|
Revenue
|
7.41M | | -11.49M | | | 5.08M | 6.63M | 3.06M | 1.70M | 2.49M | 3.58M | 4.96M | 1.47M | 2.70M | 2.29M | 2.51M | 1.33M | 0.96M | 2.29M | 0.93M | 0.55M | 0.65M | 1.10M | 0.84M | 1.19M | 1.47M | 1.33M | 4.19M | 1.27M | 1.90M | 4.66M | 7.16M | 5.20M | 4.26M | 1.39M | 1.41M | 1.75M | 2.66M | 471.07M | 1.57M | 10.46M | 3.91M | 8.11M | 4.26M | 2.62M | 40.35M | 44.26M | 37.73M | 4.81M | 8.65M | 4.85M | 115.36M | 10.54M | 16.67M | 72.21M | 11.36M | 8.32M | 5.88M | 9.24M | 116.48M | 25.43M | 21.81M | 10.01M | 81.47M | 7.04M | 81.12M | 2.62M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 95.17M | 0.10M | 0.92M | | 0.74M | 0.13M | 0.11M | 4.80M | 5.56M | 4.33M | 0.25M | 1.00M | 0.08M | 15.27M | 4.72M | 0.88M | 3.95M | 0.88M | 1.15M | 0.97M | 0.90M | 14.80M | 3.23M | 12.31M | 1.62M | 14.13M | 0.16M | 25.55M | 1.00M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 375.91M | 1.47M | 9.54M | | 7.37M | 4.13M | 2.51M | 35.55M | 38.70M | 33.40M | 4.56M | 7.66M | 4.76M | 100.09M | 5.82M | 15.78M | 68.26M | 10.48M | 7.17M | 4.90M | 8.34M | 101.68M | 22.20M | 9.50M | 8.39M | 67.34M | 6.88M | 55.57M | 1.62M |
|
Research & Development
|
2.70M | 4.71M | 4.83M | 5.19M | 5.83M | 4.93M | 7.42M | 4.48M | 3.57M | 3.83M | 5.17M | 5.79M | 4.46M | 5.18M | 4.17M | 4.40M | 3.65M | 3.13M | 4.26M | 2.82M | 2.81M | 2.37M | 2.74M | 2.90M | 2.81M | 2.96M | 2.43M | 4.93M | 2.54M | 2.95M | 6.07M | 8.16M | 6.36M | 5.07M | 2.47M | 2.78M | 3.01M | 3.31M | 3.72M | 2.97M | 4.00M | 2.04M | 3.34M | 3.92M | 3.15M | 2.71M | 2.07M | 3.01M | 2.30M | 2.26M | 3.24M | 2.14M | 3.55M | 6.84M | 5.73M | 6.41M | 5.05M | 5.12M | 3.65M | 2.62M | 3.05M | 2.89M | 3.02M | 3.34M | 3.46M | 4.40M | 7.05M |
|
Selling, General & Administrative
|
2.06M | 1.80M | 1.52M | 2.15M | 1.97M | 2.23M | 1.39M | 2.54M | 4.25M | 9.35M | 3.97M | 6.36M | 2.21M | 3.48M | 3.14M | 2.58M | 2.98M | 3.12M | 3.21M | 3.73M | 3.04M | 2.75M | 4.31M | 2.42M | 3.09M | 2.60M | 2.32M | 2.57M | 2.66M | 3.74M | 2.85M | 4.46M | 2.87M | 3.06M | 3.09M | 3.28M | 3.06M | 2.88M | 3.12M | 3.83M | 3.17M | 3.39M | 3.20M | 3.50M | 3.18M | 3.87M | 3.57M | 4.11M | 4.06M | 5.39M | 4.47M | 3.92M | 3.71M | 5.87M | 19.66M | 5.88M | 4.24M | 4.43M | 6.00M | 7.38M | 7.88M | 5.53M | 4.82M | 6.91M | 5.68M | 5.49M | 4.79M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.11M | 0.08M | 0.19M | 0.35M | 0.32M | 0.31M | 0.23M | 0.29M | 0.34M | 0.41M | 0.48M | 0.57M | 0.34M | 0.38M | 0.38M | 0.79M | 0.51M | 0.35M | 0.38M | 0.38M | 0.34M | 0.28M | 175.77M | 13.07M | 0.33M | 0.24M | -0.01M | 0.04M | 3.14M | 4.50M | 3.80M | 1.14M | 0.24M | 0.20M | -1.23M | 0.22M | 0.22M | 0.18M | 95.35M | 0.31M | 1.10M | 0.18M | 0.91M | 0.31M | 0.29M | 4.97M | 5.72M | 3.81M | 0.44M | 1.00M | 0.08M | 15.27M | 4.72M | 0.88M | 3.95M | 0.88M | 1.15M | 0.97M | 0.90M | 14.80M | 3.23M | 12.31M | 1.62M | 14.13M | 0.16M | 25.55M | 1.00M |
