|
Revenue
|
29.59M | 33.12M | 35.52M | 37.70M | 41.93M | 45.34M | 48.26M | 52.79M | 56.94M | 61.89M | 65.32M | 70.69M | 76.78M | 83.44M | 86.54M | 91.84M | 96.84M | 104.50M | 112.23M | 119.92M | 130.28M | 141.19M | 150.34M | 160.83M | 173.82M | 188.62M | 201.49M | 215.15M | 233.35M | 252.87M | 267.51M | 277.99M | 303.62M | 334.54M | 352.36M | 379.27M | 414.63M | 448.50M | 467.66M | 486.90M | 509.03M | 524.75M | 533.69M | 539.30M | 558.16M | 571.27M | 584.21M | 592.91M | 608.76M | 614.51M | 612.06M | 620.40M | 638.65M |
|
Cost of Revenue
|
13.78M | 14.94M | 17.14M | 16.32M | 18.89M | 19.98M | 23.96M | 25.69M | 26.70M | 28.48M | 31.97M | 34.63M | 34.88M | 38.38M | 41.83M | 45.66M | 50.31M | 42.33M | 54.27M | 56.36M | 61.60M | 67.99M | 71.92M | 79.02M | 86.28M | 91.89M | 99.55M | 103.59M | 109.88M | 126.08M | 131.31M | 137.63M | 152.99M | 161.84M | 179.25M | 203.40M | 225.11M | 246.40M | 254.46M | 265.40M | 261.91M | 275.46M | 260.21M | 264.44M | 270.77M | 272.63M | 272.73M | 269.49M | 276.98M | 277.25M | 274.90M | 263.58M | 281.56M |
|
Gross Profit
|
18.36M | 20.75M | 21.79M | 23.04M | 25.97M | 28.19M | 30.36M | 33.24M | 37.54M | 41.97M | 44.77M | 49.16M | 54.45M | 60.58M | 64.80M | 69.48M | 73.38M | 79.85M | 84.93M | 90.36M | 99.50M | 107.56M | 114.67M | 122.77M | 134.55M | 144.51M | 150.65M | 161.52M | 173.65M | 185.99M | 194.07M | 201.35M | 221.31M | 243.32M | 255.38M | 274.35M | 304.18M | 312.48M | 312.18M | 328.71M | 341.56M | 364.15M | 373.01M | 374.89M | 389.19M | 401.05M | 413.73M | 416.24M | 428.58M | 436.34M | 431.61M | 441.45M | 458.33M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | 1.28M | 4.47M | 4.53M | 4.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
6.54M | 6.87M | 7.50M | 8.61M | 8.15M | 22.97M | 9.67M | 10.87M | 11.93M | 26.20M | 15.91M | 16.50M | 17.08M | 16.85M | 16.72M | 18.17M | 19.21M | 11.41M | 20.26M | 18.62M | 19.08M | 20.36M | 22.65M | 24.81M | 26.35M | 27.23M | 29.79M | 32.63M | 35.29M | 38.66M | 40.91M | 43.52M | 48.48M | 56.57M | 62.68M | 76.16M | 84.12M | 86.78M | 90.27M | 96.52M | 86.70M | 88.76M | 85.24M | 80.28M | 85.44M | 84.89M | 80.53M | 79.75M | 84.14M | 84.90M | 81.98M | 77.54M | 79.91M |
|
Selling, General & Administrative
|
