|
Revenue
|
| -0.00M | | | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | -500.00 | 0.04M | | | -0.00M | 0.03M | 5.74M | 8.35M | 14.09M | 17.37M | 24.07M | 28.00M | 30.45M | 29.01M | 33.31M | 33.95M | 37.33M | 33.62M | 38.80M | 40.34M | 42.18M | 38.43M | 41.34M | 40.71M | 43.77M | 39.57M | 44.71M | 44.37M | 46.69M | 47.77M | 48.43M | 51.14M | 50.98M | 47.41M | 54.62M | 55.00M | 12.00M | 23.41M | 28.63M | 28.07M | 29.34M | 30.89M | 32.20M | 37.09M | 45.06M | 41.37M | 54.12M | 62.90M | 74.79M | 81.73M | 114.45M | 164.86M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 900.00 | 0.04M | 0.20M | 0.34M | 0.27M | 0.64M | 0.51M | 0.76M | 0.76M | 1.02M | 1.57M | 1.20M | 0.71M | 0.80M | 0.93M | 1.17M | 1.61M | 1.18M | 1.13M | 1.60M | 1.02M | 0.98M | 1.51M | 1.73M | 1.37M | 1.49M | 1.19M | 2.07M | 1.65M | 1.65M | 1.59M | -1.07M | 2.14M | 2.05M | 1.11M | 0.87M | 4.14M | 1.45M | 1.29M | 4.56M | 1.50M | 2.06M | 1.63M | 2.55M | 4.68M | 1.52M | 1.58M |
|
Gross Profit
|
| | | | | | | | | | | | | | 0.03M | 5.71M | 8.15M | 13.75M | 17.10M | 23.43M | 27.49M | 29.69M | 28.25M | 32.29M | 32.37M | 36.12M | 32.91M | 38.00M | 39.41M | 41.00M | 36.82M | 40.16M | 39.57M | 42.17M | 38.55M | 43.73M | 42.86M | 44.96M | 46.40M | 46.94M | 49.95M | 48.91M | 45.76M | 52.97M | 53.41M | 13.07M | 21.27M | 26.58M | 26.96M | 28.47M | 26.74M | 30.74M | 35.81M | 40.49M | 39.87M | 52.05M | 61.27M | 72.23M | 77.05M | 112.93M | 163.27M |
|
Amortization - Intangibles
|
| | 0.00M | | | | 500.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | 1.40M | 4.97M | 6.94M | 13.31M | 12.65M | | 10.35M | 10.56M | 14.06M | 15.45M | 14.67M | 17.68M | 18.41M | 20.06M | 20.86M | 19.48M | 19.61M | 19.58M | 24.64M | 34.46M | 32.45M | 32.21M | 33.44M | 37.93M | 33.22M | 36.37M | 30.25M | 30.79M | 32.35M | 38.39M | 47.95M | 51.81M | 48.41M | 53.00M | 56.61M | 59.68M | 57.15M | 58.09M | 58.16M | 66.49M | 60.59M | 59.75M | 49.42M | 54.33M | 51.68M | 62.07M | 46.89M | 49.36M | 51.89M |
|
Selling, General & Administrative
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.41M | | 2.97M | 11.65M | 15.15M | 9.58M | 17.37M | | 14.86M | 19.69M | 22.31M | 22.68M | 19.12M | 23.20M | 23.47M | 26.23M | 23.11M | 28.84M | 24.85M | 26.65M | 26.47M | 25.10M | 26.11M | 25.98M | 32.67M | 38.97M | 29.78M | 27.53M | 33.14M | 34.97M | 31.95M | 35.74M | 36.78M | 34.97M | 36.06M | 18.48M | 46.79M | 52.98M | 52.42M | 57.09M | 65.95M | 68.20M | 67.80M | 63.59M | 64.22M | 64.78M | 65.62M | 69.50M | 72.84M | 76.22M | 86.45M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 5.21M | | | | 1.13M | 1.00M | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | 0.26M | 0.65M | 0.12M | 1.40M | | | |
