|
Revenue
|
40.48M | 44.15M | 48.98M | 54.12M | 59.11M | 63.59M | 69.44M | 75.22M | 80.30M | 85.38M | 91.85M | 97.05M | 102.65M | 107.21M | 112.28M | 118.08M | 123.19M | 130.26M | 138.66M | 149.02M | 159.37M | 164.34M | 174.85M | 184.63M | 188.84M | 195.04M | 201.53M | 213.31M | 215.96M | 221.24M | 227.09M | 235.73M | 239.14M | 247.29M | 252.44M |
|
Cost of Revenue
|
26.17M | 27.77M | 29.57M | 32.78M | 39.59M | 41.83M | 44.55M | 47.38M | 52.69M | 56.02M | 56.70M | 62.63M | 59.85M | 55.44M | 53.05M | 55.93M | 58.63M | 65.68M | 68.36M | 77.48M | 81.57M | 88.43M | 88.12M | 91.31M | 97.19M | 97.80M | 94.76M | 103.70M | 99.83M | 101.13M | 99.08M | 95.35M | 103.18M | 107.09M | 99.95M |
|
Gross Profit
|
36.04M | 38.80M | 41.56M | 45.74M | 50.38M | 53.71M | 57.28M | 62.82M | 67.08M | 71.47M | 76.61M | 78.62M | 83.95M | 88.07M | 92.89M | 97.77M | 101.12M | 103.83M | 111.60M | 118.18M | 124.44M | 128.30M | 136.27M | 139.39M | 143.33M | 151.52M | 155.78M | 164.50M | 167.03M | 172.44M | 176.59M | 184.29M | 186.68M | 192.86M | 195.69M |
|
Research & Development
|
12.46M | 13.71M | 15.87M | 15.63M | 17.18M | 17.79M | 20.55M | 21.17M | 21.93M | 21.70M | 20.76M | 22.67M | 26.83M | 25.31M | 25.13M | 24.42M | 26.84M | 28.20M | 30.68M | 30.72M | 34.29M | 36.23M | 36.13M | 36.91M | 38.18M | 37.84M | 37.05M | 40.08M | 43.73M | 45.15M | 48.02M | 44.73M | 53.22M | 59.24M | 56.27M |
|
Selling, General & Administrative
|
6.16M | 6.54M | 7.28M | 8.95M | 9.05M | 10.54M | 13.27M | 13.86M | 15.14M | 15.99M | 17.47M | 20.87M | 18.93M | 17.88M | 18.18M | 18.14M | 21.45M | 21.84M | 23.79M | 22.85M | 26.13M | 26.87M | 24.97M | 25.26M | 27.11M | 26.62M | 31.88M | 30.57M | 31.02M | 30.30M | 31.57M | 31.24M | 47.98M | 33.98M | 32.34M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 4.50M | 1.39M | 4.68M | | 0.03M | | | |
|
Other Operating Expenses
|
26.17M | 27.77M | 29.57M | 32.78M | 39.59M | 41.83M | 44.55M | 47.38M | 52.69M | 56.02M | 56.70M | 62.63M | 59.85M | 55.44M | 53.05M | 55.93M | 58.63M | 65.68M | 68.36M | 77.48M | 81.57M | 88.43M | 88.12M | 91.31M | 97.19M | 97.80M | 94.76M | 103.70M | 99.83M | 101.13M | 99.08M | 95.32M | 103.18M | 107.09M | 99.95M |
|
Operating Expenses
|
44.79M | 48.03M | 52.72M | 57.36M | 65.83M | 70.16M | 78.38M | 82.41M | 89.76M | 93.70M | 94.93M | 106.17M | 105.62M | 98.63M | 96.35M | 98.50M | 106.92M | 115.72M | 122.82M | 131.05M | 141.99M | 151.52M | 149.23M | 153.48M | 162.49M | 162.27M | 163.69M | 178.85M | 175.96M | 181.26M | 178.67M | 171.32M | 204.39M | 200.31M | 188.55M |
|
Operating Income
|
-8.75M | -9.23M | -11.16M | -11.62M | -15.45M | -16.45M | -21.10M | -19.59M | -22.68M | -22.23M | -18.33M | -27.55M | -21.67M | -10.56M | -3.46M | -0.73M | -5.80M | -11.88M | -11.22M | -12.87M | -17.55M | -23.22M | -12.96M | -14.09M | -19.16M | -10.74M | -7.91M | -14.35M | -8.93M | -8.82M | -2.08M | 12.97M | -17.71M | -7.45M | 7.14M |
