|
Revenue
|
| 5.46M | 5.53M | 7.78M | 10.24M | 8.07M | 10.25M | 13.51M | 17.89M | 12.31M | 15.71M | 15.72M | 29.12M | 20.06M | 22.98M | 12.29M | 28.91M | 18.98M | 21.33M | 27.00M | 40.29M | 27.28M | 34.13M | 46.26M | 76.20M | 66.00M | 93.25M | 94.66M | 108.40M | 97.93M | 109.24M | 123.60M | 168.06M | 141.04M | 172.14M | 179.63M | 210.00M | 175.91M | 200.26M | 204.55M | 220.50M | 169.38M | 195.92M | 185.62M | 196.80M | 191.67M | 221.91M | 243.97M | 282.65M | 234.42M | 240.68M | 249.25M |
|
Cost of Revenue
|
| 3.42M | 5.12M | 5.24M | 9.06M | 7.20M | 6.81M | 9.12M | 11.35M | 9.50M | 10.90M | 10.20M | 15.66M | 13.13M | 14.81M | 13.87M | 18.85M | 12.22M | 13.32M | 15.13M | 22.83M | 15.87M | 19.04M | 24.47M | 34.66M | 32.64M | 43.35M | 43.97M | 48.13M | 47.66M | 54.85M | 58.29M | 77.51M | 67.75M | 79.69M | 82.88M | 96.27M | 84.81M | 98.32M | 100.12M | 104.98M | 86.48M | 94.18M | 95.87M | 103.50M | 97.00M | 109.12M | 119.32M | 125.19M | 116.02M | 114.82M | 114.96M |
|
Gross Profit
|
| 2.04M | 0.41M | 2.53M | 1.19M | 0.87M | 3.45M | 4.40M | 6.54M | 2.81M | 4.80M | 5.51M | 13.46M | 6.93M | 8.18M | -1.58M | 10.06M | 6.75M | 8.00M | 11.87M | 17.47M | 11.40M | 15.09M | 21.80M | 41.53M | 33.35M | 49.90M | 50.68M | 60.27M | 50.26M | 54.39M | 65.31M | 90.56M | 73.29M | 92.45M | 96.75M | 113.73M | 91.09M | 101.95M | 104.42M | 115.52M | 82.91M | 101.73M | 89.75M | 93.30M | 94.67M | 112.79M | 124.65M | 157.46M | 118.41M | 125.86M | 134.29M |
|
Research & Development
|
| 2.32M | 2.76M | 2.65M | 3.35M | 3.66M | 3.70M | 4.51M | 3.92M | 3.86M | 3.87M | 5.09M | 4.13M | 4.17M | 4.14M | 6.15M | 4.34M | 5.13M | 4.87M | 4.91M | 5.75M | 5.97M | 6.46M | 8.00M | 8.80M | 9.39M | 11.20M | 12.04M | 12.57M | 14.12M | 15.99M | 16.09M | 17.38M | 17.96M | 20.50M | 24.10M | 29.49M | 33.16M | 33.57M | 36.80M | 35.59M | 42.16M | 42.93M | 41.97M | 42.60M | 46.24M | 49.33M | 51.11M | 52.20M | 50.22M | 48.12M | 48.72M |
|
Selling, General & Administrative
|
| 6.88M | 11.32M | 12.01M | 14.30M | 18.04M | 18.07M | 18.89M | 20.12M | 19.36M | 19.60M | 19.12M | 20.54M | 22.00M | 21.09M | 20.68M | 19.07M | 22.85M | 22.10M | 20.12M | 21.30M | 20.91M | 22.63M | 29.51M | 32.18M | 34.96M | 40.56M | 44.65M | 45.56M | 49.72M | 50.44M | 50.23M | 54.52M | 58.56M | 66.52M | 64.92M | 71.50M | 73.27M | 80.61M | 84.10M | 97.69M | 89.81M | 97.61M | 79.33M | 85.75M | 90.11M | 94.24M | 99.64M | 105.84M | 113.85M | 109.60M | 108.44M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 19.95M | |
|
Other Operating Expenses
|
| 446.00 | -70.00 | -379.00 | 2.00 | | -0.00M | | 0.00M | | | | | | | | | | | | -0.00M | | | | | | | | -0.00M | | | | | | | | | | | 31.02M | 0.02M | 78.75M | | | | | | | -0.00M | 75.22M | | |
|
Operating Expenses
|
