|
Revenue
|
0.05M | | 49.46M | 72.28M | | | 0.40M | 4.36M | | 0.75M | 1.50M | | | | 1.40M | | 5.75M | | | | | 2.18M | 5.18M | 13.00M | 8.54M | 5.03M | 8.59M | 3.76M | 3.00M | 3.58M | | 0.90M | -4.48M | | 1.79M | 4.87M | 37.86M | 12.62M | 10.41M | 20.86M | 15.40M | 55.76M | 16.02M | 18.39M | 18.45M | 81.02M | 26.27M | 21.54M | 20.41M | 16.73M | 29.82M | 22.41M | 51.28M | 26.07M | 26.89M | 28.13M | 35.79M | 29.53M | 36.84M | 55.31M | 57.60M | 53.33M | 101.69M | 69.46M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | 0.19M | 0.11M | 0.31M | 0.31M | 0.18M | 0.15M | 0.28M | 0.14M | 0.32M | 0.32M | 0.13M | 0.15M | 0.49M | 0.12M | 1.04M | 0.25M | 0.34M | 0.98M | 1.07M | 1.27M | 3.79M | 2.02M | 2.81M | 8.03M | 5.79M | 4.41M | 4.50M | 4.75M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76M | 4.80M | 37.67M | 12.52M | 10.10M | 20.55M | 15.22M | 55.61M | 15.74M | 18.25M | 18.13M | 80.70M | 26.14M | 21.39M | 19.92M | 16.61M | 28.78M | 22.16M | 50.94M | 25.09M | 25.81M | 26.87M | 32.00M | 27.51M | 34.03M | 47.28M | 51.81M | 48.92M | 97.18M | 64.71M |
|
Research & Development
|
24.54M | | 16.82M | 16.39M | 13.76M | 15.11M | 17.11M | 17.32M | 19.82M | 17.90M | 20.92M | 20.19M | 19.76M | | 19.39M | 17.57M | 18.05M | | | | | 15.70M | 15.06M | 15.50M | 16.56M | 18.17M | 17.47M | 16.17M | 11.63M | 12.38M | 11.52M | 10.81M | 11.56M | | 10.80M | 11.10M | 13.77M | 10.95M | 13.23M | 14.46M | 14.25M | 16.15M | 14.21M | 14.60M | 15.14M | 16.83M | 16.81M | 18.30M | 13.30M | 15.47M | 14.77M | 14.67M | 15.37M | 10.09M | 4.77M | 6.47M | 3.19M | 6.03M | 5.54M | 6.18M | 5.63M | 8.44M | 6.82M | 7.35M |
|
Selling, General & Administrative
|
4.60M | | 5.66M | 5.53M | 5.91M | 5.75M | 4.84M | 5.08M | 6.09M | 6.16M | 5.46M | 5.38M | 5.85M | | 4.89M | 4.68M | 4.65M | | | | | 4.72M | 4.10M | 4.28M | 4.72M | 4.42M | 4.77M | 4.56M | 7.15M | 7.41M | 7.82M | 7.95M | 14.65M | | 17.07M | 18.07M | 21.37M | 19.95M | 18.21M | 18.12M | 18.31M | 18.43M | 18.92M | 17.43M | 21.82M | 22.12M | 22.38M | 22.88M | 24.52M | 27.40M | 26.98M | 25.90M | 32.17M | 27.73M | 26.31M | 24.86M | 26.85M | 28.45M | 28.05M | 27.04M | 29.52M | 27.71M | 29.26M | 28.94M |
|
Restructuring Costs
|
1.14M | | | | | | | | | | | | | | | 1.68M | | | | | | | | | | | | 5.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | | | 0.73M | | | | | 0.03M | 0.07M | 0.19M | 0.11M | 0.31M | 0.31M | 0.18M | 0.15M | 0.28M | 0.14M | 0.32M | 0.32M | 0.13M | 0.15M | 4.01M | 0.12M | 1.04M | 0.25M | 1.66M | 0.98M | 1.07M | 1.27M | 3.79M | 2.02M | 2.81M | 8.03M | 5.79M | 4.41M | 4.50M | 4.75M |
|
Operating Expenses
|
