|
Revenue
|
163.22M | 167.72M | 176.23M | 166.21M | 153.53M | 165.07M | 173.52M | 160.34M | 140.85M | 147.31M | 159.36M | 139.93M | 147.85M | 131.48M | 145.87M | 127.97M | 128.13M | 135.11M | 142.06M | 147.80M | 110.86M | 117.03M | 128.05M | 120.03M | 116.28M | 134.74M | 133.48M | 120.83M | 114.59M | 111.79M | 115.99M | 95.31M | 107.51M | 89.91M | 101.98M | 103.28M | 105.63M | 105.79M | 103.31M | 88.22M | 73.31M | 85.82M | 98.02M | 92.43M | 89.10M | 93.18M | 95.34M | 105.81M | 98.83M | 100.56M | 113.47M | 109.20M | 92.50M | 75.68M | 71.93M | 71.50M | 72.27M | 71.85M | 68.68M | 61.26M | 64.29M | 62.72M |
|
Cost of Revenue
|
95.77M | 96.33M | 100.66M | 96.53M | 90.27M | 93.43M | 99.79M | 95.06M | 85.05M | 88.12M | 91.37M | 82.34M | 78.01M | 75.09M | 84.50M | 75.95M | 72.60M | 73.18M | 77.00M | 85.31M | 64.40M | 70.91M | 71.87M | 65.74M | 65.64M | 79.02M | 78.48M | 64.65M | 65.76M | 66.47M | 73.03M | 59.64M | 61.17M | 54.38M | 58.90M | 60.61M | 59.80M | 62.27M | 56.24M | 52.13M | 42.45M | 47.09M | 55.74M | 53.54M | 51.82M | 54.79M | 60.13M | 59.05M | 63.03M | 71.31M | 70.91M | 73.57M | 56.85M | 42.94M | 42.74M | 44.17M | 45.21M | 41.20M | 40.80M | 37.02M | 41.57M | 39.16M |
|
Gross Profit
|
67.45M | 71.40M | 75.57M | 69.68M | 63.26M | 71.64M | 73.74M | 65.28M | 55.79M | 59.19M | 67.99M | 57.58M | 69.83M | 56.39M | 61.37M | 52.02M | 55.53M | 61.93M | 65.07M | 62.16M | 46.46M | 46.11M | 56.17M | 54.29M | 50.65M | 55.73M | 55.00M | 52.05M | 48.84M | 45.32M | 42.96M | 35.67M | 46.34M | 35.53M | 43.08M | 42.67M | 45.83M | 43.52M | 47.08M | 36.08M | 30.85M | 38.73M | 42.28M | 38.89M | 37.28M | 38.39M | 35.21M | 46.76M | 35.81M | 29.26M | 42.57M | 35.64M | 35.64M | 32.74M | 29.18M | 27.33M | 27.06M | 30.64M | 27.89M | 24.24M | 22.71M | 23.55M |
|
Research & Development
|
18.12M | 18.13M | 18.24M | 18.52M | 18.58M | 19.00M | 17.63M | 19.15M | 18.55M | 19.48M | 18.61M | 17.32M | 16.69M | 16.36M | 16.01M | 15.31M | 14.55M | 15.16M | 13.97M | 14.94M | 13.32M | 13.37M | 11.15M | 10.86M | 11.06M | 11.40M | 10.58M | 11.34M | 10.61M | 10.19M | 9.16M | 8.61M | 8.26M | 7.86M | 7.91M | 8.08M | 8.38M | 9.35M | 9.32M | 9.24M | 10.16M | 10.23M | 9.59M | 11.72M | 11.29M | 12.39M | 14.61M | 13.53M | 12.12M | 10.55M | 11.25M | 10.63M | 10.91M | 9.15M | 8.76M | 9.22M | 8.31M | 8.26M | 7.68M | 6.89M | 6.66M | 5.69M |
|
Selling, General & Administrative
|