|
EBIT
|
-8.75M | -9.23M | -11.16M | -11.62M | -15.45M | -16.45M | -21.10M | -19.59M | -22.68M | -22.23M | -18.33M | -27.55M | -21.67M | -10.56M | -3.46M | -0.73M | -5.80M | -11.88M | -11.22M | -12.87M | -17.55M | -23.22M | -12.96M | -14.09M | -19.16M | -10.74M | -7.91M | -14.35M | -8.93M | -8.82M | -2.08M | 12.97M | -17.71M | -7.45M | 7.14M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | 0.12M | 0.28M | 0.25M | 0.69M | 1.80M | 3.54M | 5.09M | 6.57M | 7.66M | 5.38M | 5.62M | 5.97M | 5.99M | 5.74M | 4.93M | 4.08M | 3.59M |
|
Other Non Operating Income
|
| | | | 0.02M | -0.44M | -0.18M | -0.33M | -0.21M | -0.12M | -0.24M | -0.10M | -0.96M | -0.30M | -0.56M | -0.07M | -0.07M | -0.47M | -0.82M | -0.60M | -0.94M | -1.86M | -2.07M | 0.12M | -0.55M | -0.94M | -6.50M | -0.61M | -1.31M | 0.09M | 0.36M | -2.58M | 0.47M | 0.03M | -0.70M |
|
Non Operating Income
|
-0.03M | 0.06M | -0.09M | -0.03M | 0.02M | -0.44M | -0.18M | -0.33M | -0.21M | -0.12M | -0.24M | -0.10M | -0.96M | -0.30M | -0.56M | -0.07M | -0.07M | -0.47M | -0.82M | -0.60M | -0.94M | -1.86M | -2.07M | 0.12M | -0.55M | -0.94M | -6.50M | -0.61M | -1.31M | 0.09M | 0.36M | -2.58M | 0.47M | 0.03M | -0.70M |
|
EBT
|
-8.78M | -9.17M | -11.25M | -11.65M | -15.46M | -16.91M | -20.39M | -18.41M | -21.34M | -20.76M | -17.04M | -26.50M | -21.90M | -10.41M | -4.04M | -0.73M | -5.90M | -12.39M | -15.52M | -16.82M | -21.82M | -27.98M | -18.31M | -17.18M | -21.95M | -12.87M | -14.87M | -17.71M | -12.73M | -10.82M | -3.88M | 8.55M | -19.32M | -10.48M | 2.81M |
|
Tax Provisions
|
0.05M | 0.04M | 0.06M | 0.02M | 0.43M | 0.24M | 0.48M | 1.21M | 0.10M | 0.87M | 0.60M | 11.80M | 1.08M | 1.55M | 1.82M | 1.21M | 1.85M | -0.76M | 0.73M | -5.77M | 2.69M | -0.48M | 0.42M | 4.30M | 3.15M | 3.10M | 0.69M | 3.94M | 1.66M | 3.75M | 5.33M | 6.68M | 3.61M | 4.22M | 0.55M |
|
Profit After Tax
|
-8.83M | -9.21M | -11.31M | -11.67M | -15.89M | -17.15M | -20.87M | -19.61M | -21.44M | -21.63M | -17.64M | -38.30M | -22.98M | -11.96M | -5.86M | -1.94M | -7.75M | -11.64M | -16.25M | -11.04M | -24.51M | -27.50M | -18.73M | -21.49M | -25.10M | -15.97M | -15.56M | -21.65M | -14.39M | -14.57M | -9.21M | 1.87M | -22.93M | -14.71M | 2.26M |
|
Income from Continuing Operations
|
-8.83M | -9.21M | -11.31M | -11.67M | -15.89M | -17.15M | -20.87M | -19.61M | -21.44M | -21.63M | -17.64M | -38.30M | -22.98M | -11.96M | -5.86M | -1.94M | -7.75M | -11.64M | -16.25M | -11.04M | -24.51M | -27.50M | -18.73M | -21.49M | -25.10M | -15.97M | -15.56M | -21.65M | -14.39M | -14.57M | -9.21M | 1.87M | -22.93M | -14.71M | 2.26M |
|
Consolidated Net Income
|
-8.83M | -9.21M | -11.31M | -11.67M | -15.89M | -17.15M | -20.87M | -19.61M | -21.44M | -21.63M | -17.64M | -38.30M | -22.98M | -11.96M | -5.86M | -1.94M | -7.75M | -11.64M | -16.25M | -11.04M | -24.51M | -27.50M | -18.73M | -21.49M | -25.10M | -15.97M | -15.56M | -21.65M | -14.39M | -14.57M | -9.21M | 1.87M | -22.93M | -14.71M | 2.26M |