| 9.21M | 14.08M | 14.66M | 17.65M | 21.70M | 21.77M | 23.40M | 24.04M | 23.22M | 23.47M | 24.22M | 24.68M | 26.17M | 25.23M | 26.84M | 23.41M | 27.98M | 26.97M | 25.04M | 27.05M | 26.89M | 29.08M | 37.51M | 40.98M | 44.35M | 51.77M | 56.69M | 58.13M | 63.83M | 66.43M | 66.32M | 71.89M | 76.52M | 87.02M | 89.03M | 100.99M | 106.43M | 114.19M | 151.92M | 133.30M | 210.72M | 140.54M | 121.30M | 128.35M | 136.35M | 143.57M | 150.75M | 158.04M | 239.28M | 177.66M | 157.16M |
|
Operating Income
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.84M | -18.32M | -19.01M | -17.50M | -20.41M | -18.67M | -18.70M | -11.22M | -19.24M | -17.05M | -28.41M | -13.35M | -21.23M | -18.97M | -13.17M | -9.58M | -15.48M | -14.00M | -15.71M | 0.56M | -11.00M | -1.86M | -6.00M | 2.14M | -13.57M | -12.04M | -1.01M | 18.66M | -3.24M | 5.43M | 7.72M | 12.74M | -15.34M | -12.24M | -47.49M | -17.78M | -127.82M | -38.81M | -31.55M | -35.06M | -41.68M | -30.77M | -26.09M | -0.58M | -120.88M | -51.81M | -22.86M |
|
EBIT
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.84M | -18.32M | -19.01M | -17.50M | -20.41M | -18.67M | -18.70M | -11.22M | -19.24M | -17.05M | -28.41M | -13.35M | -21.23M | -18.97M | -13.17M | -9.58M | -15.48M | -14.00M | -15.71M | 0.56M | -11.00M | -1.86M | -6.00M | 2.14M | -13.57M | -12.04M | -1.01M | 18.66M | -3.24M | 5.43M | 7.72M | 12.74M | -15.34M | -12.24M | -47.49M | -17.78M | -127.82M | -38.81M | -31.55M | -35.06M | -41.68M | -30.77M | -26.09M | -0.58M | -120.88M | -51.81M | -22.86M |
|
Non Operating Investment Income
|
| | | | | 0.01M | -0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 226.00 | 234.00 | 151.00 | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.10M | 0.06M | 0.09M | 0.09M | 0.12M | 0.11M | 0.03M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.09M | 0.30M | 0.44M | 0.61M | 0.76M | 0.79M | 0.85M | 0.81M | 0.73M | 0.37M | 0.14M | 0.33M | 0.27M | 0.42M | 0.03M | -0.05M | 0.41M | 0.83M | 1.72M | 3.10M | 5.87M | 5.78M | 5.66M | 5.55M | 5.31M | 2.82M | 5.34M | 4.51M | 4.19M | | |
|
Other Non Operating Income
|
| -4.00M | -1.62M | -0.93M | -7.15M | -1.12M | -0.88M | -0.89M | -0.89M | -0.80M | -0.86M | -0.88M | -0.86M | -1.25M | -1.27M | -1.40M | -1.49M | -2.57M | -2.83M | -2.87M | -1.81M | -17.21M | -45.36M | -18.54M | 3.18M | -11.99M | 0.35M | 3.17M | 0.59M | -1.20M | -17.14M | -8.36M | -1.62M | -1.92M | -1.36M | -1.87M | -1.59M | -1.10M | -0.71M | 0.14M | 1.66M | 4.23M | 4.18M | 0.82M | 3.75M | 2.15M | 2.82M | 5.34M | -6.22M | -1.21M | -5.91M | 2.51M |
|
Non Operating Income
|
| -4.00M | -1.62M | -0.93M | -7.15M | -1.12M | -0.88M | -0.89M | -0.89M | -0.80M | -0.86M | -0.88M | -0.86M | -1.25M | -1.27M | -1.40M | -1.49M | -2.57M | -2.83M | -2.87M | -1.81M | -17.21M | -45.36M | -18.54M | 3.18M | -11.99M | 0.35M | 3.17M | 0.59M | -1.20M | -17.14M | -8.36M | -1.62M | -1.92M | -1.36M | -1.87M | -1.59M | -1.10M | -0.71M | 0.14M | 1.66M | 4.23M | 4.18M | 0.82M | 3.75M | 2.15M | 1.03M | 3.48M | 0.60M | -1.21M | -5.91M | -2.28M |
|
EBT
