|
Revenue
|
0.48M | 1.15M | 0.64M | 1.36M | 1.14M | 4.44M | 0.39M | 2.38M | 0.12M | 1.70M | 0.46M | 6.56M | 1.34M | 2.04M | 132.39M | 40.03M | 5.31M | 40.78M | 0.88M | 7.88M | 14.70M | 11.77M | 17.64M | 16.57M | 98.91M | 21.45M | 18.88M | 22.04M | 30.77M | 398.65M | 22.22M | 32.65M | 26.51M | 31.34M | 19.14M | 19.98M | 28.91M | 22.21M | 15.62M | 22.30M | 24.20M | 21.21M | 89.01M | 21.36M | 29.73M |
|
Cost of Revenue
|
0.01M | 0.01M | 0.03M | 0.02M | 0.04M | 0.00M | 0.03M | 0.05M | 0.02M | 0.76M | 0.09M | 1.32M | 0.68M | 0.38M | 2.41M | 3.87M | 0.52M | 2.84M | 0.03M | 1.93M | 2.49M | 3.79M | 3.41M | 4.68M | 17.36M | 10.26M | 4.85M | 9.82M | 14.11M | 23.06M | 15.72M | 12.95M | 13.09M | 12.78M | 4.11M | 9.47M | 12.39M | 11.24M | 4.28M | 10.58M | 12.39M | 6.32M | | | |
|
Gross Profit
|
0.47M | 1.14M | 0.61M | 1.35M | 1.10M | 4.44M | 0.36M | 2.33M | 0.10M | 0.94M | 0.36M | 5.25M | 0.65M | 1.66M | 129.98M | 36.16M | 4.79M | 37.93M | 0.85M | 5.95M | 12.21M | 7.98M | 14.23M | 11.88M | 81.55M | 11.19M | 14.03M | 12.22M | 16.67M | 375.60M | 6.50M | 19.70M | 13.42M | 18.56M | 15.03M | 10.50M | 16.53M | 10.97M | 11.34M | 11.72M | 11.81M | 14.90M | | | |
|
Research & Development
|
1.08M | 2.09M | 2.79M | 4.01M | 5.66M | 4.81M | 6.18M | 10.68M | 12.56M | 16.06M | 16.62M | 13.92M | 12.52M | 14.17M | 19.55M | 21.49M | 18.51M | 24.33M | 25.20M | 29.48M | 35.69M | 33.81M | 37.03M | 38.11M | 43.97M | 47.18M | 39.72M | 45.88M | 47.85M | 47.98M | 55.63M | 61.01M | 63.31M | 62.51M | 58.52M | 59.89M | 58.18M | 55.68M | 54.84M | 48.87M | 54.43M | 50.38M | 53.09M | 59.50M | 56.10M |
|
Selling, General & Administrative
|
1.07M | 1.12M | 1.72M | 3.40M | 2.57M | 4.23M | 5.48M | 6.17M | 6.20M | 5.74M | 6.62M | 6.36M | 9.44M | 4.81M | 8.38M | 8.32M | 9.01M | 11.14M | 11.56M | 13.40M | 12.40M | 14.45M | 14.83M | 15.55M | 15.86M | 17.57M | 17.84M | 18.43M | 21.03M | 22.04M | 22.32M | 20.83M | 20.92M | 21.21M | 22.63M | 23.70M | 23.08M | 19.08M | 18.29M | 18.86M | 19.42M | 20.05M | 20.35M | 19.88M | 20.25M |
|
Other Operating Expenses
|
0.03M | 0.15M | -0.08M | 0.06M | 0.00M | -0.02M | 0.11M | 0.02M | 0.00M | -0.03M | -0.04M | -0.03M | 0.68M | -0.04M | -0.03M | -0.01M | 0.00M | -0.01M | 0.03M | 1.86M | -0.01M | -0.04M | 0.07M | -0.05M | 25.13M | 10.35M | 5.37M | 9.95M | 19.24M | 15.04M | 15.80M | 13.34M | 13.32M | 5.40M | -0.03M | -0.03M | 12.61M | 11.36M | 0.03M | -0.03M | -0.04M | -0.83M | -0.01M | -0.04M | -0.07M |
|
Operating Expenses
|