15.48M | 14.94M | 14.18M | 14.86M | 16.00M | 15.23M | 15.76M | 15.68M | 16.74M | 15.24M | 14.81M | 15.23M | 14.69M | 14.79M | 14.26M | 14.12M | 14.37M | 14.09M | 13.81M | 14.24M | 13.99M | 14.14M | 13.49M | 12.18M | 12.96M | 12.57M | 12.13M | 13.93M | 12.42M | 11.51M | 12.42M | 15.78M | 19.39M | 14.07M | 13.48M | 18.33M | 18.58M | 14.33M | 10.72M | 10.83M | 11.56M | 10.26M | 11.10M | 9.07M | 11.82M | 11.47M | 10.54M | 11.43M | 12.31M | 11.94M | 10.97M | 12.53M | 12.70M | 10.24M | 11.89M | 16.71M | 21.07M | 13.98M | 14.14M | 14.78M | 13.57M | 11.01M |
|
Restructuring Costs
|
-0.08M | 0.09M | | 3.63M | -0.46M | 0.86M | | 1.51M | | | 6.60M | 4.13M | 2.56M | 0.30M | 2.05M | 7.78M | 0.86M | 0.62M | 0.19M | 0.75M | 0.26M | 0.39M | 1.90M | 1.47M | 2.05M | 0.01M | -0.10M | 0.13M | | 0.07M | 4.24M | 2.53M | 3.91M | 0.29M | 1.23M | 0.14M | 0.26M | 0.82M | -0.06M | 0.00M | 1.05M | 1.58M | 0.20M | 0.86M | 0.27M | 0.01M | 0.58M | | 0.72M | 0.92M | -0.04M | | 1.33M | 1.34M | 0.50M | 0.12M | 1.19M | 0.38M | 1.34M | 1.17M | 2.42M | 3.19M |
|
Other Operating Expenses
|
30.08M | 29.12M | 31.78M | 31.19M | -1.68M | 1.50M | 33.74M | 36.03M | -14.81M | 34.44M | 33.59M | 33.84M | 30.16M | 29.91M | 29.14M | 0.27M | 0.46M | 28.22M | 27.49M | 29.77M | 27.61M | 28.04M | 28.21M | 80.49M | 26.37M | 26.15M | 25.14M | 22.87M | 28.71M | 25.82M | 26.71M | 22.63M | 80.30M | 16.68M | 16.99M | 77.21M | 15.86M | 14.82M | 15.42M | 13.42M | 11.57M | 13.15M | 15.29M | 14.93M | 13.95M | 15.46M | 16.71M | 16.83M | 15.96M | 15.59M | 16.34M | 18.14M | 15.84M | 15.72M | 14.24M | 15.09M | 13.29M | 13.58M | 12.45M | 13.00M | 12.65M | 11.82M |
|
Operating Expenses
|
63.60M | 62.28M | 64.19M | 68.20M | 64.94M | 66.27M | 67.12M | 72.37M | 69.73M | 69.15M | 73.61M | 70.52M | 64.10M | 61.36M | 61.45M | 64.78M | 57.49M | 58.08M | 55.47M | 59.71M | 55.17M | 55.94M | 54.74M | 105.00M | 52.44M | 50.13M | 47.75M | 48.27M | 51.74M | 47.59M | 52.53M | 49.55M | 111.86M | 38.91M | 39.61M | 103.77M | 43.08M | 39.32M | 35.40M | 33.50M | 34.35M | 35.23M | 36.19M | 36.58M | 37.33M | 39.33M | 42.44M | 41.78M | 41.13M | 39.00M | 38.52M | 41.30M | 40.78M | 36.45M | 35.40M | 41.14M | 43.86M | 36.20M | 35.62M | 35.83M | 35.31M | 31.71M |
|
Operating Income
|
