|
Revenue
|
57.05M | 51.08M | 55.69M | 52.53M | 69.83M | 58.84M | 59.93M | 63.17M | 79.30M | 68.91M | 72.77M | 71.87M | 84.06M | 76.41M | 78.73M | 78.85M | 93.53M | 82.39M | 81.06M | 81.86M |
|
Cost of Revenue
|
23.86M | 22.45M | 22.39M | 28.25M | 33.08M | 28.48M | 29.33M | 30.49M | 37.85M | 33.07M | 35.74M | 40.73M | 35.55M | 34.29M | 37.73M | 39.89M | 44.67M | 41.93M | 41.31M | 40.80M |
|
Gross Profit
|
33.19M | 28.63M | 33.30M | 24.28M | 36.76M | 30.37M | 30.61M | 32.68M | 41.44M | 35.84M | 37.02M | 31.14M | 48.52M | 42.12M | 41.00M | 38.96M | 48.86M | 40.45M | 39.75M | 41.06M |
|
Research & Development
|
| 11.69M | 12.44M | 14.25M | 16.92M | 18.11M | 17.95M | 17.45M | 18.50M | 18.79M | 18.26M | 17.40M | 17.12M | 17.77M | 17.08M | 16.67M | 16.54M | 18.08M | 17.17M | 17.01M |
|
Selling, General & Administrative
|
| 7.61M | 7.70M | 18.11M | 19.48M | 21.95M | 22.55M | 20.68M | 18.80M | 17.91M | 17.63M | 17.20M | 16.61M | 17.05M | 15.65M | 15.62M | 16.02M | 16.65M | 14.14M | 14.44M |
|
Restructuring Costs
|
| | | | | | | | 0.31M | 0.03M | 0.31M | 0.05M | | 1.68M | 0.09M | | | 2.61M | 1.27M | 0.58M |
|
Other Operating Expenses
|
| 12.67M | 14.81M | 19.51M | 23.17M | 23.13M | 23.06M | 20.71M | 21.08M | 22.09M | 22.91M | 21.71M | 21.34M | 21.54M | 22.37M | 21.00M | 19.71M | 20.17M | 20.18M | 17.98M |
|
Operating Expenses
|
| 31.98M | 34.95M | 51.87M | 59.57M | 63.19M | 63.56M | 58.85M | 58.70M | 58.83M | 59.11M | 56.35M | 55.08M | 58.03M | 55.20M | 53.29M | 52.27M | 57.51M | 52.76M | 50.01M |
|
Operating Income
|
7.42M | -3.35M | -1.65M | -27.59M | -22.81M | -32.83M | -32.95M | -26.17M | -17.25M | -22.99M | -22.09M | -25.21M | -6.56M | -15.91M | -14.20M | -14.33M | -3.41M | -17.06M | -13.01M | -8.95M |
|
EBIT
|
7.42M | -3.35M | -1.65M | -27.59M | -22.81M | -32.83M | -32.95M | -26.17M | -17.25M | -22.99M | -22.09M | -25.21M | -6.56M | -15.91M | -14.20M | -14.33M | -3.41M | -17.06M | -13.01M | -8.95M |
|
Interest & Investment Income
|
| 0.03M | 0.04M | 0.14M | 0.38M | 0.67M | 1.32M | 3.12M | 5.06M | 5.45M | 5.62M | 5.72M | 5.99M | 5.74M | 5.40M | 5.05M | 3.98M | 3.73M | 3.57M | 3.27M |
|
Other Non Operating Income
|
| -0.10M | 0.12M | -0.04M | -0.37M | 0.03M | 0.04M | 1.13M | -1.71M | -0.89M | -0.52M | 0.02M | 0.53M | 0.16M | -0.34M | -0.22M | 1.04M | -1.02M | 1.74M | 0.33M |
|
Non Operating Income
|
| -39.72M | -18.57M | -64.60M | 0.37M | -0.03M | -0.04M | -1.13M | 1.71M | 0.74M | 0.50M | -0.19M | -0.22M | -0.16M | 0.34M | 0.22M | -1.22M | 0.84M | -0.47M | -0.33M |
