|
Revenue
|
118.44M | 110.09M | 124.55M | 126.09M | 129.56M | 135.45M | 152.22M | 153.11M | 158.43M | 165.33M | 176.43M | 178.24M | 184.72M | 189.54M | 196.85M | 194.36M | 195.42M | 199.94M | 200.30M | 199.88M | 195.68M |
|
Cost of Revenue
|
48.93M | 55.66M | 57.92M | 55.99M | 57.99M | 64.12M | 66.88M | 68.42M | 77.49M | 88.56M | 79.66M | 77.37M | 77.26M | 83.22M | 87.30M | 86.99M | 86.00M | 82.66M | 82.50M | 79.82M | 81.51M |
|
Gross Profit
|
69.51M | 54.44M | 66.63M | 70.10M | 71.58M | 71.33M | 85.78M | 87.30M | 89.35M | 91.34M | 99.73M | 102.30M | 107.46M | 109.85M | 120.56M | 121.12M | 123.06M | 127.20M | 129.44M | 132.05M | 128.87M |
|
Research & Development
|
11.95M | 14.40M | 15.41M | 14.78M | 16.70M | 19.21M | 22.57M | 23.96M | 28.06M | 29.96M | 30.89M | 29.64M | 30.31M | 29.51M | 31.22M | 32.41M | 32.98M | 28.83M | 24.96M | 26.36M | 25.58M |
|
Selling, General & Administrative
|
9.00M | 15.75M | 14.41M | 15.39M | 12.17M | 22.44M | 21.65M | 23.44M | 27.05M | 26.92M | 26.33M | 22.62M | 22.16M | 22.79M | 24.77M | 27.26M | 22.27M | 21.90M | 25.01M | 21.83M | 21.94M |
|
Restructuring Costs
|
| | | | | | | | | | 10.13M | 0.14M | | | | | 11.28M | 5.42M | 1.50M | 0.11M | |
|
Other Operating Expenses
|
46.05M | 50.38M | 53.24M | 50.90M | 52.26M | 70.62M | 66.88M | 68.42M | 77.49M | 88.56M | 79.66M | 77.37M | 76.49M | 83.22M | 87.30M | 86.99M | 86.00M | 82.64M | 82.47M | 79.82M | 81.51M |
|
Operating Expenses
|
66.99M | 80.53M | 83.06M | 81.07M | 81.13M | 112.27M | 111.10M | 115.83M | 132.60M | 145.44M | 147.01M | 129.76M | 128.95M | 135.51M | 143.29M | 146.66M | 152.51M | 138.80M | 133.94M | 128.12M | 129.03M |
|
Operating Income
|
2.52M | -26.10M | -16.44M | -10.97M | -9.55M | -40.95M | -25.32M | -28.53M | -43.25M | -54.10M | -47.28M | -27.46M | -21.50M | -25.66M | -22.73M | -25.55M | -29.46M | -11.59M | -4.49M | 3.93M | -0.16M |
|
EBIT
|
2.52M | -26.10M | -16.44M | -10.97M | -9.55M | -40.95M | -25.32M | -28.53M | -43.25M | -54.10M | -47.28M | -27.46M | -21.50M | -25.66M | -22.73M | -25.55M | -29.46M | -11.59M | -4.49M | 3.93M | -0.16M |
|
Interest & Investment Income
|
| | -0.22M | -0.17M | -0.06M | 0.66M | 0.24M | 0.13M | 1.61M | 3.69M | 4.32M | 4.89M | 5.54M | 5.91M | 5.73M | 5.20M | 4.73M | 4.01M | 3.58M | 3.66M | 3.78M |
|
Other Non Operating Income
|
-0.10M | 0.02M | -0.43M | -0.09M | -0.20M | -0.21M | -0.24M | -0.67M | -3.52M | -0.26M | -0.14M | -2.16M | 0.12M | 0.28M | -0.31M | -10.58M | -0.18M | -0.58M | 0.10M | -0.07M | -0.52M |
|
Non Operating Income
|
-0.16M | -0.05M | -0.65M | -0.26M | -0.26M | 0.23M | -0.24M | -0.67M | -3.52M | -0.26M | 3.79M | 2.78M | 5.54M | 6.14M | 5.42M | -10.58M | 5.05M | -0.58M | 3.66M | 3.47M | 2.91M |
|
EBT
|
2.36M | -26.15M | -17.08M | -11.24M | -9.81M | -40.72M | -25.32M | -29.07M | -46.18M | -51.02M | -43.49M | -24.68M | -15.96M | -19.52M | -17.31M | -31.01M | -24.41M | -8.21M | -0.83M | 7.40M | 2.75M |
