|
Revenue
|
13.30M | 15.52M | 18.59M | 21.41M | 24.94M | 28.85M | 33.93M | 37.50M | 41.56M | 44.52M | 48.58M | 53.58M | 56.83M | 61.59M | 68.73M | 75.61M | 84.18M | 92.54M | 103.52M | 111.03M | 118.55M | 137.78M | 146.13M | 155.60M | 164.20M | 174.29M | 185.42M | 196.79M | 204.59M | 213.10M | 236.06M | 254.18M | 282.53M | 300.78M | 315.57M | 319.89M | 333.41M | 341.60M | 345.22M | 345.81M | 355.04M | 374.08M | 389.98M | 393.84M | 403.77M | 419.78M | 435.75M | 444.67M | 460.45M | 473.65M | 489.93M | 505.19M |
|
Cost of Revenue
|
8.51M | 10.53M | 12.09M | 14.62M | 16.54M | 22.18M | 23.71M | 24.79M | 27.07M | 32.01M | 28.24M | 29.44M | 30.33M | 40.45M | 36.03M | 40.01M | 40.02M | 54.33M | 48.02M | 51.18M | 50.91M | 67.01M | 58.85M | 62.25M | 61.06M | 85.72M | 71.33M | 75.86M | 74.81M | 96.16M | 119.33M | 113.09M | 109.63M | 144.46M | 123.02M | 119.99M | 124.56M | 156.71M | 120.78M | 117.45M | 97.94M | 99.13M | 96.04M | 100.77M | 103.64M | 107.23M | 102.50M | 109.10M | 106.63M | 111.56M | 113.16M | 137.43M |
|
Gross Profit
|
10.49M | 12.51M | 15.22M | 17.19M | 20.30M | 23.61M | 27.53M | 30.59M | 34.00M | 36.71M | 40.19M | 44.42M | 47.22M | 51.08M | 57.71M | 64.59M | 71.44M | 77.67M | 85.50M | 92.20M | 100.87M | 108.73M | 115.69M | 122.62M | 129.71M | 134.57M | 138.76M | 143.50M | 147.35M | 153.92M | 165.58M | 174.34M | 179.23M | 186.98M | 194.66M | 197.91M | 201.52M | 206.85M | 210.37M | 217.95M | 226.28M | 244.60M | 262.08M | 264.80M | 277.66M | 282.48M | 294.07M | 302.64M | 316.82M | 321.86M | 336.59M | 345.27M |
|
Research & Development
|
4.69M | 5.53M | 5.96M | 7.72M | 10.44M | 11.97M | 13.73M | 15.57M | 16.56M | 17.45M | 18.23M | 20.07M | 21.90M | 24.47M | 25.48M | 26.54M | 28.88M | 32.67M | 36.75M | 40.25M | 43.97M | 46.50M | 48.49M | 49.36M | 54.56M | 58.18M | 61.49M | 64.49M | 66.63M | 70.72M | 75.46M | 84.47M | 89.62M | 95.09M | 104.20M | 109.32M | 116.33M | 119.86M | 121.62M | 120.38M | 120.99M | 114.94M | 115.49M | 125.12M | 125.74M | 124.25M | 119.26M | 124.59M | 127.19M | 127.50M | 134.74M | 172.03M |
|
Selling, General & Administrative
|
1.01M | 1.34M | 1.70M | 2.11M | 3.15M | 3.96M | 3.61M | 4.01M | 4.22M | 4.59M | 4.50M | 5.29M | 5.16M | 5.92M | 6.69M | 7.07M | 7.28M | 11.15M | 11.29M | 12.22M | 13.52M | 13.67M | 14.86M | 14.51M | 16.26M | 18.47M | 20.10M | 23.75M | 23.60M | 25.44M | 24.53M | 26.52M | 35.43M | 34.39M | 39.41M | 38.92M | 56.93M | 45.69M | 42.99M | 42.43M | 39.94M | 38.52M | 37.25M | 40.87M | 43.40M | 41.33M | 43.71M | 43.11M | 46.98M | 45.39M | 44.39M | 43.18M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.83M | 0.33M | 3.84M | 3.10M | | | | | | | |
|
Other Operating Expenses
|
8.51M | 10.53M | 12.09M | 14.62M | 16.54M | 22.18M | 23.71M | 24.79M | 27.07M | 32.01M | 28.24M | 29.44M | 30.33M | 40.45M | 36.03M | 40.01M | 40.02M | 54.33M | 48.02M | 51.18M | 50.91M | 67.01M | 58.85M | 62.25M | 61.06M | 85.72M | 71.33M | 75.86M | 74.81M | 96.16M | 119.33M | 113.09M | 109.63M | 144.46M | 123.02M | 119.99M | 124.56M | 156.71M | 120.78M | 117.45M | 97.94M | 103.64M | 96.04M | 100.77M | 103.64M | 107.23M | 102.50M | 109.10M | 106.63M | 111.56M | 113.16M | 137.43M |