3.85M | 9.11M | 11.38M | 1.47M | -1.90M | 6.90M | 6.98M | -7.09M | -13.94M | -9.96M | -5.62M | -12.94M | 5.74M | -4.96M | -0.08M | -12.49M | -1.51M | 3.85M | 9.60M | 2.78M | -8.71M | -9.82M | 1.43M | -50.71M | -1.79M | 5.59M | 7.25M | -4.37M | -2.90M | -2.27M | -9.57M | -13.88M | -4.34M | -3.38M | 3.48M | -0.49M | 2.75M | 4.20M | 11.68M | 2.58M | -3.50M | 3.50M | 6.09M | 2.31M | -0.06M | -0.94M | -7.22M | 4.98M | -5.32M | -9.74M | 4.05M | -5.67M | -5.14M | -3.71M | -6.22M | -13.81M | -16.80M | -5.56M | -7.73M | -11.59M | -12.60M | -8.16M |
|
EBIT
|
3.85M | 9.11M | 11.38M | 1.47M | -1.90M | 6.90M | 6.98M | -7.09M | -13.94M | -9.96M | -5.62M | -12.94M | 5.74M | -4.96M | -0.08M | -12.49M | -1.51M | 3.85M | 9.60M | 2.78M | -8.71M | -9.82M | 1.43M | -50.71M | -1.79M | 5.59M | 7.25M | -4.37M | -2.90M | -2.27M | -9.57M | -13.88M | -4.34M | -3.38M | 3.48M | -0.49M | 2.75M | 4.20M | 11.68M | 2.58M | -3.50M | 3.50M | 6.09M | 2.31M | -0.06M | -0.94M | -7.22M | 4.98M | -5.32M | -9.74M | 4.05M | -5.67M | -5.14M | -3.71M | -6.22M | -13.81M | -16.80M | -5.56M | -7.73M | -11.59M | -12.60M | -8.16M |
|
Other Non Operating Income
|
-0.03M | 0.31M | -1.19M | 2.38M | -0.10M | -0.18M | -0.14M | -1.89M | -0.34M | -0.11M | 0.06M | 0.17M | 0.38M | 0.05M | 0.37M | 0.51M | -0.12M | 0.21M | 0.12M | 13.62M | -0.29M | 0.71M | -0.39M | -0.80M | 0.15M | 0.01M | 0.52M | -1.29M | -0.10M | 0.08M | 0.21M | 6.89M | 0.22M | -12.43M | -5.03M | 0.99M | 0.09M | 0.08M | -0.61M | 0.45M | -0.39M | -0.31M | | -14.79M | -0.20M | -4.96M | -0.15M | | -1.39M | 2.43M | -0.54M | -0.68M | -1.00M | 0.37M | -1.42M | 0.30M | -0.69M | -2.31M | 0.97M | | 2.56M | -33.25M |
|
Non Operating Income
|
-0.03M | 0.31M | -0.25M | 1.18M | -0.10M | -0.18M | -0.14M | 0.30M | -0.34M | -0.11M | 0.06M | 0.17M | 0.38M | 0.05M | 0.37M | 0.51M | -0.12M | 0.21M | 0.12M | 13.62M | -0.29M | 0.71M | -0.02M | -0.60M | 0.15M | 0.01M | 0.52M | -1.29M | -0.10M | 0.08M | 0.21M | -0.38M | 0.22M | -0.20M | 3.85M | 0.99M | 0.09M | 0.08M | -0.61M | 0.18M | -0.39M | -0.31M | -0.70M | 0.08M | -0.20M | 0.13M | -0.15M | -0.03M | 0.75M | 2.43M | -0.54M | -0.68M | -1.00M | 0.37M | -1.42M | 0.30M | -0.04M | -1.33M | 0.97M | -0.30M | -0.43M | -0.18M |
|
EBT
|
-2.29M | 3.42M | 5.18M | -0.64M | -4.80M | 3.87M | 4.39M | -11.67M | -16.13M | -11.89M | -7.79M | -15.21M | 3.67M | -7.36M | -2.15M | -14.42M | -4.08M | 1.60M | 7.27M | 13.01M | -10.92M | -11.08M | -0.39M | -52.82M | -3.14M | 4.12M | 5.30M | -7.03M | -5.38M | -4.87M | -12.33M | -23.88M | -8.06M | -20.64M | -3.95M | -7.77M | -3.47M | -2.07M | 4.64M | -3.50M | -10.32M | -4.39M | -2.41M | -18.10M | -4.14M | -8.84M | -9.81M | 62.48M | -0.47M | -6.96M | 0.81M | -9.80M | -8.61M | -2.80M | -9.36M | -19.80M | -19.66M | -11.78M | -75.23M | -7.60M | -16.98M | -46.30M |