|
Other Operating Expenses
|
| 0.00M | 0.00M | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 1.47M | 4.98M | 1.66M | -4.75M | 0.00M | 0.04M | 0.20M | 32.78M | 0.20M | 15.50M | 140.00M | -124.50M | 3.45M | 3.81M | 7.22M | 9.26M | 4.05M | 4.08M | 5.35M | 10.13M | 5.24M | 3.34M | 17.73M | -9.44M | 11.69M | 4.33M | 15.81M | 10.96M | -0.55M | 5.78M | 6.27M | 95.41M | 10.23M | 3.16M | 15.46M | -25.03M | -8.01M | -5.50M | 1.11M | 0.87M | 4.14M | 1.45M | 1.29M | 4.56M | 66.71M | 2.06M | 1.63M | 2.55M | 4.68M | 1.52M | 1.58M |
|
Operating Expenses
|
| 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 1.89M | 4.98M | 6.03M | 11.87M | 22.09M | 22.92M | 30.21M | 32.78M | 25.48M | 31.01M | 48.50M | 45.65M | 37.25M | 44.69M | 54.32M | 55.55M | 48.03M | 52.40M | 50.95M | 57.35M | 56.34M | 62.90M | 76.29M | 48.76M | 77.80M | 81.24M | 78.81M | 74.86M | 62.84M | 71.54M | 70.57M | 169.53M | 94.96M | 89.93M | 99.93M | 46.45M | 95.39M | 107.16M | 110.68M | 116.04M | 128.26M | 136.15M | 129.68M | 139.29M | 180.61M | 121.82M | 119.05M | 135.52M | 124.41M | 127.10M | 139.93M |
|
Operating Income
|
| | | | | | | | | | -1.89M | -4.98M | -6.03M | -11.87M | -22.06M | -17.18M | -21.87M | -18.70M | -8.10M | -6.94M | -20.50M | -15.20M | -8.24M | -11.38M | -20.37M | -18.22M | -14.41M | -13.60M | -10.61M | -15.18M | -17.91M | -21.56M | -35.58M | -4.99M | -38.23M | -36.53M | -34.44M | -28.17M | -15.07M | -23.11M | -19.43M | -118.55M | -47.55M | -35.31M | -31.71M | -84.85M | -71.98M | -78.53M | -82.60M | -86.70M | -97.37M | -103.95M | -92.58M | -94.23M | -139.24M | -67.70M | -56.15M | -60.74M | -42.67M | -12.65M | 24.93M |
|
EBIT
|
| -0.00M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -1.89M | -4.98M | -6.03M | -11.87M | -22.06M | -17.18M | -21.87M | -18.70M | -8.10M | -6.94M | -20.50M | -15.20M | -8.24M | -11.38M | -20.37M | -18.22M | -14.41M | -13.60M | -10.61M | -15.18M | -17.91M | -21.56M | -35.58M | -4.99M | -38.23M | -36.53M | -34.44M | -28.17M | -15.07M | -23.11M | -19.43M | -118.55M | -47.55M | -35.31M | -31.71M | -84.85M | -71.98M | -78.53M | -82.60M | -86.70M | -97.37M | -103.95M | -92.58M | -94.23M | -139.24M | -67.70M | -56.15M | -60.74M | -42.67M | -12.65M | 24.93M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 4.00 | 0.02M | 536.00 | -2.18M | -2.63M | -2.63M | -3.80M | -2.92M | -0.69M | -0.33M | -0.16M | -0.15M | -0.30M | -0.15M | -0.13M | -0.66M | -0.66M | 6.55M | -1.16M | -1.06M | -2.53M | 10.35M | -4.87M | -4.82M | -4.55M | -4.60M | -4.89M | -4.63M | -4.77M | -4.76M | -5.32M | -4.85M | -4.90M | -4.61M | -2.52M | -2.97M | -2.83M | 14.43M | 3.65M | 5.13M | 5.84M | 7.15M | 6.03M | 4.42M | 3.57M | 3.79M | 3.79M | 3.29M | 3.05M |