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.82M | -18.29M | -18.98M | -17.47M | -20.31M | -18.61M | -18.62M | -11.13M | -19.12M | -16.95M | -28.38M | -13.31M | -21.17M | -18.91M | -13.11M | -9.52M | -15.39M | -13.70M | -34.24M | 3.74M | -22.99M | -1.51M | -2.83M | 2.73M | -14.80M | -29.20M | -9.40M | 17.04M | -5.20M | 4.10M | 5.85M | 11.10M | -16.44M | -13.00M | -47.35M | -16.11M | -123.60M | -34.63M | -30.73M | -31.31M | -39.53M | -29.74M | -22.61M | 0.03M | -122.10M | -57.72M | -25.14M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | 0.07M | 0.08M | 0.10M | -2.10M | 0.04M | 0.04M | -0.12M | 0.10M | 0.10M | 0.34M | -1.72M | 2.11M | 1.62M | -0.26M | 0.30M | 1.15M | 2.23M | -1.34M | 3.20M | 1.10M | 0.64M | -0.74M | 8.50M | -5.32M | -4.00M |
|
Profit After Tax
|
| -11.16M | -15.30M | -13.06M | -23.61M | -21.96M | -19.20M | -19.90M | -18.46M | -21.21M | -19.53M | -19.59M | -12.09M | -20.48M | -18.33M | -29.82M | -14.82M | -23.79M | -21.80M | -16.03M | -11.41M | -32.69M | -59.36M | -34.24M | 3.69M | -22.99M | -1.51M | -2.90M | 2.65M | -14.87M | -27.11M | -9.41M | 17.00M | -5.04M | 4.01M | 5.79M | 10.81M | -14.71M | -15.06M | -48.97M | -15.85M | -123.87M | -35.77M | -32.96M | -30.00M | -42.72M | -30.81M | -23.25M | 0.76M | -130.56M | -52.40M | -21.16M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.10M | -3.54M | -3.40M | -2.72M |
|
Income from Continuing Operations
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.82M | -18.29M | -18.98M | -17.47M | -20.31M | -18.61M | -18.62M | -11.13M | -19.12M | -16.95M | -28.38M | -13.31M | -21.17M | -18.91M | -13.11M | -9.52M | -15.39M | -13.70M | -34.24M | 3.69M | -22.99M | -1.51M | -2.90M | 2.65M | -14.90M | -27.10M | -9.44M | 17.00M | -5.08M | 4.00M | 5.75M | 10.76M | -14.71M | -15.11M | -48.97M | -15.85M | -123.90M | -35.77M | -32.96M | -29.97M | -42.73M | -30.84M | -23.25M | 0.78M | -130.60M | -52.40M | -21.14M |
|
Consolidated Net Income
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.82M | -18.29M | -18.98M | -17.47M | -20.31M | -18.61M | -18.62M | -11.13M | -19.12M | -16.95M | -28.38M | -13.31M | -21.17M | -18.91M | -13.11M | -9.52M | -15.39M | -13.70M | -34.24M | 3.69M | -22.99M | -1.51M | -2.90M | 2.65M | -14.90M | -27.10M | -9.44M | 17.00M | -5.08M | 4.00M | 5.75M | 10.76M | -14.71M | -15.11M | -48.97M | -15.85M | -123.90M | -35.77M | -32.96M | -29.97M | -42.73M | -30.84M | -23.25M | 0.78M | -130.60M | -52.40M | -21.14M |
|
Income towards Parent Company
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.82M | -18.29M | -18.98M | -17.47M | -20.31M | -18.61M | -18.62M | -11.13M | -19.12M | -16.95M | -28.38M | -13.31M | -21.17M | -18.91M | -13.11M | -9.52M | -15.39M | -13.70M | -34.24M | 3.69M | -22.99M | -1.51M | -2.90M | 2.65M | -14.90M | -27.10M | -9.44M | 17.00M | -5.08M | 4.00M | 5.75M | 10.76M | -14.71M | -15.11M | -48.97M | -15.85M | -123.90M | -35.77M | -32.96M | -29.97M | -42.73M | -30.84M | -23.25M | 0.78M | -130.60M | -52.40M | -21.14M |
|
