|
Revenue
|
36.61M | 50.55M | 53.58M | 55.82M | 61.21M | 75.29M | 71.91M | 42.91M | 71.82M | 112.22M | 105.82M | 115.84M | 125.30M | 143.53M | 114.50M | 114.61M | 131.07M | 156.23M | 134.28M | 146.82M | 153.64M | 183.98M | 141.01M | 153.10M | 151.65M | 165.02M | 154.88M | 172.91M | 149.00M | 166.03M |
|
Cost of Revenue
|
5.24M | 14.90M | 13.96M | 15.01M | 15.48M | 16.58M | 15.11M | 10.05M | 14.41M | 18.90M | 17.06M | 4.92M | 24.52M | 27.60M | 25.48M | 27.70M | 30.38M | 36.83M | 35.90M | 47.21M | 58.12M | 68.20M | 48.09M | 48.88M | 45.26M | 54.07M | 49.44M | 47.82M | 48.70M | 52.98M |
|
Gross Profit
|
31.37M | 35.65M | 39.61M | 40.81M | 45.73M | 58.71M | 56.80M | 32.85M | 57.41M | 93.32M | 88.76M | 110.93M | 100.78M | 115.93M | 89.02M | 86.91M | 100.69M | 119.41M | 98.39M | 99.61M | 95.53M | 115.78M | 92.91M | 104.22M | 106.39M | 110.95M | 105.44M | 125.08M | 100.31M | 113.05M |
|
Research & Development
|
11.09M | 13.08M | 14.96M | 18.03M | 22.21M | 27.89M | 25.99M | 27.54M | 30.14M | 39.70M | 41.88M | 53.40M | 54.58M | 61.88M | 64.08M | 70.69M | 67.29M | 63.61M | 67.10M | 71.46M | 66.51M | 65.27M | 68.64M | 62.92M | 66.17M | 66.97M | 64.25M | 61.22M | 57.19M | 55.97M |
|
Selling, General & Administrative
|
19.11M | 26.91M | 26.89M | 32.57M | 32.61M | 38.76M | 50.39M | 44.42M | 51.55M | 55.97M | 56.90M | 68.70M | 62.08M | 69.88M | 66.67M | 79.34M | 73.40M | 78.89M | 83.28M | 91.51M | 82.42M | 86.12M | 85.77M | 83.04M | 81.70M | 93.83M | 89.73M | 74.43M | 75.36M | 76.62M |
|
Other Operating Expenses
|
16.10M | 70.63M | 0.79M | 0.57M | | 0.14M | 0.30M | 0.32M | 40.97M | 407.23M | 0.19M | -0.85M | | | | | | | | | 41.40M | 19.58M | | | | | -9.20M | -40.70M | | |
|
Operating Expenses
|
46.30M | 110.62M | 42.65M | 51.17M | 54.82M | 66.79M | 76.68M | 72.27M | 122.66M | 502.90M | 98.98M | 121.25M | 116.66M | 131.76M | 130.75M | 150.02M | 140.69M | 142.50M | 150.38M | 162.97M | 190.32M | 170.97M | 154.41M | 145.96M | 147.88M | 160.79M | 144.77M | 94.96M | 132.55M | 132.59M |
|
Operating Income
|
-14.93M | -74.97M | -3.04M | -10.36M | -9.10M | -8.08M | -19.88M | -39.42M | -65.25M | -409.58M | -10.22M | -10.33M | -15.88M | -15.83M | -41.73M | -63.12M | -40.00M | -23.10M | -51.99M | -63.36M | -94.80M | -55.19M | -61.50M | -41.74M | -41.48M | -49.84M | -39.33M | 30.13M | -32.24M | -19.54M |
|
EBIT
|
-14.93M | -74.97M | -3.04M | -10.36M | -9.10M | -8.08M | -19.88M | -39.42M | -65.25M | -409.58M | -10.22M | -10.33M | -15.88M | -15.83M | -41.73M | -63.12M | -40.00M | -23.10M | -51.99M | -63.36M | -94.80M | -55.19M | -61.50M | -41.74M | -41.48M | -49.84M | -39.33M | 30.13M | -32.24M | -19.54M |