|
Other Non Operating Income
|
| | | | | | | | | | -2.98M | 0.06M | -6.04M | -0.87M | -53.61M | 26.46M | 3.89M | -10.33M | 0.31M | -2.25M | -4.15M | 2.21M | 0.21M | -0.21M | 0.15M | -0.42M | 0.13M | 0.38M | 0.56M | 0.04M | 0.12M | -0.40M | -17.00M | | -0.30M | 0.12M | -0.50M | 0.36M | 0.19M | 0.43M | -0.56M | 0.63M | 1.10M | -0.23M | 0.65M | -0.86M | -7.60M | 0.66M | -0.59M | | 0.09M | -0.20M | 0.34M | 1.37M | 0.24M | -3.50M | 0.52M | -0.58M | 0.55M | -0.53M | 0.49M |
|
Non Operating Income
|
| | | | | | | | | | -2.98M | 0.06M | 5.98M | -0.87M | -53.61M | 26.46M | 3.89M | -10.33M | 7.74M | -18.57M | 164.84M | 2.21M | -14.39M | 9.42M | 10.27M | -5.93M | 1.25M | -1.56M | -8.41M | 4.14M | -0.24M | -0.60M | -18.52M | -2.47M | -2.35M | -2.10M | -2.58M | -2.06M | -3.10M | -2.89M | -3.09M | -3.54M | -6.00M | -3.65M | -3.88M | -3.92M | -9.79M | -1.53M | -1.31M | 1.13M | 0.88M | 2.08M | 3.36M | 5.71M | 3.47M | -3.50M | 1.31M | -6.24M | 1.49M | -0.53M | 0.78M |
|
EBT
|
| -0.01M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -4.87M | -4.92M | -12.01M | -12.75M | -75.67M | 9.28M | -17.98M | -29.03M | -0.37M | -25.51M | 144.34M | -12.99M | 6.15M | -20.80M | -30.65M | -12.29M | -13.15M | -15.15M | -19.02M | -11.04M | -18.15M | -22.16M | -54.10M | -7.46M | -40.58M | -38.63M | -37.01M | -30.23M | -18.17M | -26.00M | -22.53M | -122.09M | -53.55M | -38.96M | -35.60M | -88.77M | -81.69M | -79.97M | -83.92M | -85.57M | -96.49M | -101.87M | -89.23M | -88.53M | -135.77M | -69.57M | -54.84M | -60.34M | -41.19M | -12.73M | 25.71M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.08M | 0.07M | -2.52M | | | -40.02M | 0.01M | 38.76M | -10.53M | -5.07M | -7.39M | 6.47M | -3.68M | -2.06M | -1.93M | -1.22M | 6.58M | 0.23M | 0.17M | 0.41M | | 0.40M | 0.07M | -0.52M | 0.03M | -19.00M | 0.07M | 0.02M | -0.47M | 0.31M | 0.05M | 0.04M | 0.00M | 0.05M | 0.05M | 0.14M | 0.06M | 0.08M | 0.07M | 0.01M | 0.07M | 0.19M | 0.09M | -0.08M | -0.07M | 0.04M | 0.02M | 0.01M |
|
Profit After Tax
|
0.01M | 0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -4.87M | -4.92M | -12.01M | -12.82M | -75.74M | 11.80M | -17.98M | -29.03M | 39.66M | -25.53M | 105.58M | -2.47M | 11.22M | -13.40M | -37.11M | -8.60M | -11.09M | -13.23M | -17.79M | -17.62M | -18.38M | -22.33M | -54.52M | -7.46M | -40.98M | -38.70M | -36.49M | -30.26M | 0.81M | -26.07M | -22.55M | -121.62M | -53.87M | -39.01M | -35.64M | -88.77M | -81.75M | -80.02M | -84.06M | -85.64M | -96.56M | -101.93M | 150.74M | -90.17M | -136.06M | -70.41M | -54.81M | -60.26M | -41.23M | -12.76M | 25.71M |
