|
Revenue
|
-0.20M | -0.18M | -0.17M | 0.28M | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.79M | 1.54M | 2.03M | 2.32M | 2.02M | 0.59M | 0.09M | 0.08M | 7.80M | 16.07M | 165.81M | 43.97M | 63.47M | 73.47M | 83.88M | 108.19M | 120.86M | 141.15M | 161.71M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.14M | | | | | | 0.00M | 0.00M | 0.86M | 1.91M | 3.51M | 7.85M | 5.44M | 8.30M | 9.34M | 15.40M | 15.54M | 18.94M | 28.09M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | 0.65M | | | | | | 0.09M | 0.08M | 6.95M | 14.16M | 162.31M | 36.12M | 58.03M | 65.16M | 74.54M | 92.79M | 105.31M | 122.21M | 133.62M |
|
Research & Development
|
11.62M | 13.53M | 21.80M | 22.28M | | 22.68M | 27.15M | 26.00M | 35.02M | 38.70M | 33.40M | 52.28M | 32.38M | 32.87M | 57.98M | 30.94M | 36.02M | 36.45M | 50.46M | 42.96M | 63.09M | 44.87M | 51.97M | 62.65M | 48.04M | 26.87M | 20.80M | 29.64M | 15.87M | 28.12M | 14.75M | 17.45M | 32.72M | 17.56M | 20.14M | 23.87M | 46.36M | 31.78M | 40.88M |
|
Selling, General & Administrative
|
2.41M | 2.53M | 3.17M | 1.78M | | 5.02M | 4.47M | 5.08M | 6.60M | 5.68M | 0.97M | 1.91M | 2.34M | 2.72M | 2.91M | 7.06M | 14.26M | 14.43M | 35.30M | 43.86M | 26.76M | 34.02M | 34.90M | 32.41M | 20.61M | 12.64M | 14.25M | 47.98M | 28.07M | 30.71M | 32.77M | 31.15M | 34.58M | 38.79M | 41.97M | 38.96M | 50.33M | 55.59M | 63.37M |
|
Restructuring Costs
|
1.10M | 1.45M | 1.25M | 1.32M | | 1.33M | 1.40M | 1.77M | 2.12M | 2.31M | 1.78M | 1.66M | 1.95M | 2.31M | 2.32M | 2.92M | 5.17M | 8.62M | 11.58M | 16.15M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-1.10M | -1.45M | -1.25M | -1.32M | | -1.33M | -1.40M | -1.77M | -2.12M | -2.31M | -1.78M | -1.66M | -1.95M | -2.31M | -2.32M | -2.92M | -5.17M | -8.62M | -11.58M | -16.15M | 0.14M | 0.15M | 0.29M | 0.21M | 0.24M | 0.02M | 0.00M | 0.00M | 0.86M | 1.91M | 3.51M | 7.85M | 5.44M | 8.30M | 9.34M | 15.40M | 15.54M | 18.94M | 28.09M |
|
Operating Expenses
|
14.03M | 16.06M | 24.96M | 24.07M | | 27.70M | 31.62M | 31.07M | 41.62M | 44.38M | 34.37M | 54.19M | 34.73M | 35.58M | 60.90M | 38.00M | 50.28M | 50.88M | 85.76M | 86.82M | 90.00M | 79.04M | 87.16M | 95.27M | 68.89M | 39.53M | 35.06M | 77.62M | 44.80M | 60.75M | 51.03M | 56.46M | 72.74M | 64.65M | 71.44M | 78.24M | 112.23M | 106.31M | 132.34M |
|
Operating Income
|
-13.99M | -16.02M | -24.93M | -24.03M | | -27.67M | -31.59M | -31.04M | -41.58M | 44.34M | -34.33M | -54.15M | -34.69M | -35.54M | -60.86M | -37.96M | -50.24M | -50.84M | -85.72M | -86.78M | -89.20M | -77.49M | -85.13M | -92.95M | -66.87M | -38.94M | -34.96M | -77.54M | -36.99M | -44.67M | 114.78M | -12.48M | -9.27M | 8.82M | 12.43M | 29.95M | 8.62M | 34.84M | 29.36M |
|
EBIT
|
