|
Revenue
|
176.29M | 262.28M | 327.07M | 304.02M | 254.75M | 283.51M | 290.83M | 303.32M | 303.37M | 289.47M | 280.66M | 443.88M | 582.44M | 661.60M | 675.73M | 588.85M |
|
Cost of Revenue
|
112.42M | 172.67M | 220.07M | 212.38M | 180.62M | 205.06M | 207.66M | 211.28M | 213.71M | 210.75M | 196.43M | 288.52M | 385.16M | 430.71M | 446.32M | 392.11M |
|
Gross Profit
|
63.87M | 89.61M | 107.00M | 91.64M | 74.13M | 78.45M | 83.18M | 92.05M | 89.66M | 78.72M | 84.22M | 155.37M | 197.28M | 230.89M | 229.41M | 196.74M |
|
Amortization - Intangibles
|
0.66M | 2.80M | 3.67M | 1.19M | 0.38M | 0.42M | 0.43M | 0.45M | 0.32M | 0.18M | 0.10M | | | | | |
|
Research & Development
|
4.47M | 5.90M | 7.27M | 6.27M | 5.13M | 4.86M | 4.83M | 5.62M | 4.71M | 4.19M | 5.34M | | | | | |
|
Selling, General & Administrative
|
19.64M | 28.63M | 31.96M | 19.86M | 17.57M | 16.70M | 16.32M | 17.63M | 17.61M | 19.96M | 17.74M | | | | | |
|
Other Operating Expenses
|
35.52M | 56.51M | 83.76M | 101.30M | 66.20M | 62.80M | 60.89M | 64.53M | 62.70M | 59.58M | 69.39M | 155.07M | 206.39M | 230.24M | 239.29M | 237.37M |
|
Operating Expenses
|
59.62M | 91.04M | 123.00M | 127.43M | 88.90M | 84.36M | 82.04M | 87.78M | 85.03M | 83.73M | 92.47M | 155.07M | 206.39M | 230.24M | 239.29M | 237.37M |
|
Operating Income
|
4.25M | -1.43M | -15.99M | -35.79M | -14.77M | -5.91M | 1.13M | 4.26M | 4.63M | -5.01M | -8.25M | 0.29M | -9.11M | 0.65M | -9.88M | -40.63M |
|
EBIT
|
4.25M | -1.43M | -15.99M | -35.79M | -14.77M | -5.91M | 1.13M | 4.26M | 4.63M | -5.01M | -8.25M | 0.29M | -9.11M | 0.65M | -9.88M | -40.63M |
|
Interest & Investment Income
|
0.19M | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00M | -0.28M | 0.36M | -0.36M | 0.15M | 0.07M | 0.04M | 0.05M | 0.05M | 1.39M | 0.04M | 0.21M | 0.24M | 0.47M | 3.20M | 1.47M |
|
Non Operating Income
|
0.19M | -0.28M | -0.65M | -1.12M | -0.82M | -1.04M | -1.18M | -1.19M | -1.60M | 1.39M | -1.86M | -1.50M | -0.88M | -0.97M | 3.20M | 1.47M |
|
EBT
|
4.44M | -1.71M | -16.98M | -37.47M | -16.16M | -6.95M | -0.05M | 3.07M | 3.03M | -5.70M | -10.62M | -1.74M | -10.46M | -0.96M | -8.89M | -41.21M |
|
Tax Provisions
|
3.12M | 12.22M | -1.51M | -0.94M | 0.04M | 0.14M | 0.09M | 0.10M | -21.54M | -0.33M | 21.44M | 0.31M | 0.35M | 0.63M | 0.14M | 0.27M |
|
Profit After Tax
|
1.32M | -13.93M | -15.14M | -35.98M | -15.63M | -7.09M | -2.42M | 2.97M | 24.57M | -4.89M | -31.55M | -1.51M | -10.34M | -0.95M | -8.22M | -40.60M |
|
Income from Non-Controlling Interests
|
| | | | | -0.21M | -1.14M | -1.33M | | | | | | | | |
|
Income from Continuing Operations
|
1.32M | -13.93M | -15.46M | -36.53M | -16.20M | -7.09M | -0.14M | 2.97M | 24.57M | -5.37M | -32.05M | -2.04M | -10.81M | -1.60M | -9.03M | -41.48M |
|
Consolidated Net Income
|
1.32M | -13.93M | -15.46M | -36.53M | -16.20M | -7.09M | -3.19M | -3.88M | -0.56M | -5.37M | -32.05M | -2.04M | -10.81M | -1.60M | -9.03M | -41.48M |
|
Income towards Parent Company
|
1.32M | -13.93M | -15.46M | -36.53M | -16.20M | -7.09M | -3.19M | -3.88M | -0.56M | -5.37M | -32.05M | -2.04M | -10.81M | -1.60M | -9.03M | -41.48M |
|
Net Income towards Common Stockholders
|
1.32M | -13.93M | -15.46M | -36.53M | -16.20M | -7.09M | -3.19M | -3.88M | -0.56M | -5.37M | -32.05M | -2.04M | -10.81M | -1.60M | -8.22M | -40.60M |
|
EPS (Basic)
|
0.04 | -0.46 | -0.50 | -1.17 | -0.48 | -0.21 | -0.01 | 0.08 | 0.69 | -0.14 | -0.89 | -0.04 | -0.20 | -0.02 | -0.15 | -0.71 |
|
EPS (Weighted Average and Diluted)
|
0.04 | -0.46 | -0.50 | | -0.49 | -0.21 | -0.01 | 0.08 | 0.62 | -0.14 | -0.89 | -0.04 | -0.20 | -0.02 | -0.15 | -0.71 |
|
Shares Outstanding (Weighted Average)
|
29.96M | 30.41M | 30.65M | 31.13M | 33.38M | 33.56M | 34.08M | 34.98M | 35.53M | 34.99M | 35.96M | 47.93M | 52.54M | 54.56M | 57.50M | 57.40M |
|
Shares Outstanding (Diluted Average)
|
30.81M | 30.27M | 30.55M | | 33.31M | 33.49M | 33.95M | 36.21M | 39.63M | 34.94M | 35.72M | 42.33M | 51.38M | 54.14M | 56.57M | |
|
EBITDA
|
4.25M | -1.43M | -15.06M | -35.92M | -15.57M | -6.96M | -2.34M | -0.49M | 24.02M | -4.87M | -31.91M | -1.94M | -9.85M | -0.10M | -8.57M | -40.33M |
|
Interest Expenses
|
-0.19M | 0.47M | 1.02M | 0.79M | 0.97M | 1.10M | 1.22M | 1.24M | 1.66M | 1.60M | 1.90M | 1.71M | 1.11M | 1.44M | 1.39M | 1.17M |
|
Tax Rate
|
70.34% | | 8.91% | 2.50% | | | | 3.25% | | 5.77% | | | | | | |