|
Operating Expenses
|
14.21M | 17.40M | 19.76M | 24.45M | 30.14M | 38.10M | 41.05M | 44.37M | 47.85M | 54.04M | 50.97M | 54.79M | 57.39M | 70.85M | 68.20M | 73.62M | 76.18M | 98.15M | 96.06M | 103.66M | 108.39M | 127.18M | 122.20M | 126.12M | 131.88M | 162.37M | 152.92M | 164.10M | 165.04M | 192.31M | 219.33M | 224.08M | 234.69M | 273.94M | 266.63M | 268.23M | 297.81M | 322.26M | 285.39M | 280.26M | 258.88M | 277.93M | 249.11M | 270.59M | 275.89M | 272.81M | 265.47M | 276.80M | 280.80M | 284.45M | 292.28M | 352.64M |
|
Operating Income
|
-3.71M | -4.89M | -4.54M | -7.26M | -9.84M | -14.50M | -13.52M | -13.78M | -13.85M | -17.33M | -10.77M | -10.37M | -10.16M | -19.77M | -10.49M | -9.03M | -4.74M | -20.47M | -10.56M | -11.45M | -7.52M | -18.45M | -6.51M | -3.50M | -2.17M | -27.79M | -14.16M | -20.61M | -17.69M | -38.39M | -53.75M | -49.74M | -55.46M | -86.95M | -71.97M | -70.32M | -96.29M | -115.42M | -75.02M | -62.31M | -32.60M | -33.33M | 12.98M | -5.79M | 1.77M | 9.67M | 28.61M | 25.85M | 36.02M | 37.41M | 44.31M | -7.37M |
|
EBIT
|
-3.71M | -4.89M | -4.54M | -7.26M | -9.84M | -14.50M | -13.52M | -13.78M | -13.85M | -17.33M | -10.77M | -10.37M | -10.16M | -19.77M | -10.49M | -9.03M | -4.74M | -20.47M | -10.56M | -11.45M | -7.52M | -18.45M | -6.51M | -3.50M | -2.17M | -27.79M | -14.16M | -20.61M | -17.69M | -38.39M | -53.75M | -49.74M | -55.46M | -86.95M | -71.97M | -70.32M | -96.29M | -115.42M | -75.02M | -62.31M | -32.60M | -33.33M | 12.98M | -5.79M | 1.77M | 9.67M | 28.61M | 25.85M | 36.02M | 37.41M | 44.31M | -7.37M |
|
Other Non Operating Income
|
| | | | 0.00M | | -0.00M | | -0.01M | 0.00M | -0.00M | -0.00M | -0.01M | | | | -0.01M | | | -0.00M | 0.08M | 0.02M | 0.06M | 0.02M | -0.59M | 0.02M | 0.01M | 0.12M | -0.09M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | 0.13M | 0.79M | | | -0.47M | 0.04M | 0.21M | 0.04M | -0.19M | -0.09M | 0.06M | 0.12M | 4.14M |
|
Non Operating Income
|
| 0.26M | -0.30M | -0.07M | -0.50M | 0.08M | 0.06M | 1.46M | 0.54M | 1.86M | -0.76M | -0.66M | -0.36M | 0.51M | -0.10M | 0.30M | -0.45M | 0.15M | -2.04M | -1.98M | -1.14M | -0.13M | 1.53M | | | | | | | 1.15M | -3.34M | -7.30M | 56.55M | 32.92M | 143.97M | 111.92M | -16.87M | -144.47M | -46.93M | 21.14M | -13.26M | 21.38M | 20.05M | 14.58M | 6.46M | 18.88M | 12.38M | 4.20M | 16.36M | 5.83M | -38.38M | 14.93M |
|
EBT
|
-3.20M | -4.63M | -4.83M | -7.34M | -10.34M | -14.42M | -13.46M | -12.32M | -13.32M | -15.47M | -11.54M | -11.03M | -10.53M | -19.26M | -10.59M | -8.73M | -5.20M | -20.32M | -12.61M | -13.44M | -8.59M | -18.56M | -4.91M | -5.99M | -4.45M | -29.50M | -14.73M | -19.25M | -20.34M | -37.22M | -57.06M | -57.01M | 1.12M | -53.97M | 72.04M | 41.69M | -112.77M | -259.84M | -121.89M | -41.04M | -45.07M | -11.90M | 33.15M | 8.32M | 8.27M | 28.77M | 41.03M | 29.85M | 52.28M | 43.30M | 6.05M | 11.69M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.23M | | | | -2.79M | 8.15M | 34.41M | 25.37M | -3.73M | -32.55M | -10.65M | 6.32M | -6.10M | -1.53M | -0.43M | 1.34M | 5.32M | 4.76M | 1.51M | 3.08M | 4.26M | 9.54M | -51.65M | 12.28M |