2.18M | 3.37M | 4.64M | 7.66M | 8.49M | 9.94M | 11.64M | 17.33M | 18.79M | 22.16M | 23.38M | 21.62M | 22.64M | 18.64M | 30.37M | 33.68M | 28.03M | 38.33M | 36.79M | 44.75M | 50.60M | 52.09M | 55.34M | 58.40M | 84.96M | 75.10M | 62.93M | 74.26M | 88.12M | 85.06M | 93.75M | 95.18M | 97.56M | 89.12M | 85.30M | 93.08M | 93.87M | 86.12M | 79.48M | 78.33M | 86.28M | 72.58M | 76.89M | 84.64M | 82.14M |
|
Operating Income
|
-1.70M | -2.22M | -3.99M | -6.30M | -7.35M | -5.50M | -11.25M | -14.95M | -18.67M | -20.47M | -22.92M | -15.06M | -21.31M | -16.60M | 102.03M | 6.35M | -22.73M | 2.45M | -35.91M | -36.87M | -35.90M | -40.32M | -37.70M | -41.83M | 13.95M | -53.65M | -44.04M | -52.23M | -57.35M | 313.60M | -71.53M | -62.53M | -71.05M | -57.77M | -66.16M | -73.11M | -64.96M | -63.90M | -63.86M | -56.04M | -62.08M | -51.37M | 12.13M | -63.28M | -52.41M |
|
EBIT
|
-1.70M | -2.22M | -3.99M | -6.30M | -7.35M | -5.50M | -11.25M | -14.95M | -18.67M | -20.47M | -22.92M | -15.06M | -21.31M | -16.60M | 102.03M | 6.35M | -22.73M | 2.45M | -35.91M | -36.87M | -35.90M | -40.32M | -37.70M | -41.83M | 13.95M | -53.65M | -44.04M | -52.23M | -57.35M | 313.60M | -71.53M | -62.53M | -71.05M | -57.77M | -66.16M | -73.11M | -64.96M | -63.90M | -63.86M | -56.04M | -62.08M | -51.37M | 12.13M | -63.28M | -52.41M |
|
Interest & Investment Income
|
| | 0.00M | 0.01M | 0.01M | 0.32M | 0.48M | 0.52M | 0.51M | 0.43M | 0.93M | 0.58M | 0.60M | 0.60M | 0.86M | 1.20M | 2.12M | 2.89M | 3.00M | 34.52M | 0.43M | 10.61M | -3.19M | 5.72M | -6.61M | 13.79M | 0.58M | 0.40M | 5.54M | 0.31M | 0.80M | 1.06M | 1.50M | 2.03M | 2.17M | 2.13M | 4.66M | 2.37M | 2.47M | 3.47M | 3.28M | 9.52M | 2.50M | 3.38M | 3.62M |
|
Other Non Operating Income
|
-0.09M | -0.12M | -0.02M | | 0.01M | -0.04M | 0.48M | | | | | | | | 1.35M | 6.90M | 0.11M | 0.58M | 0.61M | 0.76M | 0.72M | 0.86M | 0.85M | 1.85M | 1.44M | 0.13M | 0.03M | 0.55M | 0.12M | 0.02M | 0.09M | 0.15M | 0.02M | 0.08M | 0.07M | 0.04M | 0.06M | -0.14M | 0.04M | 0.03M | 0.03M | 0.08M | 0.03M | 0.02M | 0.02M |
|
Non Operating Income
|
-0.09M | -0.12M | -0.02M | 0.01M | 0.01M | 0.32M | 0.48M | 0.52M | 0.51M | 0.43M | 0.93M | 0.58M | 0.60M | 0.60M | 2.21M | 8.09M | 2.23M | 3.48M | 3.61M | 35.29M | 1.15M | 11.47M | -2.34M | 7.57M | -5.16M | 13.15M | -6.09M | -5.41M | -1.06M | -6.17M | -5.24M | -5.65M | -4.44M | -2.21M | -0.52M | 1.05M | 3.09M | 0.86M | 0.53M | 3.05M | 2.48M | 0.18M | -6.04M | -7.59M | -9.53M |
|
EBT
|
