|
Revenue
|
8.65M | 10.02M | 10.39M | 41.19M | 15.61M | 16.21M | 16.27M | 16.48M | 17.53M | 17.68M | 17.11M | 17.60M | 17.58M | 18.57M | 19.24M | 19.37M | 20.75M | 23.28M | 26.07M | 27.85M | 31.61M | 35.95M | 37.14M | 45.18M | 48.49M | 53.01M | 55.06M | 66.07M | 68.03M | 71.31M | 74.18M | 78.25M | 73.97M | 76.26M | 76.05M | 75.73M | 78.72M | 80.23M | 79.55M | 78.81M | 77.06M | 74.50M | 74.12M | 72.18M | 70.74M | 69.34M | 66.69M | 68.03M | 63.66M | 53.38M | 50.53M |
|
Cost of Revenue
|
2.83M | 3.29M | 3.49M | 3.85M | 5.66M | 5.69M | 5.79M | 5.99M | 6.64M | 6.57M | 6.45M | 7.01M | 6.85M | 6.74M | 6.79M | 7.18M | 7.03M | 8.00M | 9.11M | 9.50M | 10.64M | 10.85M | 12.08M | 15.01M | 14.79M | 16.58M | 16.67M | 21.07M | 22.20M | 23.67M | 25.58M | 26.99M | 24.43M | 25.01M | 24.82M | 25.20M | 24.75M | 26.55M | 25.73M | 26.71M | 25.54M | 24.18M | 22.94M | 23.71M | 21.05M | 20.47M | 19.70M | 19.86M | 18.05M | 13.44M | 11.68M |
|
Gross Profit
|
5.82M | 6.72M | 6.91M | 8.28M | 9.96M | 10.53M | 10.48M | 10.49M | 10.89M | 11.11M | 10.66M | 10.59M | 10.73M | 11.83M | 12.45M | 12.19M | 13.72M | 15.28M | 16.96M | 18.34M | 20.97M | 25.10M | 25.06M | 30.17M | 33.70M | 36.43M | 38.39M | 44.99M | 45.83M | 47.64M | 48.60M | 51.26M | 49.54M | 51.25M | 51.24M | 50.53M | 53.96M | 53.67M | 53.82M | 52.10M | 51.52M | 50.32M | 51.18M | 48.47M | 49.69M | 48.87M | 46.99M | 48.16M | 45.61M | 39.95M | 38.85M |
|
Research & Development
|
2.09M | 2.32M | 2.73M | 3.20M | 14.90M | 3.49M | 3.79M | 3.98M | 3.93M | 4.15M | 3.85M | 3.85M | 3.91M | 4.05M | 3.74M | 3.22M | 3.48M | 4.00M | 4.09M | 4.22M | 4.89M | 5.29M | 5.40M | 5.74M | 6.40M | 7.01M | 7.43M | 8.55M | 9.12M | 10.29M | 9.97M | 9.62M | 10.94M | 11.11M | 10.44M | 10.20M | 12.07M | 11.68M | 11.64M | 10.80M | 12.53M | 12.44M | 12.74M | 11.66M | 12.46M | 12.19M | 11.43M | 11.29M | 11.54M | 9.78M | 7.87M |
|
Selling, General & Administrative
|
1.31M | 1.60M | 1.66M | 2.25M | 2.62M | 3.05M | 3.56M | 4.33M | 5.12M | 4.71M | 4.49M | 3.87M | 4.12M | 4.55M | 4.67M | 4.95M | 5.90M | 6.58M | 5.08M | 5.73M | 7.00M | 8.46M | 8.01M | 8.57M | 9.99M | 12.04M | 12.20M | 13.85M | 16.68M | 17.66M | 16.86M | 16.88M | 24.37M | 19.19M | 17.73M | 15.62M | 19.61M | 21.83M | 14.67M | 14.35M | 17.19M | 15.58M | 14.60M | 13.89M | 13.23M | 13.88M | 11.05M | 11.30M | 11.62M | 10.22M | 8.79M |
|
Restructuring Costs
|
0.01M | 0.52M | 0.02M | 0.91M | 0.29M | 0.23M | 0.11M | 1.56M | 0.55M | 0.36M | 0.18M | 1.37M | 2.43M | 1.38M | 1.05M | 0.73M | 3.69M | 2.28M | 4.40M | 4.72M | 3.10M | 3.14M | 2.50M | 9.99M | 7.72M | 9.26M | 7.46M | 15.21M | 15.16M | 5.78M | 3.57M | 2.56M | 9.59M | 5.53M | 3.69M | 2.43M | 10.41M | 4.92M | 3.59M | 2.63M | 1.09M | 1.07M | 0.44M | 0.45M | | | | 0.02M | 1.75M | 6.88M | 0.78M |
|
Other Operating Expenses
|