|
Income towards Parent Company
|
-8.83M | -9.21M | -11.31M | -11.67M | -15.89M | -17.15M | -20.87M | -19.61M | -21.44M | -21.63M | -17.64M | -38.30M | -22.98M | -11.96M | -5.86M | -1.94M | -7.75M | -11.64M | -16.25M | -11.04M | -24.51M | -27.50M | -18.73M | -21.49M | -25.10M | -15.97M | -15.56M | -21.65M | -14.39M | -14.57M | -9.21M | 1.87M | -22.93M | -14.71M | 2.26M |
|
Preferred Dividend Payments
|
0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.19M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-9.01M | -9.40M | -11.51M | -11.86M | -16.08M | -17.34M | -20.92M | -19.61M | -21.44M | -21.63M | -17.64M | -38.30M | -22.98M | -11.96M | -5.86M | -1.94M | -7.75M | -11.64M | -16.25M | -11.04M | -24.51M | -27.50M | -18.73M | -21.49M | -25.10M | -15.97M | -15.56M | -21.65M | -14.39M | -14.57M | -9.21M | 1.87M | -22.93M | -14.71M | 2.26M |
|
EPS (Basic)
|
-0.42 | -0.43 | -0.51 | -0.52 | -0.68 | -0.73 | -0.28 | -0.21 | -0.23 | -0.23 | -0.18 | -0.39 | -0.23 | -0.12 | -0.06 | -0.02 | -0.07 | -0.11 | -0.15 | -0.10 | -0.22 | -0.25 | -0.17 | -0.19 | -0.22 | -0.14 | -0.13 | -0.19 | -0.12 | -0.12 | -0.08 | 0.01 | -0.19 | -0.12 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.40 | | -0.23 | -0.06 | -0.01 | -0.07 | -0.11 | -0.15 | -0.10 | -0.22 | -0.25 | -0.17 | -0.19 | -0.22 | -0.14 | -0.13 | -0.19 | -0.12 | -0.12 | -0.08 | 0.01 | -0.19 | -0.12 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
| | | | 91.08M | 91.08M | 93.03M | 93.06M | 94.96M | 96.47M | 96.87M | 98.19M | 99.40M | 100.08M | 101.26M | 103.12M | 104.04M | 105.59M | 106.58M | 107.44M | 109.78M | 110.58M | 111.64M | 112.51M | 113.65M | 114.83M | 115.64M | 116.93M | 118.12M | 118.87M | 119.11M | 120.14M | 120.30M | 122.17M | 121.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 96.01M | | 100.21M | 101.74M | 101.01M | 104.53M | 105.87M | 106.87M | 106.39M | 109.52M | 111.04M | 111.94M | 111.32M | 113.79M | 115.13M | 115.95M | 115.41M | 117.54M | 118.68M | 119.17M | 118.79M | 120.08M | 120.98M | 121.95M |
|
EBITDA
|
-8.75M | -9.23M | -11.16M | -11.62M | -15.45M | -16.45M | -21.10M | -19.59M | -22.68M | -22.23M | -18.33M | -27.55M | -21.67M | -10.56M | -3.46M | -0.73M | -5.80M | -11.88M | -11.22M | -12.87M | -17.55M | -23.22M | -12.96M | -14.09M | -19.16M | -10.74M | -7.91M | -14.35M | -8.93M | -8.82M | -2.08M | 12.97M | -17.71M | -7.45M | 7.14M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | 3.59M | 3.63M | 3.58M | 3.59M | 5.08M | 6.75M | 7.34M | 7.75M | 8.12M | 8.13M | 8.11M | 8.07M | 8.15M | 7.59M | 7.01M | 7.14M | 7.21M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | 6.10% | | 34.33% | | 1.71% | | | | | | | | | | 78.15% | | | 19.57% |