7.07M | 5.29M | 6.55M | 11.23M | 7.08M | 9.43M | 8.97M | 9.49M | 9.72M | 10.73M | 10.53M | 11.78M | 11.92M | 12.88M | 14.02M | 13.44M | 13.65M | 14.34M | 15.80M | 18.01M | 19.07M | 19.43M | 21.45M | 23.58M | 28.95M | 28.79M | 28.78M | 32.48M | 39.14M | 41.63M | 47.34M | 49.53M | 49.51M | 53.65M | 55.46M | 68.17M | 78.08M | 82.56M | 71.00M | 74.55M | 72.26M | 75.09M | 82.09M | 75.23M | 87.15M | 88.58M | 71.37M | 72.36M | 64.17M | 58.55M | 64.39M | 63.36M | 66.06M |
|
Other Operating Expenses
|
13.78M | 14.94M | 17.14M | 16.32M | 18.89M | 6.15M | 23.96M | 25.69M | 26.70M | 14.39M | 27.89M | 30.42M | 31.27M | 36.84M | 40.03M | 44.17M | 47.59M | 48.34M | 51.09M | 56.36M | 61.60M | 67.99M | 71.92M | 79.02M | 86.28M | 91.89M | 99.55M | 103.59M | 109.88M | 126.08M | 131.31M | 137.63M | 152.99M | 161.84M | 179.25M | 203.40M | 225.11M | 246.40M | 254.46M | 265.40M | 365.16M | 455.91M | 260.21M | 264.44M | 270.77M | 272.63M | 272.73M | 269.49M | 276.98M | 277.25M | 274.90M | 263.58M | 281.56M |
|
Operating Expenses
|
27.39M | 27.10M | 31.20M | 36.16M | 34.12M | 38.55M | 42.60M | 46.05M | 48.35M | 51.31M | 54.34M | 58.70M | 60.27M | 66.57M | 70.78M | 75.78M | 80.44M | 74.09M | 87.16M | 92.98M | 99.76M | 107.78M | 116.02M | 127.42M | 141.58M | 147.91M | 158.12M | 168.70M | 184.31M | 206.36M | 219.56M | 230.68M | 250.98M | 272.07M | 297.39M | 347.73M | 387.31M | 415.74M | 415.72M | 436.47M | 524.12M | 619.76M | 427.54M | 419.95M | 443.37M | 446.09M | 424.63M | 421.60M | 425.29M | 420.70M | 421.27M | 404.49M | 427.52M |
|
Operating Income
|
-9.04M | -6.34M | -9.41M | -13.12M | -8.15M | -10.36M | -12.24M | -12.81M | -10.81M | -9.34M | -9.57M | -9.54M | -5.83M | -6.00M | -5.98M | -6.30M | -7.06M | -6.61M | -2.23M | -2.63M | -0.27M | -0.22M | -1.35M | -4.65M | -7.03M | -3.40M | -7.46M | -7.18M | -10.66M | -20.37M | -25.49M | -29.34M | -29.67M | -28.74M | -42.01M | -73.38M | -83.14M | -103.26M | -103.54M | -107.76M | -182.56M | -255.61M | -54.53M | -45.06M | -54.17M | -45.04M | -10.90M | -5.36M | 3.29M | 15.64M | 10.34M | 36.96M | 30.81M |
|
EBIT
|
-9.04M | -6.34M | -9.41M | -13.12M | -8.15M | -10.36M | -12.24M | -12.81M | -10.81M | -9.34M | -9.57M | -9.54M | -5.83M | -6.00M | -5.98M | -6.30M | -7.06M | -6.61M | -2.23M | -2.63M | -0.27M | -0.22M | -1.35M | -4.65M | -7.03M | -3.40M | -7.46M | -7.18M | -10.66M | -20.37M | -25.49M | -29.34M | -29.67M | -28.74M | -42.01M | -73.38M | -83.14M | -103.26M | -103.54M | -107.76M | -182.56M | -255.61M | -54.53M | -45.06M | -54.17M | -45.04M | -10.90M | -5.36M | 3.29M | 15.64M | 10.34M | 36.96M | 30.81M |
|
Other Non Operating Income
|