0.15M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.68M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.12M | 0.12M | 0.17M | 0.12M | 0.11M | 0.20M | -0.12M | 0.10M | 0.20M | 0.10M | 0.00M | 0.09M | 0.09M | 0.13M | 0.05M | 0.30M | 0.19M | 0.43M | 21.06M | 22.18M | 24.58M | 25.13M | 24.53M | 26.64M | 26.13M | 24.48M | 38.33M | 158.14M | 30.61M | 31.12M | 31.84M | 115.64M | 28.17M | 27.82M | 27.52M | -23.46M | -0.43M | -0.47M |
|
Operating Expenses
|
5.75M | 8.45M | 7.68M | 10.45M | 21.87M | 11.72M | 12.15M | 14.06M | 14.02M | 13.61M | 12.47M | 13.37M | 14.89M | 14.29M | 13.76M | 12.78M | 17.34M | 18.08M | 19.29M | 20.73M | 21.43M | 25.79M | 24.71M | 34.96M | 36.27M | 41.96M | 42.09M | 57.50M | 61.15M | 54.59M | 51.28M | 50.12M | 67.07M | 60.41M | 56.98M | 52.78M | 68.74M | 64.56M | 54.38M | 66.11M | 188.95M | 59.71M | 58.90M | 57.85M | 141.33M | 54.24M | 50.30M | 50.13M | 46.66M | 46.98M | 33.50M |
|
Operating Income
|
0.06M | -1.73M | -0.78M | -2.17M | -11.91M | -1.20M | -1.67M | -3.57M | -3.13M | -2.51M | -1.81M | -2.78M | -4.16M | -2.46M | -1.31M | -0.59M | -3.62M | -2.80M | -2.33M | -2.39M | -0.46M | -0.69M | 0.35M | -4.79M | -2.56M | -5.53M | -3.70M | -12.51M | -15.32M | -6.94M | -2.68M | 1.14M | -17.53M | -9.16M | -5.74M | -2.24M | -14.78M | -10.89M | -0.55M | -14.01M | -137.43M | -9.39M | -7.72M | -9.38M | -91.64M | -5.37M | -3.31M | -1.97M | -1.05M | -7.04M | 5.35M |
|
EBIT
|
0.06M | -1.73M | -0.78M | -2.17M | -11.91M | -1.20M | -1.67M | -3.57M | -3.13M | -2.51M | -1.81M | -2.78M | -4.16M | -2.46M | -1.31M | -0.59M | -3.62M | -2.80M | -2.33M | -2.39M | -0.46M | -0.69M | 0.35M | -4.79M | -2.56M | -5.53M | -3.70M | -12.51M | -15.32M | -6.94M | -2.68M | 1.14M | -17.53M | -9.16M | -5.74M | -2.24M | -14.78M | -10.89M | -0.55M | -14.01M | -137.43M | -9.39M | -7.72M | -9.38M | -91.64M | -5.37M | -3.31M | -1.97M | -1.05M | -7.04M | 5.35M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.34M | | | | -4.20M |
|
Other Non Operating Income
|
-0.05M | 0.12M | 0.05M | -0.55M | 0.11M | -0.48M | 0.06M | 0.41M | -0.51M | -0.01M | 0.14M | -0.16M | -0.75M | -0.29M | -0.06M | 0.43M | -0.11M | -0.02M | -0.13M | 0.55M | 0.30M | -0.52M | -0.74M | -0.82M | -0.76M | -0.69M | -2.32M | -1.56M | -1.40M | -0.01M | 0.60M | 0.71M | 0.24M | -0.40M | -0.65M | 0.56M | -0.42M | 1.78M | 0.34M | -2.48M | 1.43M | -0.62M | 0.10M | -0.68M | -0.08M | 0.20M | -0.23M | 1.25M | -0.24M | -1.59M | -2.30M |
|
Non Operating Income
|
-0.27M | -0.20M | -0.39M | -2.37M | -0.30M | -0.90M | -0.34M | 0.41M | -0.86M | -0.59M | -0.33M | -0.63M | -1.31M | -0.95M | -0.77M | 0.43M | -1.05M | -2.81M | -0.77M | -1.66M | -2.19M | -3.67M | -3.86M | -5.33M | -5.88M | -5.94M | -8.06M | -7.99M | -9.04M | -7.89M | -7.48M | -7.23M | -7.55M | -8.34M | -8.62M | -7.37M | -8.18M | -5.98M | -7.01M | -8.75M | -4.04M | -5.99M | -2.42M | -6.00M | -5.04M | -4.86M | 2.11M | -0.01M | -26.14M | -6.17M | -6.73M |
|
EBT
|