|
Operating Expenses
|
4.87M | 6.60M | 6.54M | 7.68M | 8.12M | 7.47M | 9.04M | 7.31M | 8.16M | 13.60M | 9.62M | 12.73M | 7.01M | 9.03M | 7.69M | 7.77M | 7.13M | 6.60M | 7.86M | 7.45M | 6.19M | 5.40M | 182.83M | 18.39M | 6.23M | 5.80M | 4.96M | 22.14M | 8.33M | 11.19M | 12.72M | 13.77M | 9.47M | 8.32M | 7.04M | 6.28M | 6.28M | 6.37M | 102.19M | 7.11M | 8.27M | 5.61M | 7.45M | 7.73M | 6.62M | 11.55M | 11.36M | 10.93M | 6.80M | 8.65M | 7.79M | 21.33M | 11.98M | 13.60M | 29.34M | 13.16M | 10.43M | 10.52M | 10.54M | 24.80M | 14.15M | 20.73M | 9.47M | 24.38M | 9.30M | 35.44M | 12.84M |
|
Operating Income
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -3.02M | -2.41M | -4.25M | -6.46M | -11.11M | -6.04M | -7.77M | -5.55M | -6.33M | -5.40M | -5.26M | -5.81M | -5.63M | -5.56M | -6.51M | -5.64M | -4.75M | -181.73M | -17.55M | -5.04M | -4.33M | -3.63M | -17.95M | -7.06M | -9.29M | -8.06M | -6.61M | -4.27M | -4.06M | -5.65M | -4.87M | -4.54M | -3.71M | 368.88M | -5.54M | 2.19M | -1.71M | 0.66M | -3.47M | -4.00M | 28.80M | 32.90M | 26.80M | -1.99M | 0.00M | -2.94M | 94.02M | -1.44M | 3.07M | 42.87M | -1.80M | -2.11M | -4.64M | -1.31M | 91.68M | 11.28M | 1.08M | 0.54M | 57.09M | -2.26M | 45.68M | -10.22M |
|
EBIT
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -3.02M | -2.41M | -4.25M | -6.46M | -11.11M | -6.04M | -7.77M | -5.55M | -6.33M | -5.40M | -5.26M | -5.81M | -5.63M | -5.56M | -6.51M | -5.64M | -4.75M | -181.73M | -17.55M | -5.04M | -4.33M | -3.63M | -17.95M | -7.06M | -9.29M | -8.06M | -6.61M | -4.27M | -4.06M | -5.65M | -4.87M | -4.54M | -3.71M | 368.88M | -5.54M | 2.19M | -1.71M | 0.66M | -3.47M | -4.00M | 28.80M | 32.90M | 26.80M | -1.99M | 0.00M | -2.94M | 94.02M | -1.44M | 3.07M | 42.87M | -1.80M | -2.11M | -4.64M | -1.31M | 91.68M | 11.28M | 1.08M | 0.54M | 57.09M | -2.26M | 45.68M | -10.22M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.96M | 1.32M | 1.34M | 1.50M | 1.71M | 1.61M | 1.87M |
|
Other Non Operating Income
|
662.00 | | | 775.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.98M | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | 0.66M | -0.00M | 0.00M | 329.00 | 632.00 | 162.00 | 74.00 | 94.00 | 192.00 | 103.00 | 0.00M | 5.00 | 8.00 | 5.00 | 0.00M | 5.00 | 4.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.03M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.14M | 0.01M | 78.79M | 0.74M | 0.74M | 0.76M | 0.59M | 0.41M | 0.03M | 0.02M | 0.06M | 0.03M | 0.02M | 0.03M | 0.10M | 0.02M | 0.07M | 0.26M | 1.00M | 0.89M | 1.19M | 0.88M | 4.20M | 1.94M | 1.32M | 1.33M | 1.51M | 1.68M | 1.59M | 1.87M |