|
Tax Provisions
|
0.40M | 0.39M | -0.68M | -0.10M | 0.64M | 0.30M | 0.47M | -0.53M | 0.50M | 0.37M | 0.35M | -0.06M | 0.39M | 0.53M | 0.31M | -0.01M | 0.25M | 0.36M | 0.34M | -0.22M | 0.34M | 0.35M | 0.43M | 0.07M | 0.40M | 0.04M | 0.30M | 0.94M | -1.26M | 0.23M | -2.13M | 0.05M | -0.57M | 0.98M | 0.34M | 1.64M | 0.34M | 0.24M | -0.11M | 0.33M | 0.42M | 0.20M | 0.26M | -0.64M | 0.01M | 0.41M | 1.25M | -0.34M | 0.41M | 0.46M | 0.69M | 0.38M | 0.53M | 0.53M | 0.51M | -0.86M | 0.23M | 0.37M | 0.07M | 0.15M | 0.22M | 0.16M |
|
Profit After Tax
|
-2.70M | 3.02M | 5.86M | -0.54M | -5.44M | 3.56M | 3.91M | -11.14M | -16.63M | -12.26M | -8.14M | -15.15M | 3.28M | -7.89M | -2.46M | -14.40M | -4.32M | 1.25M | 6.93M | 12.90M | -11.26M | -11.43M | -0.82M | -52.88M | -3.52M | 4.07M | 5.01M | 1.91M | -4.12M | -5.10M | -10.20M | -23.93M | -7.49M | -21.62M | -4.29M | -9.41M | -3.81M | -2.31M | 4.75M | -3.84M | -10.74M | -4.59M | -2.67M | -17.50M | -4.15M | -9.25M | -11.06M | 62.82M | -0.88M | -7.42M | 0.11M | -10.18M | -9.14M | -3.33M | -9.87M | -18.94M | -19.90M | -12.15M | -75.30M | -7.74M | -17.21M | -46.46M |
|
Income from Continuing Operations
|
-2.70M | 3.02M | 5.86M | -0.54M | -5.44M | 3.56M | 3.91M | -11.14M | -16.63M | -12.26M | -8.14M | -15.15M | 3.28M | -7.89M | -2.46M | -14.40M | -4.32M | 1.25M | 6.93M | 13.23M | -11.26M | -11.43M | -0.82M | -52.88M | -3.54M | 4.07M | 5.00M | -7.97M | -4.12M | -5.10M | -10.20M | -23.93M | -7.49M | -21.62M | -4.29M | -9.41M | -3.81M | -2.31M | 4.75M | -3.84M | -10.74M | -4.59M | -2.67M | -17.46M | -4.15M | -9.25M | -11.06M | 62.82M | -0.88M | -7.42M | 0.11M | -10.18M | -9.14M | -3.33M | -9.87M | -18.94M | -19.90M | -12.15M | -75.30M | -7.74M | -17.21M | -46.46M |
|
Consolidated Net Income
|
-2.70M | 3.02M | 5.86M | -0.54M | -5.44M | 3.56M | 3.91M | -11.14M | -16.63M | -12.26M | -8.14M | -15.15M | 3.28M | -7.89M | -2.46M | -14.40M | -4.32M | 1.25M | 6.93M | 13.23M | -11.26M | -11.43M | -0.82M | -52.88M | -3.54M | 4.07M | 5.00M | -7.97M | -4.12M | -5.10M | -10.20M | -23.93M | -7.49M | -21.62M | -4.29M | -9.41M | -3.81M | -2.31M | 4.75M | -3.84M | -10.74M | -4.59M | -2.67M | -17.46M | -4.15M | -9.25M | -11.06M | 62.82M | -0.88M | -7.42M | 0.11M | -10.18M | -9.14M | -3.33M | -9.87M | -18.94M | -19.90M | -12.15M | -75.30M | -7.74M | -17.21M | -46.46M |
