|
Revenue
|
71.79M | 80.02M | 91.06M | 111.05M | 121.24M | 135.25M | 136.01M | 157.25M | 169.26M | 191.03M | 203.87M | 234.03M | 241.63M | 264.76M | 269.12M | 306.42M | 336.53M | 351.89M | 361.62M | 411.85M | 419.49M |
|
Cost of Revenue
|
28.05M | 36.16M | 41.11M | 46.51M | 47.56M | 56.43M | 56.26M | 60.83M | 69.87M | 71.87M | 74.07M | 80.19M | 85.74M | 89.12M | 89.88M | 107.78M | 115.55M | 118.39M | 121.39M | 143.76M | 146.72M |
|
Gross Profit
|
43.74M | 43.86M | 49.95M | 64.55M | 73.68M | 78.82M | 79.75M | 96.43M | 99.39M | 119.17M | 129.80M | 153.85M | 155.89M | 175.64M | 179.24M | 198.64M | 220.97M | 233.51M | 240.23M | 268.10M | 272.77M |
|
Depreciation & Amortization - Total
|
1.00M | 1.20M | 1.20M | 1.40M | 1.30M | 1.40M | 1.50M | 1.50M | 1.80M | 1.80M | 1.80M | 2.00M | 2.20M | 2.30M | 2.50M | 2.70M | 2.90M | 3.80M | 3.30M | 4.20M | 4.30M |
|
Research & Development
|
10.38M | 11.34M | 11.64M | 15.20M | 18.12M | 19.13M | 23.57M | 36.08M | 36.18M | 42.88M | 49.38M | 54.31M | 57.01M | 59.24M | 63.21M | 67.55M | 68.45M | 70.61M | 73.85M | 77.50M | 80.42M |
|
Selling, General & Administrative
|
7.67M | 9.65M | 10.88M | 12.01M | 24.54M | 23.51M | 23.34M | 37.51M | 35.50M | 34.90M | 41.41M | 39.49M | 49.82M | 48.66M | 44.17M | 45.89M | 50.92M | 54.88M | 52.83M | 59.58M | 55.97M |
|
Other Operating Expenses
|
54.50M | 66.67M | 75.90M | 84.39M | 89.95M | 107.75M | 110.77M | 121.54M | 131.39M | 134.32M | 139.35M | 156.46M | 169.50M | 185.56M | 179.19M | 206.04M | 213.89M | 226.35M | 219.41M | 255.93M | 267.02M |
|
Operating Expenses
|
73.54M | 88.86M | 99.63M | 112.99M | 133.91M | 151.79M | 159.19M | 196.63M | 204.88M | 213.90M | 231.93M | 252.26M | 278.53M | 295.76M | 289.07M | 322.19M | 336.16M | 355.63M | 349.39M | 397.21M | 407.72M |
|
Operating Income
|
-1.75M | -8.84M | -8.57M | -1.94M | -12.67M | -16.54M | -23.17M | -39.38M | -35.62M | -22.87M | -28.07M | -18.22M | -36.90M | -31.00M | -19.95M | -15.76M | 0.37M | -3.74M | 12.23M | 14.64M | 11.78M |
|
EBIT
|
-1.75M | -8.84M | -8.57M | -1.94M | -12.67M | -16.54M | -23.17M | -39.38M | -35.62M | -22.87M | -28.07M | -18.22M | -36.90M | -31.00M | -19.95M | -15.76M | 0.37M | -3.74M | 12.23M | 14.64M | 11.78M |
|
Interest & Investment Income
|
0.01M | 0.09M | 0.01M | 0.01M | 0.08M | 0.05M | 0.04M | 0.44M | 1.40M | 2.27M | 2.02M | 1.37M | 1.81M | 2.25M | 2.23M | 1.94M | 2.06M | 1.84M | 1.79M | 2.06M | 2.07M |
|
Other Non Operating Income
|
-0.24M | 0.43M | 1.43M | 1.22M | 0.40M | 0.08M | 0.67M | 1.69M | 1.76M | 1.09M | -1.51M | -1.55M | 0.28M | -0.06M | -1.59M | 5.76M | 2.09M | -2.27M | 2.22M | -6.94M | 0.70M |
|
Non Operating Income
|
-0.24M | 0.43M | 1.43M | 1.22M | 0.40M | 0.08M | 0.67M | 1.69M | 1.76M | 1.09M | -1.51M | -1.55M | 0.28M | -0.06M | -1.59M | 5.76M | 2.09M | -2.27M | 2.22M | -6.94M | 0.70M |
|
EBT
|