|
Tax Provisions
|
0.49M | 0.89M | 0.91M | 0.15M | -0.55M | 0.67M | 0.33M | 0.31M | 0.51M | 1.14M | 1.06M | 1.06M | 0.81M | 0.73M | 1.03M | 0.80M | 0.86M | 1.66M | 0.94M | 1.13M | 1.11M |
|
Profit After Tax
|
1.86M | -27.04M | -17.99M | -11.39M | -9.26M | -41.38M | -25.65M | -29.38M | -46.69M | -52.15M | -44.54M | -25.73M | -16.77M | -20.25M | -18.34M | -31.81M | -25.27M | -9.86M | -1.77M | 6.26M | 1.64M |
|
Income from Continuing Operations
|
1.86M | -27.04M | -17.99M | -11.39M | -9.26M | -41.38M | -25.65M | -29.38M | -46.69M | -52.15M | -44.54M | -25.73M | -16.77M | -20.25M | -18.34M | -31.81M | -25.27M | -9.86M | -1.77M | 6.26M | 1.64M |
|
Consolidated Net Income
|
1.86M | -27.04M | -17.99M | -11.39M | -9.26M | -41.38M | -25.65M | -29.38M | -46.69M | -52.15M | -44.54M | -25.73M | -16.77M | -20.25M | -18.34M | -31.81M | -25.27M | -9.86M | -1.77M | 6.26M | 1.64M |
|
Income towards Parent Company
|
1.86M | -27.04M | -17.99M | -11.39M | -9.26M | -41.38M | -25.65M | -29.38M | -46.69M | -52.15M | -44.54M | -25.73M | -16.77M | -20.25M | -18.34M | -31.81M | -25.27M | -9.86M | -1.77M | 6.26M | 1.64M |
|
Net Income towards Common Stockholders
|
1.86M | -27.04M | -17.99M | -11.39M | -9.26M | -41.38M | -25.65M | -29.38M | -46.69M | -52.15M | -44.54M | -25.73M | -16.77M | -20.25M | -18.34M | -31.81M | -25.27M | -9.86M | -1.77M | 6.26M | 1.64M |
|
EPS (Basic)
|
0.05 | -0.79 | -0.50 | -0.31 | -0.25 | -0.42 | -0.18 | -0.21 | -0.33 | -0.36 | -0.31 | -0.17 | -0.11 | -0.12 | -0.12 | -0.21 | -0.17 | -0.07 | -0.01 | 0.04 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.79 | -0.50 | -0.31 | -0.25 | -0.42 | -0.18 | -0.21 | -0.33 | -0.36 | -0.31 | -0.17 | -0.11 | -0.12 | -0.12 | -0.21 | -0.17 | -0.07 | -0.01 | 0.04 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
34.02M | 33.38M | 36.18M | 37.27M | 37.74M | 54.97M | 139.41M | 140.04M | 140.95M | 140.87M | 145.74M | 148.07M | 151.31M | 150.10M | 156.57M | 154.78M | 152.87M | 151.32M | 148.03M | 149.25M | 149.92M |
|
Shares Outstanding (Diluted Average)
|
123.84M | 33.38M | 36.18M | 37.27M | 37.74M | 54.97M | 139.41M | 140.04M | 140.95M | 140.87M | 145.74M | 148.07M | 151.31M | 150.10M | 156.57M | 154.78M | 152.87M | 151.32M | 148.03M | 150.72M | 152.00M |
|
EBITDA
|
2.52M | -26.10M | -16.44M | -10.97M | -9.55M | -40.95M | -25.32M | -28.53M | -43.25M | -54.10M | -47.28M | -27.46M | -21.50M | -25.66M | -22.73M | -25.55M | -29.46M | -11.59M | -4.49M | 3.93M | -0.16M |
|
Interest Expenses
|
0.06M | | | | 0.06M | -0.23M | | | 1.02M | 0.36M | 0.39M | -0.05M | 0.12M | 0.05M | 0.00M | 0.08M | -0.50M | 0.04M | 0.01M | 0.12M | 0.35M |
|
Tax Rate
|
20.97% | -3.40% | -5.30% | -1.37% | 5.56% | -1.64% | -1.31% | -1.06% | -1.11% | -2.22% | -2.43% | -4.28% | -5.08% | -3.73% | -5.93% | -2.59% | -3.54% | -20.20% | -112.35% | 15.31% | 40.27% |