0.05M | 0.01M | -0.20M | -0.04M | 0.35M | 0.17M | -0.04M | 0.09M | -0.65M | -0.44M | -0.56M | 0.24M | -0.32M | -0.67M | -0.37M | -1.22M | -0.70M | -0.10M | 0.12M | 0.58M | 0.61M | 0.18M | 0.07M | 1.34M | 2.53M | 2.53M | 3.05M | 3.14M | 2.93M | 0.13M | -27.52M | 42.60M | 21.82M | 43.55M | 58.54M | -21.22M | -47.06M | 2.19M | -45.22M | -49.50M | -100.01M | -25.05M | 5.43M | 35.65M | 20.44M | 16.44M | 1.94M | 9.80M | 1.07M | 2.28M | 1.40M | -4.82M | 0.18M |
|
Non Operating Income
|
-0.51M | -0.71M | -0.84M | -0.63M | -0.65M | -2.99M | -0.64M | -0.38M | -1.15M | -0.86M | -0.96M | 0.24M | -0.56M | -0.87M | -0.58M | -1.41M | -0.87M | -0.26M | 0.12M | 0.58M | 0.61M | 0.08M | -1.34M | -3.50M | 2.53M | -2.41M | 3.05M | 3.14M | 2.93M | -20.38M | -35.02M | 42.60M | 21.82M | 43.55M | 58.54M | -37.16M | -63.04M | -14.00M | -46.45M | -50.70M | -101.18M | -26.24M | 5.43M | 35.65M | 20.44M | 16.44M | -14.31M | 9.80M | -15.32M | -14.05M | -14.71M | -21.29M | -13.76M |
|
EBT
|
-9.54M | -7.05M | -10.25M | -13.75M | -8.80M | -13.35M | -12.88M | -13.19M | -11.97M | -12.03M | -10.53M | -9.58M | -6.39M | -6.86M | -6.56M | -7.71M | -7.93M | 6.22M | -2.19M | -2.06M | 0.34M | -0.04M | -2.69M | -8.15M | -9.41M | -5.81M | -9.44M | -9.13M | -12.90M | -25.47M | -60.51M | 0.67M | -20.53M | -1.70M | 0.25M | -110.55M | -146.17M | -117.26M | -149.99M | -158.47M | -283.74M | -281.85M | -51.31M | -14.53M | -45.90M | -45.11M | -25.21M | -11.58M | -12.03M | 1.59M | -4.37M | 15.68M | 17.05M |
|
Tax Provisions
|
0.03M | 0.09M | 0.01M | -0.13M | 0.05M | 0.02M | 0.03M | 0.14M | 0.02M | -0.05M | 0.08M | -1.37M | -0.06M | 0.08M | 0.05M | 0.06M | 0.05M | 0.12M | 0.05M | 0.06M | 0.07M | 0.08M | 0.03M | 0.14M | 0.11M | -0.16M | -3.10M | 0.12M | -0.15M | -0.21M | 0.21M | 0.20M | 0.43M | 0.13M | 0.44M | 0.41M | 0.60M | 1.10M | 1.00M | 1.05M | 0.90M | 2.21M | 3.10M | 7.00M | -3.80M | 2.10M | 3.30M | 3.20M | -4.20M | 8.76M | 6.00M | 2.50M | -0.51M |
|
Profit After Tax
|
-9.57M | -7.08M | -10.26M | -13.62M | -8.85M | -13.37M | -12.90M | -13.33M | -11.99M | -10.12M | -10.61M | -8.21M | -6.34M | -6.94M | -6.61M | -7.77M | -7.98M | -6.95M | -2.24M | -2.12M | 0.27M | -0.12M | -2.72M | -8.29M | -9.52M | -5.68M | -6.36M | -9.24M | -12.75M | -25.26M | -60.72M | 0.51M | -20.96M | -1.83M | -0.19M | -110.96M | -146.75M | -118.36M | -150.97M | -159.51M | -284.62M | -284.06M | -54.40M | -21.48M | -42.12M | -47.24M | -28.49M | -14.75M | -7.85M | -7.19M | -10.33M | 13.19M | 17.56M |
|
