|
Revenue
|
4.55M | 35.71M | 31.27M | 32.73M | 33.88M | 50.16M | 109.92M | 146.02M | 165.08M | 193.12M | 227.19M | 248.17M | 268.68M | 254.38M | 192.64M | 198.77M |
|
Cost of Revenue
|
1.92M | 2.89M | | 0.13M | | 1.58M | 23.46M | 24.71M | 17.85M | 20.51M | 24.49M | 23.36M | 25.63M | 24.28M | 14.80M | 11.31M |
|
Gross Profit
|
2.63M | 32.82M | 31.27M | 32.60M | 33.88M | 48.57M | 86.46M | 121.31M | 147.24M | 172.61M | 202.70M | 224.80M | 243.05M | 230.10M | 177.84M | 187.46M |
|
Amortization - Intangibles
|
0.98M | 1.50M | 1.50M | 1.50M | 1.50M | 2.25M | 12.97M | 10.93M | 1.75M | 1.53M | 1.50M | 1.48M | 1.48M | 1.52M | 2.09M | 7.27M |
|
Depreciation & Amortization - Total
|
| | | | | | | 0.94M | 1.23M | 1.43M | 1.40M | 1.40M | 1.40M | 1.22M | 0.92M | 0.90M |
|
Research & Development
|
13.87M | 12.34M | 29.00M | 45.76M | 28.50M | 19.23M | 29.14M | 29.16M | 38.55M | 43.59M | 48.65M | 55.58M | 75.36M | 85.77M | 76.82M | 74.43M |
|
Selling, General & Administrative
|
23.72M | 10.15M | 11.49M | 14.52M | 25.08M | 84.64M | 84.53M | 99.79M | 123.84M | 105.75M | 129.74M | 140.51M | 124.05M | 136.49M | 112.88M | 146.41M |
|
Other Operating Expenses
|
2.90M | 4.39M | 1.50M | 1.62M | 41.05M | 77.62M | 36.43M | 34.71M | 18.36M | 20.61M | 24.59M | 23.44M | 25.71M | 24.58M | 15.97M | 17.69M |
|
Operating Expenses
|
40.50M | 26.87M | 41.98M | 61.91M | 55.08M | 30.09M | 150.11M | 164.59M | 181.99M | 171.38M | 204.38M | 220.93M | 226.52M | 248.05M | 206.59M | 239.43M |
|
Operating Income
|
-35.95M | 8.84M | -10.71M | -29.18M | -21.20M | 20.06M | -40.19M | -18.57M | -16.90M | 21.74M | 22.81M | 27.24M | 42.16M | 6.33M | -13.95M | -40.66M |
|
EBIT
|
-35.95M | 8.84M | -10.71M | -29.18M | -21.20M | 20.06M | -40.19M | -18.57M | -16.90M | 21.74M | 22.81M | 27.24M | 42.16M | 6.33M | -13.95M | -40.66M |
|
Interest & Investment Income
|
0.09M | 0.43M | 0.46M | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | -0.10M | 0.14M | | | | | | | |
|
EBT
|
-35.86M | 9.27M | -10.25M | -28.62M | -21.05M | 20.19M | -39.87M | -17.91M | -15.43M | 25.35M | 29.03M | 31.66M | 42.36M | 11.30M | 6.34M | -22.92M |
|
Tax Provisions
|
| 2.41M | -1.15M | | | | | 0.10M | 0.14M | 0.14M | -86.53M | 8.32M | 9.21M | 5.03M | 3.83M | -4.02M |
|
Profit After Tax
|
-35.86M | 7.19M | -9.80M | -28.62M | -21.05M | 20.19M | -39.87M | -18.01M | -15.57M | 25.21M | 115.55M | 23.34M | 33.15M | 6.28M | 2.51M | -18.90M |
|
Income from Continuing Operations
|
-35.86M | 6.86M | -9.10M | -28.62M | -21.05M | 20.19M | -39.87M | -18.01M | -15.57M | 25.21M | 115.55M | 23.34M | 33.15M | 6.28M | 2.51M | -18.90M |
|
Consolidated Net Income
|
-35.86M | 6.86M | -9.10M | -28.62M | -21.05M | 20.19M | -39.87M | -18.01M | -15.57M | 25.21M | 115.55M | 23.34M | 33.15M | 6.28M | 2.51M | -18.90M |
|
Income towards Parent Company
|
-35.86M | 6.86M | -9.10M | -28.62M | -21.05M | 20.19M | -39.87M | -18.01M | -15.57M | 25.21M | 115.55M | 23.34M | 33.15M | 6.28M | 2.51M | -18.90M |
|
Net Income towards Common Stockholders
|
-35.86M | 6.86M | -9.10M | -28.62M | -21.05M | 20.19M | -39.87M | -18.01M | -15.57M | 25.21M | 115.55M | 23.34M | 33.15M | 6.28M | 2.51M | -18.90M |
|
EPS (Basic)
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
27.20M | 28.04M | 28.12M | 28.23M | 33.19M | 33.90M | 42.82M | 43.95M | 44.93M | 52.45M | 53.34M | 54.69M | 55.71M | 56.79M | 57.53M | 58.31M |
|
Shares Outstanding (Diluted Average)
|
27.02M | 28.53M | 28.11M | 28.23M | 30.35M | 36.69M | 42.25M | 43.45M | 44.74M | 53.05M | 54.85M | 55.19M | 56.92M | 56.98M | 57.56M | 58.15M |
|
EBITDA
|
-35.95M | 8.84M | -10.71M | -29.18M | -21.20M | 20.06M | -40.19M | -17.64M | -15.67M | 23.17M | 24.21M | 28.64M | 43.56M | 7.55M | -13.03M | -39.76M |
|
Tax Rate
|
| 26.03% | 11.23% | | | | | | | 0.54% | | 26.28% | 21.74% | 44.47% | 60.42% | 17.54% |