|
Revenue
|
52.26M | 54.76M | 59.22M | 62.68M | 64.11M | 67.34M | 68.48M | 73.78M | 78.02M | 80.29M | 83.20M | 87.53M | 96.75M | 106.15M | 113.62M | 124.18M | 128.14M | 136.86M | 141.34M | 156.90M | 158.64M | 161.44M | 160.86M | 168.61M | 175.73M | 183.93M | 190.94M | 193.13M | 193.78M | 191.48M | 192.71M | 194.94M | 201.73M |
|
Cost of Revenue
|
16.89M | 17.60M | 19.67M | 20.46M | 20.50M | 20.88M | 21.12M | 24.48M | 25.32M | 25.57M | 30.68M | 34.44M | 33.58M | 34.53M | 39.60M | 45.82M | 43.19M | 54.68M | 57.64M | 63.28M | 63.17M | 62.79M | 65.00M | 59.07M | 47.31M | 49.30M | 47.85M | 47.33M | 46.09M | 43.93M | 41.81M | 43.43M | 45.84M |
|
Gross Profit
|
35.37M | 37.16M | 39.60M | 42.22M | 43.61M | 46.46M | 47.35M | 52.20M | 55.52M | 57.35M | 59.71M | 62.12M | 70.15M | 77.38M | 83.18M | 91.10M | 93.21M | 99.81M | 103.42M | 116.04M | 118.17M | 120.28M | 120.43M | 127.73M | 132.46M | 138.07M | 146.74M | 149.28M | 150.37M | 148.84M | 150.90M | 151.51M | 155.89M |
|
Research & Development
|
11.51M | 13.09M | 13.49M | 12.81M | 14.38M | 14.81M | 15.80M | 15.70M | 16.21M | 16.32M | 19.35M | 20.55M | 20.83M | 22.74M | 26.61M | 28.12M | 30.87M | 33.47M | 38.16M | 35.83M | 38.90M | 41.66M | 44.48M | 43.25M | 43.42M | 46.22M | 52.92M | 52.47M | 50.41M | 53.49M | 46.15M | 44.84M | 47.49M |
|
Selling, General & Administrative
|
8.95M | 11.92M | 11.18M | 11.22M | 11.71M | 15.23M | 15.66M | 14.06M | 16.47M | 21.13M | 17.82M | 17.10M | 18.05M | 18.55M | 23.53M | 32.35M | 26.08M | 31.11M | 29.14M | 33.32M | 31.41M | 30.08M | 29.29M | 28.98M | 28.65M | 32.00M | 32.00M | 29.92M | 31.28M | 35.60M | 28.05M | 35.66M | 41.26M |
|
Other Operating Expenses
|
14.70M | 17.11M | 20.94M | 17.86M | 20.86M | 19.12M | 21.16M | 25.33M | 26.54M | 26.77M | 31.59M | 35.46M | 34.30M | 35.43M | 40.73M | 47.01M | 44.57M | 57.03M | 59.77M | 69.94M | 73.31M | 69.02M | 71.70M | 61.62M | 48.92M | 51.42M | 48.78M | 49.11M | 47.89M | 46.17M | 38.01M | 38.44M | 37.38M |
|
Operating Expenses
|
35.16M | 42.11M | 45.61M | 41.90M | 46.94M | 49.16M | 52.62M | 55.09M | 59.21M | 64.23M | 68.76M | 73.11M | 73.18M | 76.72M | 90.88M | 107.49M | 101.53M | 121.61M | 127.07M | 139.09M | 143.61M | 140.76M | 145.47M | 133.84M | 120.99M | 129.64M | 133.69M | 131.50M | 129.57M | 135.26M | 112.21M | 118.94M | 126.13M |
|
Operating Income
|
0.20M | -4.95M | -6.01M | 0.33M | -3.33M | -2.70M | -5.26M | -2.90M | -3.69M | -6.88M | -9.05M | -10.98M | -3.03M | 0.66M | -7.70M | -16.39M | -8.32M | -21.81M | -23.65M | -23.05M | -25.44M | -20.48M | -25.04M | -6.12M | 11.47M | 8.43M | 13.05M | 17.78M | 20.79M | 13.58M | 38.69M | 32.56M | 29.76M |
