|
Revenue
|
| | | 47.54M | 68.15M | 77.89M | 75.42M | 103.54M | 88.79M | 98.13M | 86.28M | 117.48M | 97.41M | 96.82M | 81.40M | 90.59M | 78.80M | 83.50M | 69.58M | 78.19M | 70.66M |
|
Cost of Revenue
|
| | | 17.09M | 30.45M | 37.05M | 36.41M | 44.88M | 39.77M | 39.02M | 38.70M | 49.60M | 109.97M | 51.13M | 33.68M | 49.65M | 38.15M | 31.15M | 26.04M | 29.07M | 25.02M |
|
Gross Profit
|
| | | 31.74M | 46.08M | 53.47M | 50.88M | 70.04M | 61.36M | 66.49M | 54.10M | 67.88M | -12.55M | 45.69M | 48.36M | 40.94M | 40.65M | 52.35M | 48.58M | 49.11M | 45.63M |
|
Research & Development
|
| | | 1.45M | 1.88M | 1.88M | 2.23M | 2.60M | 2.17M | 1.45M | 2.34M | 2.88M | 1.84M | 3.05M | 2.81M | 1.16M | 1.11M | 1.22M | 1.00M | 1.25M | 1.70M |
|
Selling, General & Administrative
|
| | | 10.81M | 19.20M | 25.05M | 26.26M | 27.59M | 23.78M | 28.47M | 30.38M | 35.10M | 36.98M | 28.98M | 28.86M | 31.41M | 33.44M | 31.76M | 33.56M | 27.45M | 29.25M |
|
Other Operating Expenses
|
| | 0.60M | 61.34M | 30.45M | 37.05M | 36.41M | 44.88M | 39.77M | 39.02M | 38.70M | 43.04M | 30.73M | 32.02M | 33.68M | 30.48M | 27.62M | 26.52M | 26.04M | 23.11M | 20.93M |
|
Operating Expenses
|
| | 0.60M | 73.60M | 51.53M | 63.97M | 64.90M | 75.07M | 65.72M | 68.94M | 71.41M | 81.02M | 69.55M | 64.05M | 65.35M | 63.05M | 62.16M | 59.50M | 60.60M | 51.81M | 51.88M |
|
Operating Income
|
| | -0.60M | -26.35M | -5.46M | -10.50M | -14.01M | -5.03M | -4.35M | -2.45M | -17.31M | -13.15M | -82.10M | -18.36M | -16.99M | -22.11M | -21.52M | -7.16M | -12.02M | -2.70M | -6.24M |
|
EBIT
|
| | -0.60M | -26.35M | -5.46M | -10.50M | -14.01M | -5.03M | -4.35M | -2.45M | -17.31M | -13.15M | -82.10M | -18.36M | -16.99M | -22.11M | -21.52M | -7.16M | -12.02M | -2.70M | -6.24M |
|
Non Operating Investment Income
|
| | 0.00M | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | 0.09M | -2.06M | -0.53M | 8.33M | -0.00M | 0.74M | 2.87M | 5.57M | 4.32M | 5.72M | 6.75M | 6.39M | 5.36M | 4.19M | 4.88M | 2.22M | 3.03M | 3.16M | 1.26M |
|
Other Non Operating Income
|
| | | -0.01M | -0.43M | -0.20M | -0.93M | -2.21M | -0.36M | 0.15M | 1.15M | 0.40M | 4.87M | -0.14M | 16.09M | 17.32M | 2.28M | 0.09M | 1.88M | 18.15M | 0.60M |
|
Non Operating Income
|
| | 14.24M | -114.89M | -210.82M | 327.19M | -0.93M | 0.92M | -0.36M | -1.27M | 0.42M | 0.05M | 4.87M | -0.14M | 16.09M | 17.32M | 0.07M | 0.09M | 0.06M | 18.15M | 0.60M |
|
EBT
|
| | 13.64M | -141.25M | -216.27M | -19.54M | 34.07M | 6.39M | -0.90M | 5.78M | -23.92M | 1.17M | -70.34M | -8.80M | -1.34M | -0.15M | -16.34M | -11.72M | -9.20M | 18.72M | -10.64M |