Income from Continuing Operations
|
-9.57M | -7.14M | -10.26M | -13.62M | -8.85M | -13.37M | -12.90M | -13.33M | -11.99M | -11.98M | -10.61M | -8.21M | -6.34M | -6.94M | -6.61M | -7.77M | -7.98M | 6.10M | -2.24M | -2.12M | 0.27M | -0.12M | -2.72M | -8.29M | -9.52M | -5.65M | -6.34M | -9.24M | -12.75M | -25.26M | -60.72M | 0.47M | -20.96M | -1.83M | -0.19M | -110.96M | -146.77M | -118.36M | -150.99M | -159.51M | -284.64M | -284.06M | -54.41M | -21.53M | -42.10M | -47.20M | -28.51M | -14.78M | -7.83M | -7.17M | -10.37M | 13.18M | 17.56M |
|
Consolidated Net Income
|
-9.57M | -7.14M | -10.26M | -13.62M | -8.85M | -13.37M | -12.90M | -13.33M | -11.99M | -11.98M | -10.61M | -8.21M | -6.34M | -6.94M | -6.61M | -7.77M | -7.98M | 6.10M | -2.24M | -2.12M | 0.27M | -0.12M | -2.72M | -8.29M | -9.52M | -5.65M | -6.34M | -9.24M | -12.75M | -25.26M | -60.72M | 0.47M | -20.96M | -1.83M | -0.19M | -110.96M | -146.77M | -118.36M | -150.99M | -159.51M | -284.64M | -284.06M | -54.41M | -21.53M | -42.10M | -47.20M | -28.51M | -14.78M | -7.83M | -7.17M | -10.37M | 13.18M | 17.56M |
|
Income towards Parent Company
|
-9.57M | -7.14M | -10.26M | -13.62M | -8.85M | -13.37M | -12.90M | -13.33M | -11.99M | -11.98M | -10.61M | -8.21M | -6.34M | -6.94M | -6.61M | -7.77M | -7.98M | 6.10M | -2.24M | -2.12M | 0.27M | -0.12M | -2.72M | -8.29M | -9.52M | -5.65M | -6.34M | -9.24M | -12.75M | -25.26M | -60.72M | 0.47M | -20.96M | -1.83M | -0.19M | -110.96M | -146.77M | -118.36M | -150.99M | -159.51M | -284.64M | -284.06M | -54.41M | -21.53M | -42.10M | -47.20M | -28.51M | -14.78M | -7.83M | -7.17M | -10.37M | 13.18M | 17.56M |
|
Net Income towards Common Stockholders
|
-9.57M | -7.14M | -10.26M | -13.62M | -8.85M | -13.37M | -12.90M | -13.33M | -11.99M | -11.98M | -10.61M | -8.21M | -6.34M | -6.94M | -6.61M | -7.77M | -7.98M | 6.10M | -2.24M | -2.12M | 0.27M | -0.12M | -2.72M | -8.29M | -9.52M | -5.65M | -6.34M | -9.24M | -12.75M | -25.26M | -60.72M | 0.47M | -20.96M | -1.83M | -0.19M | -110.96M | -146.77M | -118.36M | -150.99M | -159.51M | -284.64M | -284.06M | -54.41M | -21.53M | -42.10M | -47.20M | -28.51M | -14.78M | -7.83M | -7.17M | -10.37M | 13.18M | 17.56M |
|
EPS (Basic)
|