|
Income from Continuing Operations
|
| -0.01M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -4.87M | -4.92M | -12.01M | -12.82M | -75.74M | 11.80M | -17.98M | -29.03M | 39.66M | -25.53M | 105.58M | -2.47M | 11.22M | -13.40M | -37.11M | -8.60M | -11.09M | -13.23M | -17.79M | -17.62M | -18.38M | -22.33M | -54.52M | -7.46M | -40.98M | -38.70M | -36.49M | -30.26M | 0.83M | -26.07M | -22.55M | -121.62M | -53.87M | -39.01M | -35.64M | -88.77M | -81.75M | -80.02M | -84.06M | -85.64M | -96.56M | -101.93M | -89.24M | -88.60M | -135.96M | -69.65M | -54.75M | -60.27M | -41.23M | -12.76M | 25.71M |
|
Consolidated Net Income
|
| -0.01M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -4.87M | -4.92M | -12.01M | -12.82M | -75.74M | 11.80M | -17.98M | -29.03M | 39.66M | -25.53M | 105.58M | -2.47M | 11.22M | -13.40M | -37.11M | -8.60M | -11.09M | -13.23M | -17.79M | -17.62M | -18.38M | -22.33M | -54.52M | -7.46M | -40.98M | -38.70M | -36.49M | -30.26M | 0.83M | -26.07M | -22.55M | -121.62M | -53.87M | -39.01M | -35.64M | -88.77M | 5.78M | 12.99M | 14.41M | 19.81M | 10.23M | 16.30M | 239.98M | -1.58M | -0.10M | -0.76M | -0.10M | 0.00M | -41.23M | -12.76M | 25.71M |
|
Income towards Parent Company
|
| -0.01M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -4.87M | -4.92M | -12.01M | -12.82M | -75.74M | 11.80M | -17.98M | -29.03M | 39.66M | -25.53M | 105.58M | -2.47M | 11.22M | -13.40M | -37.11M | -8.60M | -11.09M | -13.23M | -17.79M | -17.62M | -18.38M | -22.33M | -54.52M | -7.46M | -40.98M | -38.70M | -36.49M | -30.26M | 0.83M | -26.07M | -22.55M | -121.62M | -53.87M | -39.01M | -35.64M | -88.77M | 5.78M | 12.99M | 14.41M | 19.81M | 10.23M | 16.30M | 239.98M | -1.58M | -0.10M | -0.76M | -0.10M | 0.00M | -41.23M | -12.76M | 25.71M |
|
Net Income towards Common Stockholders
|
| -0.01M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -4.87M | -4.92M | -12.01M | -12.82M | -75.74M | 11.80M | -17.98M | -29.03M | 39.66M | -25.53M | 105.58M | -2.47M | 11.22M | -13.40M | -37.11M | -8.60M | -11.09M | -13.23M | -17.79M | -17.62M | -18.38M | -22.33M | -54.52M | -7.46M | -40.98M | -38.70M | -36.49M | -30.26M | 0.83M | -26.07M | -22.55M | -121.62M | -53.87M | -39.01M | -35.64M | -88.77M | 5.78M | 12.99M | 14.41M | 19.81M | 10.23M | 16.30M | 239.98M | -1.58M | -0.10M | -0.76M | -0.10M | 0.00M | -41.23M | -12.76M | 25.71M |
|
EPS (Basic)
|