-0.21M | -1.93M | -1.16M | -4.54M | -12.21M | -2.10M | -2.01M | -3.88M | -3.99M | -3.10M | -2.13M | -3.41M | -5.47M | -3.42M | -2.08M | -1.01M | -4.66M | -5.62M | -3.10M | -4.05M | -2.65M | -4.36M | -3.52M | -10.12M | -8.44M | -11.47M | -11.76M | -20.50M | -24.37M | -14.83M | -10.16M | -6.09M | -25.08M | -17.50M | -14.36M | -9.61M | -22.96M | -16.86M | -7.57M | -22.76M | -141.47M | -15.38M | -10.14M | -15.38M | -96.68M | -10.23M | -1.20M | -1.98M | -27.19M | -13.20M | -1.38M |
|
Tax Provisions
|
0.24M | -0.11M | 0.07M | 0.51M | 0.41M | 0.28M | 0.44M | -1.21M | -0.24M | 0.24M | 0.19M | 0.85M | 0.10M | 0.16M | 0.31M | 0.96M | 0.95M | 0.20M | 0.41M | 0.26M | 0.51M | 0.87M | 0.73M | -11.93M | -0.61M | -6.10M | 0.55M | -0.64M | -4.30M | -0.70M | 1.15M | -0.42M | -4.40M | 1.54M | -3.35M | -2.14M | -0.13M | -0.50M | -1.10M | -0.04M | -1.42M | -0.23M | -1.50M | 0.63M | -0.55M | 1.21M | 0.53M | 1.44M | -1.34M | -0.20M | -0.30M |
|
Profit After Tax
|
-0.59M | -2.00M | -1.43M | -5.18M | -12.62M | -2.38M | -2.44M | -2.67M | -3.74M | -3.33M | -2.32M | -4.26M | -5.57M | -3.58M | -2.39M | -1.97M | -5.61M | -5.81M | -3.51M | -3.79M | -3.16M | -5.23M | -4.25M | 1.80M | -7.83M | -5.37M | -12.31M | -19.86M | -20.08M | -14.16M | -11.31M | -5.67M | -20.68M | -19.04M | -11.02M | -7.47M | -22.83M | -16.39M | -6.51M | -22.68M | -140.04M | -15.15M | -8.67M | -16.01M | -96.13M | -11.44M | -1.73M | -3.43M | -25.85M | -13.03M | -1.12M |
|
Income from Continuing Operations
|
-0.45M | -1.82M | -1.23M | -5.05M | -12.62M | -2.38M | -2.44M | -2.67M | -3.74M | -3.33M | -2.32M | -4.26M | -5.57M | -3.58M | -2.39M | -1.97M | -5.61M | -5.81M | -3.51M | -4.31M | -3.16M | -5.23M | -4.25M | 1.80M | -7.83M | -5.37M | -12.31M | -19.86M | -20.07M | -14.13M | -11.31M | -5.67M | -20.68M | -19.04M | -11.02M | -7.47M | -22.83M | -16.36M | -6.47M | -22.72M | -140.04M | -15.15M | -8.64M | -16.01M | -96.13M | -11.44M | -1.73M | -3.42M | -25.85M | -13.00M | -1.08M |
|
Consolidated Net Income
|
-0.14M | -0.18M | -0.20M | -0.13M | -12.62M | -2.38M | -2.44M | -2.67M | -3.74M | -3.33M | -2.32M | -4.26M | -5.57M | -3.58M | -2.39M | -1.97M | -5.61M | -5.81M | -3.51M | -4.31M | -3.16M | -5.23M | -4.25M | 1.80M | -7.83M | -5.37M | -12.31M | -19.86M | -20.07M | -14.13M | -11.31M | -5.67M | -20.68M | -19.04M | -11.02M | -7.47M | -22.83M | -16.36M | -6.47M | -22.72M | -140.04M | -15.15M | -8.64M | -16.01M | -96.13M | -11.44M | -1.73M | -3.42M | -25.85M | -13.00M | -1.08M |
|
Income towards Parent Company
|
-0.14M | -0.18M | -0.20M | -0.13M | -12.62M | -2.38M | -2.44M | -2.67M | -3.74M | -3.33M | -2.32M | -4.26M | -5.57M | -3.58M | -2.39M | -1.97M | -5.61M | -5.81M | -3.51M | -4.31M | -3.16M | -5.23M | -4.25M | 1.80M | -7.83M | -5.37M | -12.31M | -19.86M | -20.07M | -14.13M | -11.31M | -5.67M | -20.68M | -19.04M | -11.02M | -7.47M | -22.83M | -16.36M | -6.47M | -22.72M | -140.04M | -15.15M | -8.64M | -16.01M | -96.13M | -11.44M | -1.73M | -3.42M | -25.85M | -13.00M | -1.08M |
|
Preferred Dividend Payments
|