Net Income towards Common Stockholders
|
| -7.17M | -13.68M | -12.13M | -16.46M | -20.82M | -18.29M | -18.98M | -17.47M | -20.31M | -18.61M | -18.62M | -11.13M | -19.12M | -16.95M | -28.38M | -13.31M | -21.17M | -18.91M | -13.11M | -9.52M | -15.39M | -13.70M | -34.24M | 3.69M | -22.99M | -1.51M | -2.90M | 2.65M | -14.90M | -27.10M | -9.44M | 17.00M | -5.08M | 4.00M | 5.75M | 10.76M | -14.71M | -15.11M | -48.97M | -15.85M | -123.90M | -35.77M | -32.96M | -29.97M | -42.73M | -30.84M | -23.25M | 0.78M | -130.60M | -52.40M | -21.14M |
|
EPS (Basic)
|
| -53.77 | -72.50 | -60.96 | -5.59 | -0.96 | -0.83 | -0.85 | -0.75 | -0.83 | -0.65 | -0.65 | -3.85 | -6.80 | -6.00 | -9.70 | -4.35 | -7.46 | -4.36 | -3.09 | -1.68 | -1.82 | -1.17 | -0.62 | 0.08 | -0.40 | -0.03 | -0.05 | 0.05 | -0.25 | -0.45 | -0.15 | 0.28 | -0.08 | 0.06 | 0.09 | 0.17 | -0.23 | -0.23 | -0.76 | -0.25 | -1.92 | -0.55 | -0.51 | -0.46 | -0.65 | -0.47 | -0.35 | 0.01 | -1.97 | -0.78 | -0.31 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.62 | | | | -0.05 | 0.05 | | -0.45 | -0.15 | 0.28 | -0.08 | 0.06 | 0.09 | 0.17 | -0.23 | -0.24 | -0.76 | -0.25 | -1.92 | -0.55 | -0.51 | -0.46 | -0.65 | -0.47 | -0.35 | 0.01 | -1.97 | -0.78 | -0.31 |
|
Shares Outstanding (Weighted Average)
|
0.19M | 0.21M | 0.35M | 0.21M | 2.94M | 22.94M | 23.10M | 23.47M | 23.27M | 25.52M | 29.90M | 30.04M | 2.89M | 30.29M | 30.49M | 3.06M | 3.06M | 3.19M | 5.00M | 5.19M | 5.68M | 17.99M | 50.95M | 55.62M | 48.13M | 57.77M | 58.22M | 58.80M | 58.51M | 59.74M | 60.42M | 61.53M | 60.99M | 62.45M | 62.72M | 63.17M | 63.00M | 63.88M | 64.08M | 64.24M | 64.15M | 64.55M | 64.83M | 65.12M | 65.37M | 65.33M | 65.16M | 65.54M | 65.94M | 66.40M | 67.05M | 67.65M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 55.62M | | | | 59.20M | 58.51M | | 60.42M | 61.53M | 60.99M | 62.45M | 65.66M | 64.78M | 64.35M | 63.88M | 64.08M | 64.24M | 64.15M | 64.55M | 64.83M | 65.12M | 65.37M | 65.33M | 65.16M | 65.54M | 66.16M | 66.40M | 67.05M | 67.65M |
|
EBITDA
|
| -11.16M | -15.30M | -13.06M | -23.61M | -21.95M | -19.20M | -19.89M | -18.48M | -21.17M | -19.57M | -19.59M | -12.10M | -20.46M | -18.36M | -29.82M | -14.82M | -23.79M | -21.80M | -16.04M | -11.41M | -32.69M | -59.35M | -34.26M | 3.69M | -22.94M | -1.39M | -2.97M | 2.68M | -15.23M | -26.82M | -9.26M | 17.03M | -5.16M | 3.93M | 5.78M | 10.18M | -17.16M | -16.28M | -49.75M | -12.61M | -122.15M | -36.88M | -33.97M | -26.43M | -45.02M | -31.13M | -18.13M | -5.06M | -128.53M | -48.73M | -19.74M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60M | 4.84M | 1.80M | 1.90M | 1.79M | 1.86M | 1.86M | 1.86M | 1.91M | 2.06M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.36% | | | -2.55% | 2.82% | -0.68% | 7.19% | -0.41% | 0.22% | 2.25% | 2.44% | 1.71% | 3.04% | 10.49% | -16.20% | -3.42% | 1.62% | -0.24% | -3.31% | -7.26% | 4.29% | -8.10% | -3.70% | -2.82% | -2,483.33% | -6.96% | 9.22% | 15.91% |