-13.99M | -16.02M | -24.93M | -24.03M | | -27.67M | -31.59M | -31.04M | -41.58M | 44.34M | -34.33M | -54.15M | -34.69M | -35.54M | -60.86M | -37.96M | -50.24M | -50.84M | -85.72M | -86.78M | -89.20M | -77.49M | -85.13M | -92.95M | -66.87M | -38.94M | -34.96M | -77.54M | -36.99M | -44.67M | 114.78M | -12.48M | -9.27M | 8.82M | 12.43M | 29.95M | 8.62M | 34.84M | 29.36M |
|
Interest & Investment Income
|
0.08M | 0.09M | 0.09M | 0.06M | | 0.04M | 0.08M | 0.12M | 0.14M | 0.22M | 0.26M | 0.27M | 0.15M | 1.08M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.30M | 0.25M | 0.18M | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 1.93M | 0.60M | 0.69M | 2.86M | 0.89M | 0.88M | 1.71M | 2.67M | 2.56M | 3.60M | 2.79M | 3.27M |
|
Non Operating Income
|
0.14M | 0.12M | 0.09M | 0.35M | | -0.06M | 0.05M | 0.17M | 0.05M | 0.20M | -0.38M | 1.55M | -0.47M | -0.67M | -1.07M | -1.61M | -0.87M | -2.04M | -1.44M | -1.44M | -1.43M | -1.00M | -0.51M | -0.39M | -2.14M | -1.57M | -0.85M | -0.93M | -2.24M | -2.94M | 2.86M | -1.54M | -1.41M | -2.27M | -8.17M | -4.50M | 3.60M | -3.92M | -3.46M |
|
EBT
|
-14.15M | -16.15M | -25.05M | -23.97M | | -27.62M | -31.51M | -30.91M | -41.43M | 44.57M | -34.29M | -54.10M | -35.31M | -35.54M | -62.40M | -39.86M | -51.45M | -53.07M | -87.33M | -88.07M | -91.10M | -79.11M | -86.17M | -94.03M | -69.54M | -41.96M | -36.61M | -80.40M | -39.23M | -47.61M | 113.93M | -14.03M | -10.68M | 6.55M | 4.27M | 25.45M | 5.47M | 30.92M | 25.91M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.03M | -0.33M | 0.40M | 2.11M | 0.41M | 2.73M | -365.00M |
|
Profit After Tax
|
-13.85M | -15.90M | -24.83M | -23.67M | | -27.73M | -31.54M | -30.86M | -41.53M | -44.14M | -33.95M | -53.86M | -35.16M | -36.21M | -61.93M | -39.57M | -51.12M | -52.88M | -87.16M | -88.22M | -90.63M | -78.50M | -85.64M | -93.34M | -69.01M | -40.51M | -35.82M | -78.47M | -39.23M | -47.61M | 113.93M | -14.42M | -10.71M | 6.88M | 3.88M | 23.33M | 5.06M | 28.19M | 390.89M |
|
Income from Continuing Operations
|
-14.15M | -16.15M | -25.05M | -23.97M | | -27.62M | -31.51M | -30.91M | -41.43M | 44.57M | -34.29M | -54.10M | -35.31M | -35.54M | -62.40M | -39.86M | -51.45M | -53.07M | -87.33M | -88.07M | -91.10M | -79.11M | -86.17M | -94.03M | -69.54M | -41.96M | -36.61M | -80.40M | -39.23M | -47.61M | 113.93M | -14.42M | -10.71M | 6.88M | 3.87M | 23.34M | 5.06M | 28.19M | 390.91M |
|
Consolidated Net Income
|
-14.15M | -16.15M | -25.05M | -23.97M | | -27.62M | -31.51M | -30.91M | -41.43M | 44.57M | -34.29M | -54.10M | -35.31M | -35.54M | -62.40M | -39.86M | -51.45M | -53.07M | -87.33M | -88.07M | -91.10M | -79.11M | -86.17M | -94.03M | -69.54M | -41.96M | -36.61M | -80.40M | -39.23M | -47.61M | 113.93M | -14.42M | -10.71M | 6.88M | 3.87M | 23.34M | 5.06M | 28.19M | 390.91M |