|
Interest & Investment Income
|
0.29M | 0.27M | 0.26M | 0.24M | 0.48M | 1.82M | 1.32M | 0.12M | 0.03M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M | 0.57M | 1.24M | 2.02M | 2.81M | 3.87M | 4.10M | 4.30M | 4.62M | 4.74M | 4.71M | 4.97M | 4.51M | 3.69M | 4.27M | 5.20M | 6.89M |
|
Other Non Operating Income
|
-0.03M | -0.10M | -0.15M | 0.01M | -0.27M | 0.23M | -1.52M | -0.14M | 0.36M | | -0.73M | 0.52M | -0.60M | 0.01M | -0.40M | -1.84M | -1.95M | 4.00M | -1.52M | -1.50M | -1.25M | 3.98M | -1.04M | -0.06M | 2.08M | -3.05M | 2.14M | 2.60M | -1.17M | -2.54M |
|
Non Operating Income
|
-0.40M | -0.52M | -0.57M | -0.45M | -0.50M | 1.05M | -0.96M | -0.33M | 0.36M | 2.63M | -0.90M | 0.52M | -0.77M | -0.16M | -0.40M | -1.84M | -1.95M | 10.17M | 2.33M | 2.59M | 3.05M | 8.59M | 3.69M | 4.66M | 7.05M | 1.46M | 5.82M | 6.87M | 4.04M | 4.35M |
|
EBT
|
-15.33M | -75.48M | -3.60M | -10.81M | -9.60M | -7.03M | -20.84M | -39.74M | -65.26M | -408.62M | -11.12M | -9.96M | -16.65M | -15.99M | -41.69M | -63.83M | -40.03M | -16.41M | -49.65M | -60.77M | -91.74M | -46.60M | -57.80M | -37.08M | -34.44M | -48.38M | -33.51M | 37.00M | -28.20M | -15.19M |
|
Tax Provisions
|
0.02M | 0.04M | 0.03M | 0.10M | 0.01M | 0.11M | 0.30M | 0.42M | 0.58M | 7.00M | 0.43M | 1.09M | 0.52M | 2.46M | 0.72M | 0.63M | 1.88M | 0.80M | 1.09M | 1.65M | 1.24M | 2.35M | 2.15M | 0.82M | 1.31M | 0.65M | 0.85M | 2.46M | -0.73M | 1.06M |
|
Profit After Tax
|
-15.35M | -75.52M | -3.64M | -10.88M | -9.60M | -7.13M | -21.14M | -40.17M | -65.85M | -415.57M | -11.55M | -11.05M | -17.17M | -18.45M | -42.41M | -64.46M | -41.91M | -17.21M | -50.75M | -62.41M | -92.99M | -48.95M | -59.95M | -37.90M | -35.75M | -49.03M | -34.36M | 34.54M | -27.47M | -16.25M |
|
Income from Continuing Operations
|
-15.35M | -75.52M | -3.64M | -10.91M | -9.60M | -7.13M | -21.14M | -40.17M | -65.85M | -415.62M | -11.55M | -11.05M | -17.17M | -18.45M | -42.41M | -64.46M | -41.91M | -17.21M | -50.75M | -62.41M | -92.99M | -48.95M | -59.95M | -37.90M | -35.75M | -49.03M | -34.36M | 34.54M | -27.47M | -16.25M |
|
Consolidated Net Income
|
-15.35M | -75.52M | -3.64M | -10.91M | -9.60M | -7.13M | -21.14M | -40.17M | -65.85M | -415.62M | -11.55M | -11.05M | -17.17M | -18.45M | -42.41M | -64.46M | -41.91M | -17.21M | -50.75M | -62.41M | -92.99M | -48.95M | -59.95M | -37.90M | -35.75M | -49.03M | -34.36M | 34.54M | -27.47M | -16.25M |
|
Income towards Parent Company
|