-0.43 | -0.31 | -0.45 | -0.60 | -0.36 | -0.22 | -0.20 | -0.20 | -0.18 | -0.15 | -0.15 | -0.12 | -0.09 | -0.10 | -0.09 | -0.11 | -0.11 | -0.09 | -0.03 | -0.03 | 0.00 | -0.08 | -0.03 | -0.10 | -0.12 | -0.07 | -0.08 | -0.11 | -0.15 | -0.30 | -0.70 | 0.01 | -0.24 | -0.02 | 0.00 | -1.22 | -1.60 | -1.27 | -1.60 | -1.68 | -2.98 | -2.97 | -0.57 | -0.23 | -0.45 | -0.50 | -0.31 | -0.16 | -0.09 | -0.08 | -0.11 | 0.15 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | 0.00 | | | | -0.12 | | | -0.08 | | -0.30 | -0.70 | 0.01 | -0.24 | -0.02 | 0.00 | -1.22 | -1.60 | -1.27 | -1.60 | -1.68 | -2.98 | -2.97 | -0.57 | -0.23 | -0.45 | -0.50 | -0.31 | -0.16 | -0.09 | -0.08 | -0.11 | 0.14 | 0.19 |
|
Shares Outstanding (Weighted Average)
|
| | | 60.75M | 60.75M | 62.23M | 62.24M | 66.99M | 67.65M | 68.11M | 68.76M | 69.07M | 70.36M | 70.95M | 72.01M | 72.30M | 73.09M | 73.58M | 74.53M | 75.17M | 76.63M | 77.35M | 78.67M | 78.71M | 79.62M | 80.33M | 81.25M | 81.94M | 82.97M | 83.93M | 87.10M | 87.90M | 88.96M | 89.63M | 90.49M | 90.87M | 91.51M | 92.16M | 94.44M | 94.90M | 95.32M | 95.87M | 95.47M | 95.60M | 94.68M | 93.75M | 92.32M | 92.17M | 91.82M | 90.43M | 90.72M | 89.94M | 90.54M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 83.11M | | | | 79.90M | | | 82.34M | | 83.13M | 87.34M | 94.14M | 89.17M | 88.68M | 90.63M | 91.18M | 91.81M | 91.74M | 94.57M | 95.13M | 95.58M | 95.24M | 95.72M | 95.53M | 95.21M | 94.91M | 93.14M | 92.94M | 92.59M | 92.11M | 91.02M | 92.49M | 92.31M |
|
EBITDA
|
-9.04M | -6.34M | -9.41M | -13.12M | -8.15M | -10.36M | -12.24M | -12.81M | -10.81M | -9.34M | -9.57M | -9.54M | -5.83M | -6.00M | -5.98M | -6.30M | -7.06M | -6.61M | -2.23M | -2.63M | -0.27M | -0.22M | -1.35M | -4.65M | -7.03M | -3.40M | -7.46M | -7.18M | -10.66M | -20.37M | -25.49M | -29.34M | -29.67M | -28.74M | -42.01M | -73.38M | -83.14M | -103.26M | -103.54M | -107.76M | -182.56M | -255.61M | -54.53M | -45.06M | -54.17M | -45.04M | -10.90M | -5.36M | 3.29M | 15.64M | 10.34M | 36.96M | 30.81M |
|
Interest Expenses
|
0.55M | 0.72M | 0.64M | 0.59M | 0.99M | 3.16M | 0.60M | 0.48M | 0.51M | 0.42M | 0.40M | 0.28M | 0.24M | 0.20M | 0.22M | 0.19M | 0.18M | 0.16M | 0.08M | 0.01M | 0.01M | 0.01M | 1.41M | 4.84M | 4.92M | 4.94M | 5.03M | 5.09M | 5.16M | 5.23M | 7.50M | 12.60M | 12.68M | 16.50M | 16.28M | 15.94M | 15.98M | 16.18M | 1.23M | 1.20M | 1.18M | 1.19M | 2.21M | 5.12M | 12.16M | 16.50M | 16.25M | 16.02M | 16.39M | 16.33M | 16.11M | 16.47M | 13.94M |
|
Tax Rate
|
| | | 0.96% | | | | | | 0.43% | | 14.29% | 0.88% | | | | | 1.91% | | | 21.35% | | | | | 2.75% | 32.83% | | 1.15% | 0.84% | | 29.90% | | | | | | | | | | | | | 8.28% | | | | 34.92% | | | 15.95% | |