30.28M | | 22.48M | 21.92M | 19.67M | 20.86M | 21.95M | 22.40M | 25.91M | 24.06M | 26.38M | 25.57M | 25.62M | | 24.29M | 23.93M | 22.69M | | | | | 20.42M | 19.16M | 19.78M | 21.28M | 22.60M | 22.24M | 26.50M | 18.79M | 19.79M | 19.34M | 18.75M | 26.21M | | 27.90M | 29.23M | 35.33M | 31.00M | 31.75M | 32.89M | 32.74M | 34.73M | 33.41M | 32.17M | 37.28M | 39.26M | 39.31M | 41.33M | 41.83M | 43.00M | 42.78M | 40.81M | 49.20M | 38.80M | 32.15M | 32.60M | 33.83M | 36.50M | 36.39M | 41.25M | 40.94M | 40.56M | 40.58M | 41.04M |
|
Operating Income
|
-30.28M | | 26.98M | 50.36M | -19.67M | -20.86M | -21.56M | -18.04M | -25.91M | -23.31M | -24.88M | -25.57M | -25.62M | | -22.89M | -23.93M | -16.94M | | | | | -18.24M | -13.97M | -6.78M | -12.75M | -17.57M | -13.65M | -22.74M | -15.79M | -16.20M | -19.34M | -17.86M | -26.21M | | -26.11M | -24.37M | 2.53M | -18.38M | -21.34M | -12.04M | -17.34M | 21.03M | -17.39M | -13.78M | -18.83M | 41.76M | -13.05M | -19.79M | -21.42M | -26.26M | -12.96M | -18.40M | 2.08M | -12.72M | -5.27M | -4.46M | 1.97M | -6.97M | 0.45M | 14.06M | 16.66M | 12.77M | 61.10M | 28.42M |
|
EBIT
|
-30.28M | | 26.98M | 50.36M | -19.67M | -20.86M | -21.56M | -18.04M | -25.91M | -23.31M | -24.88M | -25.57M | -25.62M | | -22.89M | -23.93M | -16.94M | | | | | -18.24M | -13.97M | -6.78M | -12.75M | -17.57M | -13.65M | -22.74M | -15.79M | -16.20M | -19.34M | -17.86M | -26.21M | | -26.11M | -24.37M | 2.53M | -18.38M | -21.34M | -12.04M | -17.34M | 21.03M | -17.39M | -13.78M | -18.83M | 41.76M | -13.05M | -19.79M | -21.42M | -26.26M | -12.96M | -18.40M | 2.08M | -12.72M | -5.27M | -4.46M | 1.97M | -6.97M | 0.45M | 14.06M | 16.66M | 12.77M | 61.10M | 28.42M |
|
Interest & Investment Income
|
0.35M | | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.13M | 0.14M | 0.14M | 0.11M | 0.13M | | 0.12M | 0.11M | 0.07M | | | | | 0.05M | 0.06M | 0.05M | 0.06M | 0.10M | 0.12M | 0.11M | 0.11M | 0.16M | 0.20M | 0.20M | 0.34M | | 0.55M | 0.60M | 0.70M | 0.78M | 0.73M | 0.56M | 0.46M | 0.36M | 0.17M | 0.04M | 0.02M | 0.00M | 0.02M | 0.01M | 0.02M | 0.02M | 0.04M | 0.19M | 0.43M | 0.39M | 0.53M | 0.67M | 0.68M | 0.59M | 0.55M | 0.42M | 0.52M | 0.59M | 0.75M | 1.09M |
|
Other Non Operating Income
|
114.03M | 140.74M | | | 186.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-29.99M | | 27.03M | 50.43M | -19.60M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.49M | | -22.77M | -23.82M | -16.88M | | | | | -18.19M | -13.91M | -6.73M | -12.69M | -17.46M | -13.53M | -22.63M | -15.68M | -16.05M | -19.15M | -17.66M | -25.87M | | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 41.27M | -14.79M | -21.09M | -22.70M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 15.22M | 11.51M | 59.98M | 27.62M |
|
Tax Provisions
|
0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.80M | -1.00M | -0.14M | -0.10M | | | | | | | | | | | | 0.90M | 0.10M | 0.37M | -0.28M |