-15.35M | -75.52M | -3.64M | -10.91M | -9.60M | -7.13M | -21.14M | -40.17M | -65.85M | -415.62M | -11.55M | -11.05M | -17.17M | -18.45M | -42.41M | -64.46M | -41.91M | -17.21M | -50.75M | -62.41M | -92.99M | -48.95M | -59.95M | -37.90M | -35.75M | -49.03M | -34.36M | 34.54M | -27.47M | -16.25M |
|
Net Income towards Common Stockholders
|
-15.35M | -75.52M | -3.64M | -10.91M | -9.60M | -7.13M | -21.14M | -40.17M | -65.85M | -415.62M | -11.55M | -11.05M | -17.17M | -18.45M | -42.41M | -64.46M | -41.91M | -17.21M | -50.75M | -62.41M | -92.99M | -48.95M | -59.95M | -37.90M | -35.75M | -49.03M | -34.36M | 34.54M | -27.47M | -16.25M |
|
EPS (Basic)
|
-1.13 | -5.64 | -0.25 | -0.70 | -0.33 | -0.18 | -0.22 | -0.41 | -0.65 | -4.09 | -0.11 | -0.10 | -0.15 | -0.17 | -0.38 | -0.57 | -0.37 | -0.15 | -0.44 | -0.53 | -0.79 | -0.41 | -0.50 | -0.32 | -0.30 | -0.41 | -0.28 | 0.28 | -0.22 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.18 | -0.22 | -0.41 | -0.65 | -4.09 | -0.11 | -0.10 | -0.15 | -0.17 | -0.38 | -0.57 | -0.37 | -0.15 | -0.44 | -0.53 | -0.79 | -0.41 | -0.50 | -0.32 | -0.30 | -0.41 | -0.28 | 0.28 | -0.22 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
13.59M | 13.39M | 14.80M | 15.57M | 29.18M | 39.09M | 96.83M | 98.98M | 101.34M | 101.15M | 108.71M | 109.87M | 110.87M | 110.35M | 112.97M | 113.57M | 114.11M | 113.86M | 115.62M | 116.71M | 117.73M | 117.17M | 119.39M | 120.07M | 120.73M | 120.45M | 122.61M | 123.76M | 125.50M | 124.75M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 39.09M | 96.83M | 98.98M | 101.34M | 101.15M | 108.71M | 109.87M | 110.87M | 110.35M | 112.97M | 113.57M | 114.11M | 113.86M | 115.62M | 116.71M | 117.73M | 117.17M | 119.39M | 120.07M | 120.73M | 120.45M | 122.61M | 124.51M | 125.50M | 124.75M |
|
EBITDA
|
-15.34M | -75.56M | -3.66M | -10.85M | -9.73M | -7.02M | -21.14M | -39.81M | -66.21M | -415.57M | -11.45M | -11.04M | -17.04M | -18.62M | -41.73M | -63.12M | -40.00M | -23.10M | -51.99M | -63.36M | -94.80M | -55.19M | -61.50M | -41.74M | -41.48M | -49.84M | -39.33M | 30.13M | -32.24M | -19.54M |
|
Interest Expenses
|
0.66M | 0.69M | 0.68M | 0.69M | 0.71M | 0.99M | 0.66M | 0.31M | 0.40M | 0.32M | 0.22M | 0.21M | 0.22M | 0.22M | 0.13M | 0.11M | 0.11M | 0.12M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | | 0.00M | -0.00M | |
|
Tax Rate
|
-0.10% | -0.06% | -0.94% | -0.93% | -0.08% | -1.54% | -1.44% | -1.06% | -0.90% | -1.71% | -3.91% | -10.99% | -3.14% | -15.36% | -1.72% | -0.98% | -4.69% | -4.90% | -2.20% | -2.71% | -1.35% | -5.05% | -3.71% | -2.21% | -3.82% | -1.34% | -2.54% | 6.65% | 2.60% | -6.97% |