|
Revenue
|
0.61M | 0.61M | 0.08M | 0.23M | 207.14M | 178.47M | 186.18M | 162.75M | 173.98M | 149.13M | 287.44M | 234.66M | 360.09M | 366.35M | 240.17M | 258.12M | 372.77M |
|
Cost of Revenue
|
0.64M | 0.51M | 0.04M | 0.12M | 132.79M | 128.14M | 135.51M | 122.06M | 131.37M | 98.13M | 178.74M | 155.95M | 226.31M | 237.97M | 190.98M | 182.62M | 243.78M |
|
Gross Profit
|
-0.03M | 0.10M | 0.04M | 0.11M | 74.34M | 50.33M | 50.67M | 40.69M | 42.61M | 51.00M | 108.70M | 78.71M | 133.79M | 128.38M | 49.19M | 75.50M | 128.98M |
|
Amortization - Intangibles
|
| 0.00M | 0.31M | | | | | | | | | | | | | | |
|
Research & Development
|
0.07M | 0.23M | 0.65M | 1.34M | 2.10M | 4.87M | 9.40M | 11.56M | 8.26M | 5.59M | 5.61M | 7.86M | 12.27M | 17.49M | 19.12M | 17.14M | 17.30M |
|
Share-based Compensation (IS)
|
0.45M | 0.01M | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.84M | 0.45M | 0.57M | 3.25M | 6.15M | 8.35M | 17.16M | 21.48M | 19.58M | 15.70M | 16.66M | 21.80M | 25.58M | 31.58M | 32.56M | 31.32M | 28.39M |
|
Restructuring Costs
|
| | | | 0.34M | 3.86M | 3.74M | 0.40M | 0.66M | 0.53M | | 3.50M | 1.70M | | | | 10.83M |
|
Other Operating Expenses
|
0.05M | 0.35M | | | 22.84M | 31.64M | 34.19M | 81.65M | 91.81M | 24.39M | 32.39M | 35.13M | 45.08M | 58.88M | 48.99M | -33.54M | 13.25M |
|
Operating Expenses
|
0.95M | 1.02M | 1.22M | 4.59M | 31.43M | 48.73M | 64.49M | 115.09M | 120.31M | 46.20M | 54.66M | 68.29M | 84.62M | 107.95M | 100.67M | 91.95M | 108.95M |
|
Operating Income
|
-0.99M | -0.92M | -1.18M | -4.47M | 42.91M | 1.60M | -13.82M | -74.40M | -77.70M | 4.80M | 54.04M | 10.43M | 49.17M | 20.43M | -51.48M | -16.44M | 20.03M |
|
EBIT
|
-0.99M | -0.92M | -1.18M | -4.47M | 42.91M | 1.60M | -13.82M | -74.40M | -77.70M | 4.80M | 54.04M | 10.43M | 49.17M | 20.43M | -51.48M | -16.44M | 20.03M |
|
Interest & Investment Income
|
| | 0.00M | 0.02M | 0.00M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -19.00 | -0.00M | -0.00M | 2.30M | -0.04M | -0.72M | -1.02M | -2.42M | 0.46M | -7.78M | 2.21M | 3.76M | -1.83M | -1.75M | -0.39M | -1.29M |
|
Non Operating Income
|
| -0.00M | -0.00M | -0.00M | -0.01M | -0.04M | -0.72M | -1.02M | -2.42M | 0.46M | -7.78M | 2.21M | 3.76M | 0.10M | -1.75M | -0.39M | -1.29M |
|
EBT
|
-0.99M | -0.92M | -1.17M | -4.46M | 40.47M | -5.07M | -21.76M | -80.51M | -87.57M | -2.65M | 40.93M | 11.71M | 52.46M | 20.15M | -54.45M | -20.12M | 10.67M |
|
Tax Provisions
|
| | | | 14.01M | 1.09M | -6.27M | 2.39M | -0.39M | 0.59M | 1.74M | -6.24M | 13.71M | 2.43M | 5.09M | -0.52M | -6.82M |
|
Profit After Tax
|
-0.99M | -0.92M | -1.48M | -4.46M | 26.46M | -6.16M | -15.49M | -82.91M | -87.18M | -3.25M | 39.19M | 17.94M | 38.75M | 17.72M | -59.55M | -17.68M | 16.18M |
|
Income from Continuing Operations
|
-0.99M | -0.92M | -1.17M | -4.46M | 26.46M | -6.16M | -15.49M | -82.91M | -87.18M | -3.25M | 39.19M | 17.94M | 38.75M | 17.72M | -59.55M | -19.59M | 17.49M |
|
Consolidated Net Income
|
-0.99M | -0.92M | -1.17M | -4.46M | 26.46M | -6.16M | -15.49M | -82.91M | -87.18M | -3.25M | 39.19M | 17.94M | 38.75M | 17.72M | -59.55M | -19.59M | 17.49M |
|
Income towards Parent Company
|
-0.99M | -0.92M | -1.17M | -4.46M | 26.46M | -6.16M | -15.49M | -82.91M | -87.18M | -3.25M | 39.19M | 17.94M | 38.75M | 17.72M | -59.55M | -19.59M | 17.49M |
|
Net Income towards Common Stockholders
|
-0.99M | -0.92M | -1.17M | -4.46M | 1.61M | -6.16M | -15.49M | -82.91M | -87.18M | -3.25M | 39.19M | 17.94M | 38.75M | 17.72M | -59.55M | -19.59M | 17.49M |
|
EPS (Basic)
|
-1.29 | -0.06 | -0.44 | -0.85 | 0.13 | -0.49 | -0.39 | -1.96 | -7.18 | -0.26 | 2.90 | 1.24 | 2.62 | 1.11 | -3.62 | -1.03 | 0.81 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.13 | -0.49 | -0.39 | -1.96 | -7.18 | -0.26 | 2.74 | 1.04 | 2.37 | 0.97 | -3.62 | -1.03 | 0.78 |
|
Shares Outstanding (Weighted Average)
|
0.77M | 0.77M | 0.98M | 1.60M | 1.60M | 1.80M | 10.51M | 10.63M | 12.31M | 12.35M | 14.28M | 14.52M | 15.19M | 16.05M | 16.56M | 17.40M | 20.08M |
|
Shares Outstanding (Diluted Average)
|
| | | | 12.70M | 12.70M | 39.66M | 42.27M | 12.15M | 12.34M | 14.29M | | | | | | |
|
EBITDA
|
-0.99M | -0.92M | -1.18M | -4.47M | 42.91M | 1.60M | -13.82M | -74.40M | -77.70M | 4.80M | 54.04M | 10.43M | 49.17M | 20.43M | -51.48M | -16.44M | 20.03M |
|
Interest Expenses
|
| | | | 4.74M | 6.63M | 7.21M | 5.10M | 7.45M | 7.92M | 5.33M | 0.93M | 0.50M | 0.40M | 1.22M | 0.60M | |
|
Tax Rate
|
| | | | 34.62% | | 28.83% | | 0.44% | | 4.24% | | 26.14% | 12.05% | | 2.59% | |