|
Income towards Parent Company
|
-14.15M | -16.15M | -25.05M | -23.97M | | -27.62M | -31.51M | -30.91M | -41.43M | 44.57M | -34.29M | -54.10M | -35.31M | -35.54M | -62.40M | -39.86M | -51.45M | -53.07M | -87.33M | -88.07M | -91.10M | -79.11M | -86.17M | -94.03M | -69.54M | -41.96M | -36.61M | -80.40M | -39.23M | -47.61M | 113.93M | -14.42M | -10.71M | 6.88M | 3.87M | 23.34M | 5.06M | 28.19M | 390.91M |
|
Net Income towards Common Stockholders
|
-14.15M | -16.15M | -25.05M | -23.97M | | -27.62M | -31.51M | -30.91M | -41.43M | 44.57M | -34.29M | -54.10M | -35.31M | -35.54M | -62.40M | -39.86M | -51.45M | -53.07M | -87.33M | -88.07M | -91.10M | -79.11M | -86.17M | -94.03M | -69.54M | -41.96M | -36.61M | -80.40M | -39.23M | -47.61M | 113.93M | -14.42M | -10.71M | 6.88M | 3.87M | 23.34M | 5.06M | 28.19M | 390.91M |
|
EPS (Basic)
|
-0.28 | -0.33 | -0.50 | -0.49 | | -0.51 | -0.48 | -0.46 | -0.59 | 0.59 | -0.43 | -0.68 | -0.43 | -0.42 | -0.69 | -0.44 | -0.48 | -0.47 | -0.73 | -0.72 | -0.69 | -0.59 | -0.65 | -0.70 | -0.49 | -0.29 | -0.26 | -0.57 | -0.28 | -0.34 | 0.80 | -0.10 | -0.07 | 0.05 | 0.03 | 0.16 | 0.03 | 0.19 | 2.69 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | -0.76 | -0.69 | -0.60 | -0.65 | -0.71 | -0.52 | -0.31 | -0.26 | -0.57 | -0.28 | -0.28 | 0.73 | -0.10 | -0.07 | 0.04 | 0.02 | 0.15 | 0.03 | 0.17 | 2.43 |
|
Shares Outstanding (Weighted Average)
|
54.10M | 54.34M | 54.46M | 54.73M | 56.91M | 66.78M | 68.84M | 70.65M | 75.58M | 78.01M | 82.82M | 82.90M | 83.87M | 90.84M | 94.76M | 99.56M | 109.40M | 113.75M | 126.65M | 131.49M | 140.59M | 141.47M | 142.83M | 142.94M | 142.82M | 144.44M | 145.27M | 145.34M | 146.36M | 149.40M | 150.98M | 151.41M | 154.42M | 154.54M | 155.67M | 155.67M | 157.07M | 158.76M | 158.67M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 115.33M | 131.90M | 132.07M | 132.35M | 132.22M | 134.40M | 134.78M | 135.33M | 135.41M | 140.31M | 141.50M | | | | | | | | | |
|
EBITDA
|
-13.99M | -16.02M | -24.93M | -24.03M | | -27.67M | -31.59M | -31.04M | -41.58M | 44.34M | -34.33M | -54.15M | -34.69M | -35.54M | -60.86M | -37.96M | -50.24M | -50.84M | -85.72M | -86.78M | -89.20M | -77.49M | -85.13M | -92.95M | -66.87M | -38.94M | -34.96M | -77.54M | -36.99M | -44.67M | 114.78M | -12.48M | -9.27M | 8.82M | 12.43M | 29.95M | 8.62M | 34.84M | 29.36M |
|
Interest Expenses
|
0.24M | 0.22M | 0.21M | | | | | | | | 0.22M | 0.22M | 0.77M | 1.08M | 1.54M | 1.90M | 1.20M | 2.23M | 1.61M | 1.29M | 1.90M | 1.62M | 1.04M | 1.08M | 2.66M | 3.02M | 1.65M | 2.86M | 2.84M | 3.63M | 3.71M | 2.43M | 2.29M | 3.98M | 10.83M | 7.06M | 6.76M | 6.72M | 6.72M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.37% | 8.29% | 7.46% | 8.84% | |