| | | | | | -0.03 | | | -0.03 | -0.46 | -0.40 | -0.78 | -0.70 | -3.25 | 0.46 | -0.67 | -1.10 | 1.46 | -0.73 | 2.95 | -0.07 | 0.31 | -0.37 | -1.00 | -0.23 | -0.29 | -0.34 | -0.46 | -0.45 | -0.46 | -0.56 | -1.34 | -0.18 | -0.99 | -0.92 | -0.85 | -0.70 | 0.02 | -0.58 | -0.44 | -2.37 | -0.96 | -0.64 | -0.59 | -1.46 | -1.29 | -1.25 | -1.31 | -1.33 | -1.42 | -1.34 | 1.97 | -1.18 | -1.76 | -0.91 | -0.70 | -0.71 | -0.47 | -0.14 | 0.29 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.40 | -0.71 | -0.82 | -3.25 | -0.77 | -0.84 | -1.10 | 1.32 | -0.73 | 1.78 | -0.14 | -0.08 | -0.37 | -1.00 | -0.39 | -0.32 | -0.34 | -0.46 | -0.55 | -0.46 | -0.56 | -1.34 | -0.18 | -0.99 | | | -0.71 | 0.02 | -0.58 | -0.44 | -2.53 | -0.96 | -0.64 | -0.59 | -1.46 | -1.29 | -1.25 | -1.31 | -1.33 | -1.42 | -1.34 | 1.97 | -1.18 | -1.76 | -0.91 | -0.70 | -0.71 | -0.47 | -0.14 | 0.28 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | 12.10M | 12.07M | 18.15M | 18.38M | 24.26M | 25.49M | 26.68M | 26.70M | 26.49M | 34.96M | 35.75M | 36.15M | 36.51M | 36.68M | 36.73M | 37.73M | 38.09M | 38.17M | 38.39M | 39.31M | 39.69M | 39.94M | 40.43M | 41.25M | 41.41M | 41.44M | 42.95M | 42.96M | 43.12M | 43.16M | 50.91M | 51.05M | 60.24M | 60.46M | 60.72M | 61.23M | 63.21M | 63.51M | 63.96M | 64.17M | 64.74M | 74.61M | 75.01M | 75.15M | 76.10M | 76.13M | 76.49M | 78.05M | 88.74M | 88.80M | 89.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 12.25M | 15.37M | 14.21M | 23.33M | 27.33M | 28.21M | 25.06M | 30.38M | 34.96M | 42.75M | 37.58M | 37.95M | 38.06M | 36.98M | 38.29M | 39.16M | 39.04M | 38.65M | 38.77M | 39.66M | | | 40.43M | 41.41M | | | 42.34M | 43.59M | 44.76M | 50.93M | 47.54M | 56.27M | 60.57M | 60.80M | 59.83M | 63.13M | 63.64M | 64.03M | 63.76M | 68.17M | 76.00M | 76.31M | 74.27M | 77.14M | 77.50M | 77.78M | 78.89M | 88.36M | 88.95M | 102.62M |
|
EBITDA
|
| -0.00M | | | -0.00M | -0.00M | | -0.00M | -0.00M | | -1.89M | -4.98M | -12.17M | -12.55M | -75.11M | 11.70M | -14.75M | -18.70M | 36.46M | -25.86M | 104.72M | -3.05M | 10.60M | -13.49M | -36.79M | -8.03M | -11.02M | -13.38M | -17.81M | -18.04M | -18.89M | -21.95M | -54.45M | -7.90M | -39.39M | -37.98M | -36.10M | -30.70M | -1.42M | -23.17M | -23.59M | -122.88M | -53.23M | -39.39M | -35.52M | -51.61M | -77.10M | -66.42M | -68.27M | -69.03M | -85.60M | -87.31M | 150.94M | -87.98M | -136.50M | -70.15M | -54.19M | -59.33M | -41.99M | -12.72M | 25.46M |
|
Interest Expenses
|
| 0.00M | | | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 | -0.04M | | | 0.00M | | | 2.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.86M | 2.82M | 2.82M | 2.80M | 2.80M | 2.80M | 2.80M | 2.90M | 2.85M | 2.80M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 26.85% | 81.00% | | 35.55% | | 29.98% | 15.69% | 12.70% | 6.43% | | | | | | | | 1.41% | | | | | 0.39% | | | | | | | | | | | | | | | 0.15% | 0.12% | | | 0.03% |