|
EBT
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -4.94M | -4.43M | -35.55M | -4.70M | -9.07M | -1.32M | 8.14M | -6.55M | -5.43M | -5.53M | -4.40M | -7.15M | -5.03M | -6.59M | -6.02M | -5.62M | -4.72M | -182.12M | -19.46M | -7.07M | -6.49M | -5.56M | -19.87M | -10.44M | -9.56M | -9.25M | -10.43M | -8.50M | -7.41M | -9.68M | -12.74M | -11.58M | -7.05M | 362.64M | 67.64M | 2.14M | -4.28M | -1.57M | -6.46M | -11.60M | 27.21M | 31.65M | 26.25M | -1.05M | 0.47M | -3.98M | 93.87M | -1.06M | 3.19M | 43.13M | -1.13M | -1.22M | -3.45M | -0.43M | 92.87M | 13.22M | 2.40M | 1.87M | 58.58M | -0.57M | 47.27M | -8.36M |
|
Tax Provisions
|
| | | | | | | 0.18M | -1.51M | -32.91M | -1.53M | -1.61M | -1.93M | -1.66M | -2.47M | -1.78M | -2.28M | -1.97M | -1.69M | -1.68M | -2.24M | -1.78M | 57.95M | -0.41M | 0.08M | 0.09M | 0.07M | 0.22M | 0.01M | 0.00M | -0.00M | 0.01M | 0.12M | 0.09M | 0.13M | -2.44M | -0.00M | 0.00M | -25.41M | 15.24M | 0.51M | -1.12M | -0.40M | -1.94M | -2.70M | 6.32M | 7.50M | 6.07M | -0.23M | 0.30M | -0.90M | 20.67M | -0.70M | 1.20M | 10.10M | 3.51M | -0.30M | -0.60M | -0.03M | 25.41M | 2.94M | 0.60M | 0.53M | 12.82M | -0.20M | 11.80M | -1.99M |
|
Profit After Tax
|
-8.08M | 10.35M | 1.19M | -41.25M | 4.94M | -5.25M | -4.43M | -35.73M | -1.51M | 27.35M | 8.33M | -5.06M | -4.62M | -3.77M | -3.06M | -2.62M | -4.88M | -3.06M | -4.90M | -4.34M | -3.38M | -2.95M | -240.08M | -19.06M | -7.15M | -6.57M | -5.63M | -20.09M | -10.45M | -9.57M | -9.24M | -10.44M | -8.62M | -7.50M | -9.82M | -10.30M | -11.58M | -7.05M | 388.05M | 52.39M | 1.63M | -3.16M | -1.21M | -4.50M | -8.90M | 20.89M | 24.19M | 20.16M | -0.81M | 0.17M | -3.11M | 73.21M | -0.36M | 2.04M | 33.04M | -0.81M | -0.92M | -2.88M | -0.39M | 72.26M | 10.28M | 1.83M | 1.34M | 45.76M | -0.41M | 35.48M | -6.37M |
|
Income from Continuing Operations
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -4.94M | -4.43M | -35.73M | -3.19M | 23.84M | 0.21M | 9.75M | -4.62M | -3.77M | -3.06M | -2.62M | -4.88M | -3.06M | -4.90M | -4.34M | -3.38M | -2.95M | -240.08M | -19.06M | -7.15M | -6.57M | -5.63M | -20.09M | -10.45M | -9.57M | -9.24M | -10.44M | -8.61M | -7.50M | -9.82M | -10.30M | -11.58M | -7.05M | 388.05M | 52.39M | 1.63M | -3.16M | -1.17M | -4.53M | -8.90M | 20.89M | 24.15M | 20.18M | -0.81M | 0.17M | -3.08M | 73.21M | -0.36M | 1.99M | 33.03M | -4.64M | -0.92M | -2.85M | -0.39M | 67.46M | 10.28M | 1.80M | 1.34M | 45.76M | -0.37M | 35.47M | -6.37M |
|
Consolidated Net Income