|
EBT
|
7.42M | -43.04M | -20.18M | -92.05M | -22.06M | -32.18M | -31.68M | -24.18M | -10.47M | -16.80M | -15.97M | -19.69M | -0.79M | -10.33M | -8.46M | -9.06M | -0.65M | -12.49M | -9.91M | -6.00M |
|
Tax Provisions
|
| 0.61M | 0.31M | -0.36M | 0.99M | 1.08M | 1.52M | 1.87M | 1.58M | 1.15M | 0.93M | 1.24M | 2.48M | 1.30M | 1.05M | 0.64M | 3.43M | 1.40M | 1.73M | 1.80M |
|
Profit After Tax
|
4.35M | -43.65M | -20.49M | -91.69M | -23.06M | -33.26M | -33.19M | -26.05M | -12.05M | -17.95M | -16.89M | -20.93M | -3.27M | -11.63M | -9.51M | -9.70M | -4.08M | -13.89M | -11.63M | -7.81M |
|
Income from Continuing Operations
|
7.42M | -43.65M | -20.49M | -91.69M | -23.06M | -33.26M | -33.19M | -26.05M | -12.05M | -17.95M | -16.89M | -20.93M | -3.27M | -11.63M | -9.51M | -9.70M | -4.08M | -13.89M | -11.63M | -7.81M |
|
Consolidated Net Income
|
7.42M | -43.65M | -20.49M | -91.69M | -23.06M | -33.26M | -33.19M | -26.05M | -12.05M | -17.95M | -16.89M | -20.93M | -3.27M | -11.63M | -9.51M | -9.70M | -4.08M | -13.89M | -11.63M | -7.81M |
|
Income towards Parent Company
|
7.42M | -43.65M | -20.49M | -91.69M | -23.06M | -33.26M | -33.19M | -26.05M | -12.05M | -17.95M | -16.89M | -20.93M | -3.27M | -11.63M | -9.51M | -9.70M | -4.08M | -13.89M | -11.63M | -7.81M |
|
Net Income towards Common Stockholders
|
7.42M | -43.65M | -20.49M | -91.69M | -23.06M | -33.26M | -33.19M | -26.05M | -12.05M | -17.95M | -16.89M | -20.93M | -3.27M | -11.63M | -9.51M | -9.70M | -4.08M | -13.89M | -11.63M | -7.81M |
|
EPS (Basic)
|
0.53 | | | -117.55M | -0.30 | | | | -0.07 | | | | -0.02 | | | | -0.02 | | | |
|
EPS (Weighted Average and Diluted)
|
0.53 | | | | -0.30 | | | | -0.07 | | | | -0.03 | | | | -0.02 | | | |
|
Shares Outstanding (Weighted Average)
|
14.02M | | | 0.78 | 76.46M | | | | 167.67M | | | | 176.77M | | | | 170.91M | | | |
|
Shares Outstanding (Diluted Average)
|
14.02M | | | | 76.46M | | | | 167.67M | | | | 115.01M | | | | 170.91M | | | |
|
EBITDA
|
8.50M | -43.65M | -20.49M | -91.69M | -22.88M | -32.69M | -36.86M | -25.93M | -10.89M | -18.90M | -16.91M | -21.50M | -0.01M | -11.83M | -9.68M | -9.28M | -3.32M | -15.04M | -10.39M | -7.99M |
|
Tax Rate
|
| -1.43% | -1.53% | 0.39% | -4.50% | -3.36% | -4.79% | -7.72% | -15.08% | -6.87% | -5.81% | -6.29% | -314.34% | -12.56% | -12.40% | -7.05% | -527.34% | -11.19% | -17.41% | -29.99% |