|
Revenue
|
30.12M | 47.69M | 56.01M | 63.04M | 60.77M | 75.76M | 70.81M | 78.46M | 83.65M | 103.00M | 117.41M | 124.30M | 122.38M | 165.10M | 187.11M | 173.89M | 186.43M | 182.59M | 170.78M | 185.20M | 143.18M | 144.11M | 2.70M | 144.31M | 117.88M | 117.88M | 140.00M | 145.94M | 120.03M | 120.27M | 118.60M | 128.97M | 104.17M | 105.10M | 118.77M |
|
Cost of Revenue
|
15.93M | 26.87M | 31.93M | 37.12M | 34.95M | 43.94M | 42.68M | 51.61M | 49.58M | 60.22M | 64.52M | 65.06M | 69.19M | 83.47M | 98.86M | 91.86M | 98.91M | 100.90M | 109.70M | 121.75M | 91.55M | 95.30M | 83.87M | 94.39M | 66.15M | 82.41M | 92.69M | 97.47M | 78.31M | 71.33M | 83.41M | 73.70M | 63.12M | 67.42M | 67.92M |
|
Gross Profit
|
14.20M | 20.81M | 24.08M | 25.92M | 25.82M | 31.82M | 28.12M | 26.84M | 34.07M | 42.78M | 52.88M | 59.24M | 53.18M | 81.63M | 88.25M | 82.03M | 87.52M | 81.69M | 61.08M | 63.45M | 51.63M | 48.81M | 59.00M | 49.91M | 40.58M | 35.47M | 47.31M | 48.46M | 41.72M | 48.94M | 35.19M | 55.28M | 41.05M | 37.68M | 50.85M |
|
Research & Development
|
0.28M | 0.27M | 0.36M | 0.48M | 0.51M | 0.56M | 0.58M | 0.45M | 0.69M | 1.24M | 1.07M | 0.86M | 1.45M | 1.58M | 1.69M | 1.24M | 1.72M | 1.92M | 1.78M | 1.51M | 2.14M | 1.75M | 1.93M | 2.94M | 3.37M | 2.92M | 2.70M | 2.90M | 3.67M | 3.99M | 2.92M | 2.39M | 2.45M | 2.18M | 2.37M |
|
Selling, General & Administrative
|
2.21M | 2.74M | 3.52M | 4.77M | 6.85M | 5.21M | 5.80M | 5.71M | 4.57M | 7.93M | 6.75M | 7.67M | 7.55M | 8.68M | 11.09M | 12.61M | 14.53M | 22.46M | 17.04M | 18.07M | 17.89M | 18.78M | 19.17M | 20.87M | 23.67M | 26.44M | 17.52M | 16.82M | 19.73M | 18.12M | 17.27M | 14.01M | 14.49M | 14.99M | 15.20M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 2.80M | | | | | | | | | | | | |
|
Other Operating Expenses
|
13.79M | 14.52M | 25.66M | 25.17M | 22.05M | 30.72M | 25.19M | 25.86M | 24.02M | 35.97M | 34.05M | 47.94M | 0.09M | 0.02M | 0.00M | 0.39M | -0.07M | 0.03M | 5.50M | -22.05M | 49.96M | 40.37M | 6.99M | -73.63M | 38.17M | 46.38M | 59.70M | 44.95M | 41.46M | 41.38M | 61.82M | 46.58M | 38.59M | 34.75M | 45.41M |
|
Operating Expenses
|
16.28M | 17.54M | 29.53M | 30.42M | 29.41M | 36.49M | 31.57M | 32.03M | 29.27M | 45.14M | 41.87M | 56.47M | 45.68M | 49.68M | 63.98M | 74.53M | 70.62M | 84.23M | 67.66M | 95.82M | 69.99M | 60.90M | 58.10M | 61.85M | 65.21M | 75.74M | 79.92M | 64.66M | 64.86M | 63.48M | 82.01M | 62.97M | 55.52M | 51.92M | 62.98M |
|
Operating Income
|
-2.08M | 3.28M | -5.45M | -4.49M | -3.59M | -4.67M | -3.45M | -5.18M | 4.80M | -2.36M | 11.01M | 2.77M | 7.50M | 31.95M | 24.27M | -337.26M | 16.91M | -2.54M | -6.58M | -32.36M | -19.32M | -12.39M | 1.24M | -11.94M | -24.63M | -40.27M | -32.61M | -16.20M | -23.14M | -14.54M | -46.81M | -7.69M | -14.48M | -14.24M | -12.13M |
|
EBIT
|