|
Profit After Tax
|
-30.05M | | 27.03M | 50.43M | -19.60M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.49M | | -22.77M | -23.82M | -16.88M | | | | | -18.19M | -13.91M | -6.73M | -12.69M | -17.46M | -13.53M | -22.63M | -15.68M | -16.05M | -19.15M | -17.66M | -25.87M | | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 39.50M | -13.82M | -20.95M | -22.64M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.34M | 11.45M | 59.61M | 27.90M |
|
Income from Continuing Operations
|
-30.05M | | 27.03M | 50.43M | -19.60M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.49M | | -22.77M | -23.82M | -16.88M | | | | | -18.19M | -13.91M | -6.73M | -12.69M | -17.46M | -13.53M | -22.63M | -15.68M | -16.05M | -19.15M | -17.66M | -25.87M | | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 39.47M | -13.79M | -20.95M | -22.61M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.32M | 11.41M | 59.61M | 27.90M |
|
Consolidated Net Income
|
-30.05M | | 27.03M | 50.43M | -19.60M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.49M | | -22.77M | -23.82M | -16.88M | | | | | -18.19M | -13.91M | -6.73M | -12.69M | -17.46M | -13.53M | -22.63M | -15.68M | -16.05M | -19.15M | -17.66M | -25.87M | | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 39.47M | -13.79M | -20.95M | -22.61M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.32M | 11.41M | 59.61M | 27.90M |
|
Income towards Parent Company
|
-30.05M | | 27.03M | 50.43M | -19.60M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.49M | | -22.77M | -23.82M | -16.88M | | | | | -18.19M | -13.91M | -6.73M | -12.69M | -17.46M | -13.53M | -22.63M | -15.68M | -16.05M | -19.15M | -17.66M | -25.87M | | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 39.47M | -13.79M | -20.95M | -22.61M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.32M | 11.41M | 59.61M | 27.90M |
|
Net Income towards Common Stockholders
|
-29.92M | | 27.03M | 50.43M | -17.24M | -20.78M | -21.47M | -17.93M | -25.79M | -23.17M | -24.74M | -25.46M | -25.47M | | -22.77M | -23.82M | -16.86M | | | | -22.27M | -18.19M | -13.91M | -6.67M | -12.69M | -17.46M | -13.53M | -22.63M | -15.59M | -15.31M | -19.15M | -17.66M | -25.87M | | -25.56M | -23.77M | 3.23M | -17.60M | -20.61M | -11.49M | -17.20M | 21.24M | -17.58M | -14.17M | -19.24M | 39.50M | -13.82M | -20.95M | -22.61M | -27.45M | -13.49M | -19.04M | 1.40M | -13.54M | -6.60M | -5.69M | 0.74M | -8.25M | -1.03M | 12.42M | 14.32M | 11.41M | 59.61M | 27.90M |
|
EPS (Basic)
|