0.01M | 0.01M | 0.01M | 0.07M | 0.43M | 0.44M | 0.45M | 0.20M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 1.30M | 1.31M | 1.33M | 1.34M | 1.36M | 1.38M | 1.39M | 1.41M | 1.42M | 1.44M | 1.45M | 1.47M |
|
Net Income towards Common Stockholders
|
-0.60M | -2.01M | -1.44M | -5.24M | -13.05M | -2.82M | -2.89M | -2.88M | -3.74M | -3.33M | -2.32M | -4.26M | -5.57M | -5.57M | -2.39M | -1.97M | -5.61M | -5.81M | -3.51M | -4.31M | -3.16M | -5.23M | -4.25M | 1.80M | -7.83M | -5.37M | -12.31M | -19.86M | -20.07M | -14.13M | -11.31M | -5.67M | -20.68M | -19.04M | -11.02M | -7.47M | -22.83M | -16.39M | -7.06M | -23.98M | -141.36M | -16.48M | -10.01M | -17.37M | -97.50M | -12.83M | -3.14M | -4.85M | -27.29M | -14.48M | -2.59M |
|
EPS (Basic)
|
-0.29 | -1.79 | -1.17 | -3.66 | -4.48 | -0.80 | -0.80 | -0.30 | -0.25 | -0.22 | -0.16 | -0.28 | -0.36 | -0.22 | -0.14 | -0.12 | -0.33 | -0.33 | -0.18 | -0.19 | -0.16 | -0.26 | -0.21 | 0.09 | -0.38 | -0.24 | -0.50 | -0.78 | -0.81 | -0.57 | -0.42 | -0.15 | -0.69 | -0.63 | -0.36 | -0.24 | -0.73 | -0.52 | -0.22 | -0.76 | -4.38 | -0.51 | -0.31 | -0.60 | -3.37 | -0.47 | -0.12 | -0.19 | -0.97 | -0.51 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.86 | | -0.80 | -0.42 | -0.15 | -0.69 | -0.63 | -0.36 | -0.24 | -0.73 | -0.52 | -0.22 | -0.76 | -4.38 | -0.51 | -0.31 | -0.60 | -3.37 | -0.47 | -0.12 | -0.19 | -0.97 | -0.51 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 14.34M | 15.21M | 15.21M | 15.27M | 15.27M | 15.31M | 15.55M | 17.21M | 17.21M | 17.60M | 17.84M | 17.82M | 18.44M | 20.60M | 20.78M | 20.77M | 21.53M | 21.56M | 21.59M | 21.49M | 21.49M | 25.25M | 25.26M | 25.23M | 25.31M | 25.37M | 29.46M | 29.99M | 30.10M | 30.41M | 30.53M | 31.13M | 31.32M | 31.63M | 31.78M | 32.22M | 32.44M | 32.65M | 31.39M | 28.86M | 27.59M | 27.27M | 27.44M | 28.17M | 28.48M | 28.77M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 23.10M | | 25.06M | 27.22M | 26.63M | 29.97M | 30.10M | 30.43M | 30.30M | 31.16M | 31.38M | 31.66M | 31.53M | 32.26M | 32.47M | 32.58M | 32.07M | 28.92M | 28.13M | 27.85M | 27.79M | 28.22M | 28.52M | 28.78M |
|
EBITDA
|
0.06M | -1.73M | -0.78M | -2.17M | -11.91M | -1.20M | -1.67M | -3.57M | -3.13M | -2.51M | -1.81M | -2.78M | -4.16M | -2.46M | -1.31M | -0.59M | -3.62M | -2.80M | -2.33M | -2.39M | -0.46M | -0.69M | 0.35M | -4.79M | -2.56M | -5.53M | -3.70M | -12.51M | -15.32M | -6.94M | -2.68M | 1.14M | -17.53M | -9.16M | -5.74M | -2.24M | -14.78M | -10.89M | -0.55M | -14.01M | -137.43M | -9.39M | -7.72M | -9.38M | -91.64M | -5.37M | -3.31M | -1.97M | -1.05M | -7.04M | 5.35M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.46M | 2.52M | 5.32M | 4.96M | 5.06M | -2.34M | 1.26M | 2.44M | 4.14M | |
|
Tax Rate
|
| 5.69% | | | | | | 31.07% | 6.10% | | | | | | | | | | | | | | | | 7.25% | 53.19% | | 3.12% | 17.65% | 4.72% | | 6.94% | 17.55% | | 23.31% | 22.27% | 0.55% | 2.96% | 14.53% | 0.18% | 1.01% | 1.51% | 14.79% | | 0.57% | | | | 4.95% | 1.52% | 21.72% |