-2.08M | 3.28M | -5.45M | -4.49M | -3.59M | -4.67M | -3.45M | -5.18M | 4.80M | -2.36M | 11.01M | 2.77M | 7.50M | 31.95M | 24.27M | -337.26M | 16.91M | -2.54M | -6.58M | -32.36M | -19.32M | -12.39M | 1.24M | -11.94M | -24.63M | -40.27M | -32.61M | -16.20M | -23.14M | -14.54M | -46.81M | -7.69M | -14.48M | -14.24M | -12.13M |
|
Interest & Investment Income
|
0.18M | 0.26M | 0.29M | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | -0.01M | 0.00M | -0.07M | 0.02M | 0.08M | 0.08M | -2.90M | -6.30M | | -2.60M | -33.64M | 20.21M | -164.50M | -111.54M | -88.93M | 8.68M | 3.94M | 6.23M | 7.16M | 2.92M | -0.50M | 0.34M | 160.44M | -1.35M | -0.32M | -3.11M | | -3.39M | | | | | | |
|
Non Operating Income
|
0.01M | -0.01M | 0.00M | -0.07M | 0.02M | 0.08M | 0.08M | -2.90M | -5.52M | -8.92M | -3.80M | -28.60M | 20.21M | -164.50M | -111.54M | -88.93M | 8.68M | 3.94M | 6.23M | 7.16M | 2.92M | -0.50M | 0.34M | 160.44M | -1.35M | -0.32M | -3.50M | -2.33M | -27.07M | 14.59M | 7.57M | -0.93M | -4.65M | -3.08M | 0.43M |
|
EBT
|
-0.15M | -0.01M | 1.84M | -0.55M | -4.30M | -5.64M | -4.45M | -6.24M | -0.72M | -11.28M | 8.41M | -25.48M | 27.72M | -132.54M | -87.27M | -81.44M | 25.59M | 1.40M | -0.35M | -25.21M | -15.44M | -12.59M | 1.65M | 146.82M | -25.98M | -40.58M | -36.12M | -18.53M | -50.21M | 0.04M | -39.25M | -8.62M | -19.12M | -17.32M | -11.70M |
|
Tax Provisions
|
0.05M | 0.05M | 0.13M | 0.10M | | | | | | | | | -0.28M | -35.43M | -0.11M | -7.93M | 4.65M | -1.17M | -2.48M | 1.39M | 2.16M | 4.17M | -0.72M | 220.21M | 0.10M | 0.07M | 0.02M | -0.11M | 0.06M | 0.05M | 0.06M | -0.11M | 0.04M | 0.05M | 0.05M |
|
Profit After Tax
|
-2.08M | 3.27M | -5.45M | -4.56M | -4.28M | -5.56M | -4.36M | -5.42M | -8.30M | -7.34M | 8.41M | -46.74M | 28.00M | -97.12M | -87.16M | -73.41M | 20.94M | 2.58M | 2.17M | -22.51M | -14.23M | -8.74M | 1.96M | -71.71M | -26.05M | -40.65M | -36.13M | -18.37M | -50.27M | 0.03M | -39.31M | -8.51M | -19.17M | -17.37M | -11.75M |
|
Income from Non-Controlling Interests
|
| | | | -2.73M | -4.55M | -3.58M | -4.44M | -0.59M | -6.00M | 6.82M | -8.58M | 11.17M | -3.84M | -0.15M | -0.09M | 0.12M | -0.02M | -0.04M | -0.22M | -0.13M | -0.07M | 0.00M | -0.05M | -0.12M | -0.17M | -0.13M | -0.04M | -0.05M | -0.04M | -0.08M | 65.37M | -0.03M | -0.03M | -0.03M |
|
Income from Continuing Operations
|
-0.20M | -0.06M | 1.71M | -0.65M | -4.30M | -5.64M | -4.45M | -6.24M | -0.72M | -11.28M | 8.41M | -25.48M | 28.00M | -97.12M | -87.16M | -73.50M | 20.94M | 2.56M | 2.13M | -26.59M | -17.60M | -16.76M | 2.37M | -73.38M | -26.08M | -40.65M | -36.13M | -18.42M | -50.27M | -0.01M | -39.31M | -8.51M | -19.17M | -17.37M | -11.75M |
|
Consolidated Net Income
|
-0.20M | -0.06M | 1.71M | -0.65M | -4.30M | -5.64M | -4.45M | -6.24M | -0.72M | -11.28M | 8.41M | -25.48M | 28.00M | -97.12M | -87.16M | -73.50M | 20.94M | 2.56M | 2.13M | -26.59M | -17.60M | -16.76M | 2.37M | -73.38M | -26.08M | -40.65M | -36.13M | -18.42M | -50.27M | -0.01M | -39.31M | -8.51M | -19.17M | -17.37M | -11.75M |