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -4.94M | -4.43M | -35.73M | -3.19M | 23.84M | 0.21M | 9.75M | -4.62M | -3.77M | -3.06M | -2.62M | -4.88M | -3.06M | -4.90M | -4.34M | -3.38M | -2.95M | -240.08M | -19.06M | -7.15M | -6.57M | -5.63M | -20.09M | -10.45M | -9.57M | -9.24M | -10.44M | -8.61M | -7.50M | -9.82M | -10.30M | -11.58M | -7.05M | 388.05M | 52.39M | 1.63M | -3.16M | -1.17M | -4.53M | -8.90M | 20.89M | 24.15M | 20.18M | -0.81M | 0.17M | -3.08M | 73.21M | -0.36M | 1.99M | 33.03M | -4.64M | -0.92M | -2.85M | -0.39M | 67.46M | 10.28M | 1.80M | 1.34M | 45.76M | -0.37M | 35.47M | -6.37M |
|
Income towards Parent Company
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -4.94M | -4.43M | -35.73M | -3.19M | 23.84M | 0.21M | 9.75M | -4.62M | -3.77M | -3.06M | -2.62M | -4.88M | -3.06M | -4.90M | -4.34M | -3.38M | -2.95M | -240.08M | -19.06M | -7.15M | -6.57M | -5.63M | -20.09M | -10.45M | -9.57M | -9.24M | -10.44M | -8.61M | -7.50M | -9.82M | -10.30M | -11.58M | -7.05M | 388.05M | 52.39M | 1.63M | -3.16M | -1.17M | -4.53M | -8.90M | 20.89M | 24.15M | 20.18M | -0.81M | 0.17M | -3.08M | 73.21M | -0.36M | 1.99M | 33.03M | -4.64M | -0.92M | -2.85M | -0.39M | 67.46M | 10.28M | 1.80M | 1.34M | 45.76M | -0.37M | 35.47M | -6.37M |
|
Net Income towards Common Stockholders
|
-2.94M | -2.59M | -2.62M | -3.73M | -3.04M | -4.94M | -4.43M | -35.73M | -3.19M | 23.84M | 0.21M | 9.75M | -4.62M | -3.77M | -3.06M | -2.62M | -4.88M | -3.06M | -4.90M | -4.34M | -3.38M | -2.95M | -240.08M | -19.06M | -7.15M | -6.57M | -5.63M | -20.09M | -10.45M | -9.57M | -9.24M | -10.44M | -8.61M | -7.50M | -9.82M | -10.30M | -11.58M | -7.05M | 388.05M | 52.39M | -1.51M | -3.82M | -2.19M | -4.82M | -8.90M | 20.89M | 24.19M | 20.16M | -1.73M | -0.26M | -3.11M | 73.38M | -0.36M | -0.71M | 33.04M | -0.81M | -0.92M | -0.92M | -0.39M | 72.26M | 10.28M | 1.80M | 1.34M | 45.76M | -0.37M | 35.47M | -6.37M |
|
EPS (Basic)
|
-0.08 | -0.07 | -0.07 | -0.10 | -0.07 | -0.11 | -0.10 | -0.79 | -0.03 | 0.54 | 0.16 | -0.11 | -0.09 | -0.07 | -0.06 | -0.04 | -0.09 | -0.06 | -0.09 | -0.08 | -0.06 | -0.06 | -4.49 | -0.35 | -0.13 | -0.12 | -0.10 | -0.38 | -0.19 | -0.18 | -0.17 | -0.15 | -0.11 | -0.10 | -0.12 | -0.46 | -0.15 | -0.09 | 4.85 | 0.65 | 0.02 | -0.04 | -0.01 | -0.06 | -0.11 | 0.26 | 0.31 | 0.26 | -0.01 | 0.00 | -0.04 | 0.97 | 0.00 | 0.03 | 0.45 | -0.02 | -0.01 | -0.04 | -0.01 | 1.01 | 0.14 | 0.03 | 0.02 | 0.64 | -0.01 | 0.50 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.10 | | -0.11 | -0.10 | -0.79 | -0.03 | 0.40 | 0.11 | -0.11 | -0.09 | -0.07 | -0.06 | -0.04 | | | | -0.08 | | | | -0.36 | | | | -0.37 | | | | -0.18 | | | -0.12 | -0.46 | -0.15 | -0.09 | 4.71 | 0.65 | -0.02 | -0.05 | -0.03 | -0.06 | -0.11 | 0.26 | 0.31 | 0.26 | -0.02 | 0.00 | -0.04 | 0.96 | -0.01 | 0.03 | 0.45 | -0.01 | -0.01 | -0.04 | -0.01 | 1.01 | 0.14 | 0.03 | 0.02 | 0.63 | -0.01 | 0.49 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