|
EBIT
|
0.20M | -4.95M | -6.01M | 0.33M | -3.33M | -2.70M | -5.26M | -2.90M | -3.69M | -6.88M | -9.05M | -10.98M | -3.03M | 0.66M | -7.70M | -16.39M | -8.32M | -21.81M | -23.65M | -23.05M | -25.44M | -20.48M | -25.04M | -6.12M | 11.47M | 8.43M | 13.05M | 17.78M | 20.79M | 13.58M | 38.69M | 32.56M | 29.76M |
|
Other Non Operating Income
|
-0.26M | 0.01M | -0.25M | -0.17M | -3.42M | -2.30M | 0.48M | 0.83M | 0.46M | 1.63M | -0.73M | 0.25M | 0.45M | 0.50M | 0.08M | -0.02M | -0.22M | -1.74M | 0.07M | 0.38M | 1.77M | 1.06M | 43.00M | 3.98M | 5.77M | 7.39M | 6.72M | 5.62M | 8.09M | 4.79M | 6.32M | 5.88M | 5.92M |
|
Non Operating Income
|
-0.26M | 0.01M | -0.25M | -0.17M | -3.42M | -2.30M | 0.48M | 0.83M | 0.46M | 1.63M | -0.73M | 0.25M | 0.45M | 0.50M | 0.08M | -0.02M | -0.22M | -1.74M | 0.07M | 0.38M | 1.77M | 1.06M | 43.00M | 3.98M | 5.77M | 7.39M | 6.72M | 5.62M | 8.09M | 4.79M | 6.32M | 5.88M | 5.92M |
|
EBT
|
-0.26M | -5.27M | -6.79M | -0.40M | -7.35M | -5.36M | -5.16M | -2.42M | -3.55M | -5.50M | -10.01M | -10.99M | -2.73M | 1.02M | -7.82M | -16.52M | -9.29M | -22.49M | -24.71M | -23.79M | -24.79M | -16.06M | 17.96M | -2.13M | 17.23M | 15.82M | 19.77M | 23.40M | 28.88M | 18.37M | 45.01M | 38.44M | 35.67M |
|
Tax Provisions
|
0.04M | -0.08M | -0.00M | 0.01M | | 0.01M | 0.00M | 0.03M | | | 0.01M | 0.03M | 0.02M | 0.09M | 0.02M | 0.02M | 0.03M | 0.06M | 0.03M | 0.03M | 0.04M | 0.44M | 0.80M | 1.86M | 0.90M | -1.56M | 1.33M | 1.20M | 1.13M | -128.79M | 7.30M | 5.72M | 6.34M |
|
Profit After Tax
|
-0.30M | -5.19M | -6.78M | -0.41M | -7.35M | -5.37M | -5.16M | -2.45M | -3.55M | -5.50M | -10.02M | -11.02M | -2.75M | 0.93M | -7.83M | -16.54M | -9.31M | -22.56M | -24.74M | -23.82M | -24.83M | -16.50M | 17.17M | -3.99M | 16.34M | 17.37M | 18.44M | 22.22M | 27.76M | 147.17M | 37.73M | 32.73M | 29.34M |
|
Income from Continuing Operations
|
-0.30M | -5.19M | -6.78M | -0.41M | -7.35M | -5.37M | -5.16M | -2.45M | -3.55M | -5.50M | -10.02M | -11.02M | -2.75M | 0.93M | -7.83M | -16.54M | -9.31M | -22.56M | -24.74M | -23.82M | -24.83M | -16.50M | 17.17M | -3.99M | 16.34M | 17.37M | 18.44M | 22.20M | 27.76M | 147.17M | 37.71M | 32.73M | 29.34M |
|
Consolidated Net Income
|
-0.30M | -5.19M | -6.78M | -0.41M | -7.35M | -5.37M | -5.16M | -2.45M | -3.55M | -5.50M | -10.02M | -11.02M | -2.75M | 0.93M | -7.83M | -16.54M | -9.31M | -22.56M | -24.74M | -23.82M | -24.83M | -16.50M | 17.17M | -3.99M | 16.34M | 17.37M | 18.44M | 22.20M | 27.76M | 147.17M | 37.71M | 32.73M | 29.34M |