-815.34 | | 0.52 | 0.97 | -0.33 | -0.40 | -0.37 | -0.25 | -0.41 | -0.32 | -0.35 | -0.36 | -0.34 | | -0.26 | -0.27 | -0.19 | | | | -0.25 | -0.21 | -0.16 | -0.08 | -0.14 | -0.19 | -0.15 | -0.24 | -0.17 | -0.13 | -0.16 | -0.14 | -0.20 | | -0.16 | -0.14 | 0.02 | -0.11 | -0.12 | -0.07 | -0.10 | 0.13 | -0.10 | -0.08 | -0.11 | 0.23 | -0.08 | -0.12 | -0.14 | -0.16 | -0.08 | -0.11 | 0.08 | -0.08 | -0.38 | -0.33 | 0.05 | -0.47 | -0.06 | 0.71 | 0.81 | 0.64 | 3.33 | 1.55 |
|
EPS (Weighted Average and Diluted)
|
| | 0.51 | 0.96 | -0.33 | | -0.37 | -0.25 | -0.41 | -0.32 | -0.35 | -0.36 | -0.29 | | | | | | | | | | | | | | | | | | | | | | | | | -0.11 | -0.12 | | -0.10 | 0.13 | -0.10 | -0.08 | -0.12 | 0.22 | -0.08 | -0.12 | -0.14 | -0.16 | -0.08 | -0.11 | 0.08 | -0.08 | -0.38 | -0.33 | 0.05 | -0.47 | -0.06 | 0.70 | 0.81 | 0.63 | 3.28 | 1.46 |
|
Shares Outstanding (Weighted Average)
|
0.04M | 40.88M | 51.97M | | 52.05M | | 58.27M | 71.23M | 63.33M | 71.42M | 71.46M | 71.64M | 74.97M | 87.14M | 87.15M | 87.43M | 87.29M | 87.53M | 87.53M | 87.79M | 87.66M | 88.04M | 88.14M | 88.51M | 88.43M | 90.56M | 92.50M | 95.45M | 94.39M | 113.60M | 122.50M | 124.63M | 126.32M | 147.11M | 161.58M | 166.46M | 160.53M | 167.17M | 167.19M | 167.61M | 167.40M | 168.47M | 168.57M | 168.93M | 168.75M | 169.80M | 170.19M | 170.89M | 170.49M | 171.77M | 172.15M | 172.84M | 17.05M | 173.57M | 17.36M | 17.44M | 17.40M | 17.52M | 17.55M | 17.60M | 17.58M | 17.81M | 17.89M | 18.04M |
|
Shares Outstanding (Diluted Average)
|
| 40.88M | 52.51M | | 52.57M | | 58.27M | 71.23M | 63.33M | 71.42M | 71.46M | 71.64M | | | | | | | | | | | | | | | | | | | | | | | | | | 167.17M | 167.19M | | 167.40M | 168.57M | 168.57M | 168.93M | 168.75M | 176.07M | 175.91M | 176.45M | 170.49M | 171.77M | 172.15M | 172.84M | 17.05M | 173.57M | 17.36M | 17.44M | 17.40M | 17.52M | 17.55M | 17.65M | 17.69M | 18.17M | 18.17M | 19.16M |
|
EBITDA
|
-30.28M | | 26.98M | 50.36M | -19.67M | -20.86M | -21.56M | -18.04M | -25.91M | -23.31M | -24.88M | -25.57M | -25.62M | | -22.89M | -23.93M | -16.94M | | | | | -18.24M | -13.97M | -6.78M | -12.75M | -17.57M | -13.65M | -22.74M | -15.79M | -16.20M | -19.34M | -17.86M | -26.21M | | -26.11M | -24.37M | 2.53M | -18.38M | -21.34M | -12.04M | -17.34M | 21.03M | -17.39M | -13.78M | -18.83M | 41.76M | -13.05M | -19.79M | -21.42M | -26.26M | -12.96M | -18.40M | 2.08M | -12.72M | -5.27M | -4.46M | 1.97M | -6.97M | 0.45M | 14.06M | 16.66M | 12.77M | 61.10M | 28.42M |
|
Interest Expenses
|
-0.05M | | 0.03M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.33M | 0.14M | 0.35M | 0.43M | 0.43M | 0.48M | 1.76M | 1.32M | 1.30M | 1.21M | 0.57M | 0.83M | 1.11M | 1.20M | 1.86M | 1.90M | 1.91M | 1.87M | 2.03M | 2.06M | 1.96M | 1.85M | 1.87M | 1.89M |
|
Tax Rate
|
-0.22% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.36% | 6.76% | 0.64% | 0.42% | | | | | | | | | | | | 5.91% | 0.87% | 0.62% | -1.01% |