|
Income towards Parent Company
|
-0.20M | -0.06M | 1.71M | -0.65M | -4.30M | -5.64M | -4.45M | -6.24M | -0.72M | -11.28M | 8.41M | -25.48M | 28.00M | -97.12M | -87.16M | -73.50M | 20.94M | 2.56M | 2.13M | -26.59M | -17.60M | -16.76M | 2.37M | -73.38M | -26.08M | -40.65M | -36.13M | -18.42M | -50.27M | -0.01M | -39.31M | -8.51M | -19.17M | -17.37M | -11.75M |
|
Net Income towards Common Stockholders
|
-0.20M | -0.06M | 1.71M | -0.65M | -4.30M | -5.64M | -0.79M | -6.24M | -0.13M | -11.28M | 8.41M | -22.92M | 16.84M | -93.28M | -87.01M | -73.41M | 20.82M | 2.58M | -3.23M | -46.68M | -13.63M | -8.41M | 1.96M | -71.46M | -26.05M | -37.51M | -36.00M | -18.79M | -50.22M | -0.01M | -39.31M | -8.51M | -19.17M | -17.37M | -11.75M |
|
EPS (Basic)
|
-0.25 | 0.39 | -0.65 | -77.24 | -0.18 | -0.12 | -0.09 | -0.74 | -0.02 | -1.33 | 0.18 | -2.29 | 0.74 | -3.19 | -1.97 | -1.87 | 0.32 | 0.04 | 0.03 | -0.34 | -0.21 | -0.10 | 0.02 | -0.87 | -0.26 | -0.39 | -0.34 | -0.18 | 0.47 | | 0.36 | -1.75 | 0.18 | 0.16 | 0.11 |
|
EPS (Weighted Average and Diluted)
|
| | 0.09 | -0.04 | | | -0.09 | | -0.02 | -1.33 | 0.16 | -2.29 | 0.43 | -3.19 | -1.97 | -1.87 | 0.17 | -0.03 | -0.05 | -0.40 | -0.21 | -0.10 | 0.02 | -0.86 | -0.26 | -0.39 | -0.34 | -0.18 | 0.47 | | 0.36 | -1.75 | 0.18 | 0.16 | 0.11 |
|
Shares Outstanding (Weighted Average)
|
8.39M | 8.39M | 8.39M | 0.01M | 0.01M | 8.41M | 8.44M | 8.42M | 8.44M | 8.46M | 8.83M | 10.01M | 22.68M | 29.28M | 44.27M | 39.22M | 64.59M | 66.28M | 66.33M | 65.93M | 0.07M | 0.08M | 85.67M | 81.78M | 98.40M | 0.11M | 105.33M | 103.60M | 106.02M | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | 18.26M | 17.69M | | | 8.44M | | 8.44M | 8.46M | 52.79M | 10.01M | 25.33M | 29.28M | 44.27M | 39.22M | 68.37M | 68.34M | 68.32M | 67.30M | 0.07M | 0.08M | 86.11M | 81.78M | 98.85M | 0.11M | 105.33M | 103.94M | 106.02M | | | | | | |
|
EBITDA
|
-2.08M | 3.28M | -5.45M | -4.49M | -3.59M | -4.67M | -3.45M | -5.18M | 4.80M | -2.36M | 11.01M | 2.77M | 7.50M | 31.95M | 24.27M | -337.26M | 16.91M | -2.54M | -6.58M | -32.36M | -19.32M | -12.39M | 1.24M | -11.94M | -24.63M | -40.27M | -32.61M | -16.20M | -23.14M | -14.54M | -46.81M | -7.69M | -14.48M | -14.24M | -12.13M |
|
Interest Expenses
|
0.02M | 0.02M | 0.00M | 0.08M | 0.70M | 0.97M | 1.00M | 1.06M | 1.14M | 1.30M | 1.36M | 1.38M | 1.39M | 1.42M | 1.23M | 0.61M | 0.60M | 0.60M | | | 1.02M | 0.71M | 0.72M | 1.09M | 0.20M | 0.35M | 0.59M | 0.82M | 4.47M | 4.16M | 4.39M | 4.48M | 4.76M | 7.46M | 8.20M |
|
Tax Rate
|
-32.68% | -714.29% | 7.07% | -18.25% | | | | | | | | | -1.02% | 26.73% | 0.12% | 9.74% | 18.18% | -83.66% | 704.26% | -5.50% | -13.99% | -33.17% | -43.64% | 149.98% | -0.38% | -0.18% | -0.05% | 0.60% | -0.12% | 120.00% | -0.16% | 1.31% | -0.21% | -0.31% | -0.45% |