|
Income towards Parent Company
|
-2.70M | 3.02M | 5.86M | -0.54M | -5.44M | 3.56M | 3.91M | -11.14M | -16.63M | -12.26M | -8.14M | -15.15M | 3.28M | -7.89M | -2.46M | -14.40M | -4.32M | 1.25M | 6.93M | 13.23M | -11.26M | -11.43M | -0.82M | -52.88M | -3.54M | 4.07M | 5.00M | -7.97M | -4.12M | -5.10M | -10.20M | -23.93M | -7.49M | -21.62M | -4.29M | -9.41M | -3.81M | -2.31M | 4.75M | -3.84M | -10.74M | -4.59M | -2.67M | -17.46M | -4.15M | -9.25M | -11.06M | 62.82M | -0.88M | -7.42M | 0.11M | -10.18M | -9.14M | -3.33M | -9.87M | -18.94M | -19.90M | -12.15M | -75.30M | -7.74M | -17.21M | -46.46M |
|
Net Income towards Common Stockholders
|
-2.70M | 3.02M | 5.86M | -0.54M | -5.44M | 3.56M | 3.91M | -11.14M | -16.63M | -12.26M | -8.14M | -15.15M | 3.28M | -7.89M | -2.46M | -14.40M | -4.32M | 1.25M | 6.93M | 13.23M | -11.26M | -11.43M | -0.82M | -52.88M | -3.54M | 4.07M | 5.00M | -7.97M | -4.12M | -5.10M | -10.20M | -23.93M | -7.49M | -21.62M | -4.29M | -9.41M | -3.81M | -2.31M | 4.75M | -3.84M | -10.74M | -4.59M | -2.67M | -17.46M | -4.15M | -9.25M | -11.06M | -7.81M | -10.61M | -11.94M | -2.17M | -13.61M | -10.58M | -3.33M | -9.87M | -18.94M | -19.90M | -12.15M | -75.30M | -7.74M | -17.21M | -46.46M |
|
EPS (Basic)
|
-0.01 | 0.22M | 0.03 | -0.01 | -0.02 | 0.01 | 0.02 | -0.05 | -0.07 | -0.05 | -0.04 | -0.06 | 0.01 | -0.03 | -0.01 | -0.06 | -0.02 | 0.79 | 0.03 | 0.05 | -0.04 | -0.04 | -0.50 | -2.24 | -0.11 | 0.12 | 0.02 | -0.09 | -0.12 | -0.15 | -0.29 | -0.68 | -0.21 | -0.61 | -0.12 | -0.26 | -0.11 | -0.06 | 0.12 | -0.10 | -0.27 | -0.11 | -0.07 | -0.38 | -0.07 | -0.16 | -0.19 | 1.07 | -0.01 | -0.08 | -0.42 | -0.11 | -0.10 | -0.70 | -2.08 | -0.20 | -4.15 | -2.54 | -15.35 | -0.13 | -1.87 | -3.49 |
|
EPS (Weighted Average and Diluted)
|
| 0.00M | 0.02 | 0.00 | | -0.01M | 0.02 | -0.05 | -0.07 | -0.05 | -0.03 | -0.06 | 0.01 | -0.03 | -0.01 | -0.06 | -0.02 | 0.00 | 0.03 | 0.04 | | -0.04 | 0.00 | -2.24 | -0.11 | 0.12 | 0.02 | -0.24 | -0.12 | -0.12 | | | | | -0.12 | | | | 0.10 | -0.10 | -0.27 | -0.11 | -0.07 | -0.38 | -0.07 | -0.16 | -0.19 | 0.10 | -0.07 | -0.10 | -0.02 | -0.11 | -0.10 | -0.70 | -2.08 | -3.94 | -4.15 | -2.54 | -15.35 | -0.13 | -1.87 | -3.49 |
|
Shares Outstanding (Weighted Average)