|
Income towards Parent Company
|
-0.30M | -5.19M | -6.78M | -0.41M | -7.35M | -5.37M | -5.16M | -2.45M | -3.55M | -5.50M | -10.02M | -11.02M | -2.75M | 0.93M | -7.83M | -16.54M | -9.31M | -22.56M | -24.74M | -23.82M | -24.83M | -16.50M | 17.17M | -3.99M | 16.34M | 17.37M | 18.44M | 22.20M | 27.76M | 147.17M | 37.71M | 32.73M | 29.34M |
|
Net Income towards Common Stockholders
|
-0.30M | -5.19M | -6.78M | -0.41M | -7.35M | -5.37M | -5.16M | -2.45M | -3.55M | -5.50M | -10.02M | -11.02M | -2.75M | 0.93M | -7.83M | -16.54M | -9.31M | -22.56M | -24.74M | -23.82M | -24.83M | -16.50M | 17.17M | -3.99M | 16.34M | 17.37M | 18.44M | 22.20M | 27.76M | 147.17M | 37.71M | 32.73M | 29.34M |
|
EPS (Basic)
|
-0.01 | | -0.20 | -0.01 | -0.20 | 0.03 | -0.05 | -0.02 | -0.03 | -0.05 | -0.09 | -0.09 | -0.02 | 0.01 | -0.06 | -0.13 | -0.07 | -0.17 | -0.19 | -0.18 | -0.19 | -0.13 | 0.13 | -0.03 | 0.12 | 0.13 | 0.14 | 0.17 | 0.21 | 1.10 | 0.28 | 0.25 | 0.22 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.05 | | -0.09 | -0.02 | 0.01 | -0.06 | -0.13 | -0.07 | -0.17 | -0.19 | -0.18 | -0.19 | -0.13 | -0.15 | -0.03 | 0.12 | 0.12 | 0.13 | 0.17 | 0.20 | 1.02 | 0.27 | 0.24 | 0.21 |
|
Shares Outstanding (Weighted Average)
|
| | | 104.08M | 104.08M | 106.30M | 106.69M | 107.16M | 110.80M | 112.02M | 113.93M | 115.14M | 120.28M | 122.07M | 124.96M | 126.14M | 127.62M | 128.23M | 129.22M | 129.65M | 130.53M | 131.34M | 132.48M | 133.46M | 134.88M | 136.11M | 137.39M | 133.12M | 132.01M | 133.67M | 135.46M | 131.59M | 132.61M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 109.81M | | 116.52M | 120.68M | 118.70M | 125.28M | 126.74M | 127.92M | 127.16M | 129.36M | 130.06M | 130.83M | 130.52M | 135.97M | 135.05M | 137.29M | 137.26M | 143.66M | 140.80M | 140.55M | 143.15M | 142.78M | 141.87M | 140.91M |
|
EBITDA
|
0.20M | -4.95M | -6.01M | 0.33M | -3.33M | -2.70M | -5.26M | -2.90M | -3.69M | -6.88M | -9.05M | -10.98M | -3.03M | 0.66M | -7.86M | -16.54M | -9.32M | -23.07M | -27.59M | -25.23M | -24.66M | -14.97M | 19.09M | -3.69M | 16.81M | 17.97M | 17.85M | 22.08M | 29.51M | 146.21M | 38.01M | 32.90M | 29.48M |
|
Interest Expenses
|
0.20M | 0.33M | 0.53M | 0.56M | 0.59M | 0.36M | 0.37M | 0.36M | 0.32M | 0.26M | 0.23M | 0.26M | 0.15M | 0.14M | 0.20M | 0.11M | 0.75M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.10M | 0.71M | 0.71M | | | | | | | | |
|
Tax Rate
|
| 1.48% | 0.04% | | | | | | | | | | | 9.14% | | | | | | | | | 4.43% | | 5.19% | | 6.72% | 5.13% | 3.90% | | 16.22% | 14.87% | 17.77% |