|
Tax Provisions
|
| | | -1.90M | -1.13M | 1.43M | 2.62M | 0.10M | -0.82M | -0.79M | -3.70M | -2.20M | 3.50M | 0.63M | -0.70M | -0.40M | 1.95M | -1.39M | 0.89M | -1.00M | 0.40M |
|
Profit After Tax
|
| | 13.64M | -139.38M | -215.15M | -20.97M | 31.45M | 6.32M | -0.08M | 6.53M | -20.26M | 3.36M | -73.82M | -9.40M | -0.68M | 0.20M | -18.29M | -10.33M | -10.10M | 19.71M | -11.03M |
|
Income from Continuing Operations
|
| | 13.64M | -139.35M | -215.15M | -20.97M | 31.45M | 6.29M | -0.08M | 6.56M | -20.22M | 3.37M | -73.84M | -9.43M | -0.64M | 0.25M | -18.29M | -10.33M | -10.10M | 19.72M | -11.04M |
|
Consolidated Net Income
|
| | 13.64M | -139.35M | -215.15M | -20.97M | 31.45M | 6.29M | -0.08M | 6.56M | -20.22M | 3.37M | -73.84M | -9.43M | -0.64M | 0.25M | -18.29M | -10.33M | -10.10M | 19.72M | -11.04M |
|
Income towards Parent Company
|
| | 13.64M | -139.35M | -215.15M | -20.97M | 31.45M | 6.29M | -0.08M | 6.56M | -20.22M | 3.37M | -73.84M | -9.43M | -0.64M | 0.25M | -18.29M | -10.33M | -10.10M | 19.72M | -11.04M |
|
Net Income towards Common Stockholders
|
| | 13.64M | -139.35M | -215.15M | -20.97M | 31.45M | 6.29M | -0.08M | 6.56M | -20.22M | 3.37M | -73.84M | -9.43M | -0.64M | 0.25M | -18.29M | -10.33M | -10.10M | 19.72M | -11.04M |
|
EPS (Basic)
|
| | 1.18 | -1.52 | -1.63 | 0.39 | 0.21 | 0.04 | 0.00 | 0.05 | -0.15 | 0.03 | -0.56 | -0.08 | -0.01 | 0.00 | -0.15 | -0.08 | -0.08 | 0.16 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.72 | -1.63 | 0.39 | -0.13 | -0.06 | -0.03 | -0.01 | -0.15 | 0.03 | -0.56 | -0.08 | -0.10 | -0.10 | -0.15 | -0.05 | -0.08 | 0.03 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
57.50M | 57.50M | 57.50M | 123.66M | 133.42M | 149.64M | 150.60M | 150.88M | 143.20M | 143.20M | 132.50M | 132.65M | 132.89M | 131.27M | 123.43M | 123.63M | 124.02M | 124.12M | 125.25M | 125.99M | 126.83M |
|
Shares Outstanding (Diluted Average)
|
| 34.29M | | 91.80M | 132.31M | 102.11M | 152.71M | 152.27M | 152.02M | 148.51M | 132.42M | 132.72M | 132.90M | 131.68M | 144.48M | 143.20M | 142.67M | 142.49M | 125.08M | 140.59M | 137.29M |
|
EBITDA
|
| | -0.60M | -3.28M | -216.68M | -20.65M | 31.31M | 2.63M | -1.72M | 8.73M | -19.37M | 3.00M | -74.91M | -7.34M | -1.73M | -0.61M | -17.10M | -13.57M | -8.97M | 23.34M | -10.61M |
|
Interest Expenses
|
| | | | | | 3.40M | 3.22M | 3.38M | 3.40M | 3.42M | 3.43M | 3.44M | 3.36M | 3.03M | 2.45M | 2.47M | 2.46M | 2.50M | 4.14M | 6.31M |
|
Tax Rate
|
| | | 1.35% | 0.52% | | 7.68% | 1.56% | 91.02% | | 15.47% | | | | 52.32% | | | 11.85% | | | |