37.53M | -36.77M | -31.94M | -30.65M | -19.72M | -18.01M | -14.40M | -6.39M | -3.91M | 0.65M | 4.27M |
|
Income towards Parent Company
|
-2.59M | -4.17M | -5.08M | -6.70M | -7.49M | -2.44M | -3.67M | -6.11M | -6.37M | -6.71M | -8.10M | -10.97M | -24.39M | -36.34M | -46.45M | -51.24M | -46.72M | -40.17M | -38.02M | -37.53M | -36.77M | -31.94M | -30.65M | -19.72M | -18.01M | -14.40M | -6.39M | -3.91M | 0.65M | 4.27M |
|
Preferred Dividend Payments
|
9.24M | 9.24M | 9.24M | 7.86M | 48.31M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-11.82M | -13.41M | -14.32M | -14.56M | -70.76M | -2.44M | -3.67M | -6.11M | -6.37M | -6.71M | -8.10M | -10.97M | -24.39M | -36.34M | -46.45M | -51.24M | -46.72M | -40.17M | -38.02M | -37.53M | -36.77M | -31.94M | -30.65M | -19.72M | -18.01M | -14.40M | -6.39M | -3.91M | 0.65M | 4.27M |
|
EPS (Basic)
|
-1.46 | -2.18 | -7.76 | -7.23 | -10.42 | -0.07 | -0.18 | -0.16 | -0.17 | -0.17 | -0.18 | -0.24 | -0.48 | -0.71 | -0.93 | -0.99 | -0.89 | -0.76 | -0.72 | -0.70 | -0.68 | -0.58 | -0.55 | -0.35 | -0.31 | -0.25 | -0.11 | -0.07 | 0.01 | 0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.18 | | -0.17 | -0.17 | -0.18 | -0.24 | -0.48 | -0.71 | -0.93 | -0.99 | -0.89 | -0.76 | -0.72 | -0.70 | -0.68 | -0.58 | -0.55 | -0.35 | -0.31 | -0.25 | -0.11 | -0.07 | 0.01 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
1.78M | 1.91M | 1.84M | 2.01M | 0.02M | 35.79M | 20.30M | 37.31M | 37.74M | 38.51M | 39.52M | 45.42M | 50.58M | 51.02M | 49.89M | 51.94M | 52.33M | 52.61M | 52.44M | 53.35M | 53.79M | 55.25M | 54.56M | 56.67M | 57.50M | 57.89M | 57.59M | 58.92M | 59.59M | 60.01M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 20.30M | | 37.74M | 38.51M | 39.52M | 45.42M | 50.58M | 51.02M | 49.89M | 51.94M | 52.33M | 52.61M | 52.44M | 53.35M | 53.79M | 55.25M | 54.56M | 56.67M | 57.50M | 57.89M | 57.59M | 58.92M | 61.69M | 61.56M |
|
EBITDA
|
0.53M | -1.07M | -1.26M | -2.10M | -2.00M | -0.08M | -2.36M | -2.70M | -3.90M | -3.67M | -5.64M | -7.36M | -20.11M | -32.02M | -42.35M | -46.31M | -42.12M | -34.95M | -35.19M | -33.40M | -32.71M | -27.56M | -25.23M | -15.90M | -13.30M | -10.28M | -4.44M | -0.30M | 1.77M | 6.94M |
|
Tax Rate
|
| | | -1.03% | -0.69% | -2.70% | 34.86% | -1.85% | -1.05% | -2.98% | 3.83% | -1.38% | -1.19% | -0.49% | 0.92% | -0.46% | -0.46% | -0.52% | 0.45% | -0.82% | -1.79% | -1.18% | -0.71% | -2.65% | -4.34% | -3.17% | -18.86% | -23.12% | 216.16% | 16.66% |