|
1.35M | 1.36M | 1.38M | 1.41M | 1.43M | 1.45M | 1.46M | 1.46M | 1.48M | 1.50M | 1.50M | 1.51M | 1.52M | 1.55M | 1.55M | 1.55M | 1.57M | 1.59M | 1.60M | 1.60M | 1.62M | 1.64M | 1.65M | 1.65M | 1.66M | 1.68M | 1.69M | 1.70M | 1.70M | 1.72M | 1.73M | 1.73M | 1.73M | 1.73M | 1.73M | 1.73M | 1.73M | 1.81M | 1.85M | 1.99M | 2.00M | 2.00M | 2.04M | 2.08M | 2.85M | 2.91M | 2.96M | 3.01M | 5.09M | 5.13M | 5.19M | 5.26M | 4.68M | 4.75M | 4.75M | 4.75M | 4.79M | 4.79M | 4.85M | 5.83M | 5.83M | 13.32M |
|
Shares Outstanding (Diluted Average)
|
| | 235.10M | 229.74M | | 238.46M | 239.91M | 232.60M | 236.63M | 239.86M | 240.79M | 239.85M | 245.84M | 247.07M | 248.13M | 247.02M | 250.67M | 257.58M | 302.86M | 32.50M | | 263.06M | 264.00M | 32.84M | 33.29M | 34.05M | 274.44M | 33.74M | 34.09M | 34.58M | | | | | 35.55M | | | | 46.57M | 37.59M | 39.91M | 40.29M | 40.93M | 42.85M | 57.13M | 58.57M | 59.49M | 66.02M | 85.76M | 92.77M | 92.75M | 91.19M | 93.71M | 4.75M | 4.75M | 4.75M | 4.79M | 4.79M | 4.91M | 5.15M | 9.19M | 13.32M |
|
EBITDA
|
3.85M | 9.11M | 11.38M | 1.47M | -1.90M | 6.90M | 6.98M | -7.09M | -13.94M | -9.96M | -5.62M | -12.94M | 5.74M | -4.96M | -0.08M | -12.49M | -1.51M | 3.85M | 9.60M | 2.78M | -8.71M | -9.82M | 1.43M | -50.71M | -1.79M | 5.59M | 7.25M | -4.37M | -2.90M | -2.27M | -10.43M | -23.09M | -6.61M | -21.70M | -4.44M | -9.42M | -3.72M | -2.79M | 5.59M | -4.40M | -10.45M | -3.87M | -1.69M | -18.78M | -3.89M | -9.76M | -11.10M | 62.53M | -2.15M | -8.72M | 1.59M | -9.24M | -8.89M | -4.05M | -8.40M | -20.55M | -19.76M | -11.49M | -76.38M | -6.88M | -16.48M | -46.52M |
|
Interest Expenses
|
6.12M | 6.00M | 4.76M | 3.29M | 2.81M | 2.85M | 2.45M | 2.58M | 1.85M | 1.82M | 2.23M | 2.45M | 2.44M | 2.44M | 2.44M | 2.44M | 2.44M | 2.46M | 2.46M | 2.10M | 1.92M | 1.98M | 1.41M | 1.51M | 1.51M | 1.49M | 2.42M | 2.58M | 2.58M | 2.64M | 2.97M | 3.48M | 3.94M | 4.64M | 6.24M | 6.29M | 6.31M | 6.35M | 6.42M | 6.27M | 6.44M | 7.58M | 7.81M | 5.70M | 3.89M | 3.07M | 2.43M | 2.50M | 2.09M | 2.75M | 2.70M | 3.02M | 3.20M | 3.85M | 3.94M | 4.10M | 3.79M | 6.13M | 6.84M | 6.85M | 6.52M | 6.23M |
|
Tax Rate
|
| 11.52% | | 15.83% | | 7.89% | 10.78% | 4.53% | | | | 0.37% | 10.62% | | | 0.10% | | 22.19% | 4.62% | | | | | | | 1.09% | 5.66% | | 23.45% | | 17.26% | | 7.13% | | | | | | | | | | | 3.52% | | | | | | | 85.98% | | | | | 4.35% | | | | | | |