-1.79M | -2.34M | -4.01M | -6.29M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -20.04M | -21.99M | -21.99M | -20.71M | -16.00M | 104.24M | 14.44M | -20.49M | 5.99M | -32.30M | -1.59M | -34.75M | -28.86M | -40.04M | -34.26M | 8.79M | -40.50M | -50.13M | -57.64M | -58.41M | 307.48M | -76.76M | -68.18M | -75.48M | -59.98M | -66.68M | -72.06M | -61.87M | -63.04M | -63.37M | -53.02M | -59.62M | -51.27M | 6.06M | -70.89M | -61.96M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | -1.29M | 1.62M | 0.07M | -0.13M | -0.17M | -2.39M | | | -0.00M | 5.74M | 0.00M | | | 13.40M | -0.04M | | | -0.04M | | | | | | | | | | | |
|
Profit After Tax
|
-1.79M | -2.33M | -4.01M | -6.29M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -19.61M | -21.99M | -14.47M | -20.71M | -16.00M | 104.24M | 10.59M | -19.20M | 4.31M | -32.23M | -1.46M | -34.58M | -26.46M | -40.04M | -33.76M | 8.79M | -46.24M | -50.14M | -57.64M | -58.41M | 294.02M | -76.72M | -68.18M | -75.48M | -59.94M | -66.68M | -72.06M | -61.87M | -62.89M | -63.33M | -52.99M | -59.60M | -51.19M | 6.08M | -70.87M | -61.94M |
|
Income from Continuing Operations
|
-1.79M | -2.34M | -4.01M | -6.29M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -20.04M | -21.99M | -21.99M | -20.71M | -16.00M | 104.24M | 14.44M | -19.20M | 4.37M | -32.37M | -1.46M | -34.58M | -26.46M | -40.04M | -34.26M | 8.79M | -46.24M | -50.14M | -57.64M | -58.41M | 294.08M | -76.72M | -68.18M | -75.48M | -59.94M | -66.68M | -72.06M | -61.87M | -63.04M | -63.37M | -53.02M | -59.62M | -51.27M | 6.06M | -70.89M | -61.96M |
|
Consolidated Net Income
|
-1.79M | -2.34M | -4.01M | -6.29M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -20.04M | -21.99M | -21.99M | -20.71M | -16.00M | 104.24M | 14.44M | -19.20M | 4.37M | -32.37M | -1.46M | -34.58M | -26.46M | -40.04M | -34.26M | 8.79M | -46.24M | -50.14M | -57.64M | -58.41M | 294.08M | -76.72M | -68.18M | -75.48M | -59.94M | -66.68M | -72.06M | -61.87M | -63.04M | -63.37M | -53.02M | -59.62M | -51.27M | 6.06M | -70.89M | -61.96M |
|
Income towards Parent Company
|
-1.79M | -2.34M | -4.01M | -6.29M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -20.04M | -21.99M | -21.99M | -20.71M | -16.00M | 104.24M | 14.44M | -19.20M | 4.37M | -32.37M | -1.46M | -34.58M | -26.46M | -40.04M | -34.26M | 8.79M | -46.24M | -50.14M | -57.64M | -58.41M | 294.08M | -76.72M | -68.18M | -75.48M | -59.94M | -66.68M | -72.06M | -61.87M | -63.04M | -63.37M | -53.02M | -59.62M | -51.27M | 6.06M | -70.89M | -61.96M |
|
Preferred Dividend Payments
|
0.13M | 0.22M | -0.76M | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.92M | -2.56M | -2.50M | -8.79M | -7.33M | -5.18M | -10.77M | -14.44M | -18.15M | -19.61M | -21.99M | -14.47M | -20.71M | -16.00M | 104.24M | 10.59M | -19.20M | 4.31M | -32.23M | -1.46M | -34.58M | -26.46M | -40.04M | -34.26M | 8.79M | -46.24M | -50.14M | -57.64M | -58.41M | 294.02M | -76.72M | -68.18M | -75.48M | -59.94M | -66.68M | -72.06M | -61.87M | -63.04M | -63.37M | -53.02M | -59.62M | -51.27M | 6.06M | -70.89M | -61.96M |