-2.23M | -8.48M | -7.40M | -0.99M | -12.70M | -16.62M | -22.78M | -37.58M | -32.78M | -19.83M | -27.94M | -18.99M | -35.40M | -29.60M | -20.08M | -8.80M | 3.77M | -5.13M | 14.94M | 8.11M | 12.42M |
|
Tax Provisions
|
0.20M | 0.53M | 0.37M | 0.45M | 0.26M | -0.04M | 0.53M | 0.66M | 0.29M | -0.43M | 0.37M | -0.14M | 0.26M | 5.42M | 1.00M | 3.29M | 1.85M | 0.59M | 3.59M | 1.58M | 3.59M |
|
Profit After Tax
|
-2.43M | -9.01M | -7.77M | -1.45M | -12.96M | -16.58M | -23.31M | -38.24M | -33.07M | -19.39M | -28.31M | -18.85M | -35.66M | -35.02M | -21.08M | -12.09M | 1.92M | -5.72M | 11.35M | 6.54M | 8.83M |
|
Income from Continuing Operations
|
-2.43M | -9.01M | -7.77M | -1.45M | -12.96M | -16.58M | -23.31M | -38.24M | -33.07M | -19.39M | -28.31M | -18.85M | -35.66M | -35.02M | -21.08M | -12.09M | 1.92M | -5.72M | 11.35M | 6.54M | 8.83M |
|
Consolidated Net Income
|
-2.43M | -9.01M | -7.77M | -1.45M | -12.96M | -16.58M | -23.31M | -38.24M | -33.07M | -19.39M | -28.31M | -18.85M | -35.66M | -35.02M | -21.08M | -12.09M | 1.92M | -5.72M | 11.35M | 6.54M | 8.83M |
|
Income towards Parent Company
|
-2.43M | -9.01M | -7.77M | -1.45M | -12.96M | -16.58M | -23.31M | -38.24M | -33.07M | -19.39M | -28.31M | -18.85M | -35.66M | -35.02M | -21.08M | -12.09M | 1.92M | -5.72M | 11.35M | 6.54M | 8.83M |
|
Net Income towards Common Stockholders
|
-2.43M | -9.01M | -7.77M | -1.45M | -12.96M | -16.58M | -23.31M | -38.24M | -33.07M | -19.39M | -28.31M | -18.85M | -35.66M | -35.02M | -21.08M | -12.09M | 1.92M | -5.72M | 11.35M | 6.54M | 8.83M |
|
EPS (Basic)
|
-0.11 | -0.41 | -0.34 | -0.06 | -0.41 | 0.21 | -0.14 | -0.23 | -0.20 | -0.11 | -0.16 | -0.11 | -0.20 | -0.19 | -0.11 | -0.06 | 0.01 | -0.03 | 0.06 | 0.03 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.11 | -0.41 | -0.34 | -0.06 | -0.41 | 0.21 | -0.14 | -0.23 | -0.20 | -0.11 | -0.16 | -0.11 | -0.20 | -0.19 | -0.11 | -0.06 | 0.01 | -0.03 | 0.05 | 0.03 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
| | | 161.42M | 161.42M | 164.11M | 166.25M | 166.25M | 170.66M | 174.19M | 174.19M | 177.95M | 181.20M | 185.16M | 188.51M | 195.14M | 195.14M | 198.06M | 200.61M | 203.86M | 206.19M |
|
Shares Outstanding (Diluted Average)
|
21.87M | 21.46M | 22.71M | 23.72M | 31.64M | 60.73M | 164.39M | 166.50M | 168.60M | 167.77M | 175.11M | 179.08M | 182.60M | 180.82M | 189.85M | 193.45M | 205.25M | 194.65M | 218.41M | 218.98M | 218.23M |
|
EBITDA
|
-0.75M | -7.64M | -7.37M | -0.54M | -11.37M | -15.14M | -21.67M | -37.88M | -33.82M | -21.07M | -26.27M | -16.22M | -34.70M | -28.70M | -17.45M | -13.06M | 3.27M | 0.06M | 15.53M | 18.84M | 16.08M |
|
Interest Expenses
|
0.25M | 0.16M | 0.26M | 0.28M | 0.51M | 0.21M | 0.31M | 0.33M | 0.33M | 0.33M | 0.39M | 0.59M | 0.58M | 0.79M | 0.77M | 0.74M | 0.76M | 0.97M | 1.30M | 1.65M | 2.12M |
|
Tax Rate
|
| | | | | 0.25% | | | | 2.19% | | 0.75% | | | | | 49.11% | | 24.03% | 19.45% | 28.93% |