36.01M | 36.24M | 37.55M | 38.32M | 43.23M | 43.59M | 45.74M | 47.91M | 50.21M | 50.50M | 51.31M | 51.42M | 51.64M | 51.64M | 51.64M | 51.64M | 51.64M | 52.13M | 52.48M | 53.00M | 53.26M | 53.34M | 53.50M | 53.50M | 53.50M | 53.50M | 53.87M | 54.11M | 54.11M | 54.16M | 54.28M | 54.28M | 78.78M | 78.78M | 78.91M | 78.91M | 79.04M | 79.05M | 79.16M | 80.33M | 80.94M | 80.94M | 81.05M | 81.07M | 81.27M | 81.05M | 78.12M | 77.40M | 76.75M | 76.07M | 75.08M | 74.12M | 73.03M | 72.41M | 73.02M | 73.02M | 72.20M | 71.27M | 71.08M | 71.09M | 71.09M | 71.12M | 71.37M | 71.40M | 71.44M | 71.44M | 71.61M |
|
Shares Outstanding (Diluted Average)
|
| | | 37.46M | | 43.62M | 45.51M | 45.15M | | 54.67M | 54.23M | 54.06M | | 51.64M | 51.64M | 51.64M | | | | 52.37M | | | | 53.42M | | | | 53.78M | | | | 57.19M | | | 78.91M | 78.87M | 79.04M | 81.16M | 82.93M | 82.71M | 82.14M | 82.13M | 82.18M | 82.18M | 81.24M | 80.96M | 80.05M | 79.44M | 77.57M | 77.13M | 76.63M | 76.40M | | 73.70M | 73.62M | 73.55M | 72.20M | 71.64M | 71.45M | 71.68M | 71.56M | 71.75M | 71.85M | 71.91M | 71.43M | 71.75M | 71.80M |
|
EBITDA
|
6.88M | -10.35M | 1.19M | -3.73M | 4.41M | -10.18M | -4.43M | -64.96M | -6.46M | -11.11M | -6.04M | -7.77M | -4.62M | -3.77M | -3.06M | -2.61M | -4.88M | -3.06M | -4.90M | -4.34M | -5.64M | -4.75M | -181.73M | -17.55M | -5.04M | -4.33M | -3.63M | -17.95M | -7.06M | -9.29M | -8.06M | -6.61M | -4.27M | -4.06M | -5.65M | -4.87M | -4.54M | -3.71M | 368.88M | -5.54M | 2.19M | -1.71M | 0.66M | -3.47M | -4.00M | 28.80M | 32.90M | 26.80M | -1.99M | 0.00M | -2.94M | 94.02M | -1.44M | 3.07M | 42.87M | -1.80M | -2.11M | -4.64M | -1.31M | 91.68M | 11.28M | 1.08M | 0.54M | 57.09M | -2.26M | 45.68M | -10.22M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | 0.17M | 0.37M | 0.38M | 0.29M | 0.16M | 0.14M | 0.12M | 0.11M | 0.09M | 0.25M | 0.01M | | | | 0.01M | 0.09M | 2.29M | 3.61M | 3.65M | 3.74M | 3.76M | 3.75M | 3.84M | 3.92M | 3.96M | 3.93M | 3.97M | 3.97M | 3.90M | 3.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | 32.15% | | | | 29.51% | 30.60% | 44.68% | 40.47% | 31.85% | 39.11% | 25.64% | 27.96% | 39.86% | 37.58% | | 2.10% | | | | | | | 0.04% | | | | | 19.13% | 0.02% | | | 22.54% | 23.70% | 26.15% | 25.48% | 29.98% | 23.30% | 23.22% | 23.70% | 23.11% | 22.29% | 64.16% | 22.59% | 22.02% | 66.08% | 37.59% | 23.42% | | 24.64% | 17.40% | 7.75% | 27.36% | 22.25% | 25.02% | 28.23% | 21.89% | 35.06% | 24.96% | 23.82% |