|
EPS (Basic)
|
-0.73 | -0.97 | -0.94 | -3.24 | -1.52 | -0.20 | -0.41 | -0.55 | -0.69 | -0.74 | -0.82 | -0.47 | -0.67 | -0.51 | 3.30 | 0.33 | -0.56 | 0.12 | -0.89 | -0.04 | -0.94 | -0.72 | -1.08 | -0.91 | 0.24 | -1.24 | -1.20 | -1.36 | -1.37 | 6.94 | -1.79 | -1.58 | -1.75 | -1.39 | -1.53 | -1.66 | -1.41 | -1.42 | -1.38 | -1.05 | -1.17 | -1.00 | 0.12 | -1.38 | -1.20 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.74 | -0.82 | -0.47 | -0.67 | -0.51 | 3.04 | 0.30 | -0.56 | 0.11 | -0.89 | -0.04 | -0.94 | -0.72 | -1.08 | -0.91 | 0.23 | -1.24 | | -1.20 | -1.37 | 6.84 | -1.79 | -1.58 | -1.75 | -1.39 | -1.53 | -1.66 | -1.41 | -1.42 | -1.38 | -1.05 | -1.17 | -1.00 | 0.12 | -1.38 | -1.20 |
|
Shares Outstanding (Weighted Average)
|
| | | 24.61M | 26.31M | 26.31M | 26.34M | 26.34M | 26.47M | 26.48M | 26.51M | 30.89M | 30.89M | 31.15M | 31.66M | 31.94M | 32.31M | 35.84M | 36.42M | 36.64M | 36.81M | 36.87M | 37.14M | 37.24M | 37.33M | 37.41M | 42.50M | 42.51M | 42.60M | 42.77M | 42.95M | 43.13M | 43.23M | 43.29M | 43.46M | 43.47M | 43.99M | 43.99M | 44.43M | 49.26M | 49.42M | 49.55M | 50.09M | 50.16M | 50.51M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 26.41M | 26.67M | 30.66M | 30.94M | 29.88M | 34.27M | 35.27M | 35.88M | 36.65M | 36.37M | 36.67M | 36.81M | 36.69M | | | 38.88M | 37.28M | | 0.04M | 0.04M | 43.91M | 0.04M | 0.04M | 0.04M | 43.15M | 43.45M | 43.53M | 43.95M | 43.73M | 45.73M | 50.60M | 50.80M | 49.51M | 51.43M | 51.48M | 51.69M |
|
EBITDA
|
-1.79M | -2.34M | -4.01M | -6.29M | -7.36M | -5.87M | -9.77M | -14.19M | -17.82M | -20.49M | -22.53M | -14.55M | -20.61M | -16.16M | 104.05M | 10.73M | -19.30M | 4.46M | -31.61M | -0.93M | -34.69M | -26.62M | -40.82M | -32.43M | 8.30M | -46.86M | -51.15M | -57.53M | -58.44M | 292.74M | -86.10M | -70.99M | -78.98M | -57.08M | -62.90M | -70.54M | -59.18M | -59.91M | -62.13M | -52.03M | -57.91M | -51.34M | 6.06M | -70.86M | -61.84M |
|
Interest Expenses
|
0.09M | 0.12M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | 6.70M | 6.37M | 6.71M | 6.50M | 6.13M | 6.86M | 5.95M | 4.31M | 2.75M | 1.12M | 1.62M | 1.36M | 1.97M | 0.45M | 0.82M | 9.42M | 8.57M | 10.99M | 13.17M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | 6.30% | 27.05% | | 8.13% | 0.47% | 8.29% | | | | | | | | 4.36% | 0.05% | | | 0.07% | | | | | | | | | | | |