|
Profit After Tax
|
-3.44M | -4.92M | -5.15M | -7.74M | -10.92M | 14.92M | 13.80M | 12.77M | 15.08M | 16.03M | -12.28M | 11.72M | 11.30M | -19.91M | -11.42M | -9.64M | -5.92M | 20.89M | 14.26M | -14.52M | -6.61M | -19.81M | -5.64M | 5.92M | -5.75M | -30.74M | 16.73M | 17.37M | -21.57M | -39.15M | -57.74M | 56.84M | -11.42M | -62.11M | 37.63M | 16.31M | -109.04M | -227.29M | -111.24M | -47.36M | -38.98M | -10.37M | 33.58M | 6.97M | 2.95M | 24.00M | 39.52M | 26.78M | 48.02M | 33.77M | 57.70M | -0.59M |
|
Income from Continuing Operations
|
-3.20M | -4.63M | -4.83M | -7.34M | -10.34M | -14.42M | -13.46M | -12.32M | -13.32M | -15.47M | -11.54M | -11.03M | -10.53M | -19.26M | -10.59M | -8.73M | -5.20M | -20.32M | -12.61M | -13.44M | -8.59M | -18.56M | -4.91M | -5.99M | -4.45M | -29.50M | -14.73M | -19.25M | -21.57M | -37.22M | -57.06M | -57.01M | 3.92M | -62.11M | 37.63M | 16.31M | -109.04M | -227.29M | -111.24M | -47.36M | -38.98M | -10.37M | 33.58M | 6.97M | 2.95M | 24.00M | 39.52M | 26.78M | 48.02M | 33.77M | 57.70M | -0.59M |
|
Consolidated Net Income
|
-3.20M | -4.63M | -4.83M | -7.34M | -10.34M | -14.42M | -13.46M | -12.32M | -13.32M | -15.47M | -11.54M | -11.03M | -10.53M | -19.26M | -10.59M | -8.73M | -5.20M | -20.32M | -12.61M | -13.44M | -8.59M | -18.56M | -4.91M | -5.99M | -4.45M | -29.50M | -14.73M | -19.25M | -21.57M | -37.22M | -57.06M | -57.01M | 3.92M | -62.11M | 37.63M | 16.31M | -109.04M | -227.29M | -111.24M | -47.36M | -38.98M | -10.37M | 33.58M | 6.97M | 2.95M | 24.00M | 39.52M | 26.78M | 48.02M | 33.77M | 57.70M | -0.59M |
|
Income towards Parent Company
|
-3.20M | -4.63M | -4.83M | -7.34M | -10.34M | -14.42M | -13.46M | -12.32M | -13.32M | -15.47M | -11.54M | -11.03M | -10.53M | -19.26M | -10.59M | -8.73M | -5.20M | -20.32M | -12.61M | -13.44M | -8.59M | -18.56M | -4.91M | -5.99M | -4.45M | -29.50M | -14.73M | -19.25M | -21.57M | -37.22M | -57.06M | -57.01M | 3.92M | -62.11M | 37.63M | 16.31M | -109.04M | -227.29M | -111.24M | -47.36M | -38.98M | -10.37M | 33.58M | 6.97M | 2.95M | 24.00M | 39.52M | 26.78M | 48.02M | 33.77M | 57.70M | -0.59M |
|
Net Income towards Common Stockholders
|
-3.20M | -4.63M | -4.83M | -7.34M | -10.34M | -14.42M | -13.46M | -12.32M | -13.32M | -15.47M | -11.54M | -11.03M | -10.53M | -19.26M | -10.59M | -8.73M | -5.20M | -20.32M | -12.61M | -13.44M | -8.59M | -18.56M | -4.91M | -5.99M | -4.45M | -29.50M | -14.73M | -19.25M | -21.57M | -37.22M | -57.06M | -57.01M | 3.92M | -62.11M | 37.63M | 16.31M | -109.04M | -227.29M | -111.24M | -47.36M | -38.98M | -10.37M | 33.58M | 6.97M | 2.95M | 24.00M | 39.52M | 26.78M | 48.02M | 33.77M | 57.70M | -0.59M |
|
EPS (Basic)
|
| | | -0.20 | -0.28 | -0.38 | -0.36 | -0.33 | -0.35 | -0.40 | -0.30 | -0.28 | -0.27 | -0.48 | -0.26 | -0.21 | -0.12 | -0.46 | -0.28 | -0.30 | -0.19 | -0.40 | -0.10 | -0.13 | -0.09 | -0.60 | -0.30 | -0.38 | -0.42 | -0.73 | -1.10 | -1.03 | 0.07 | -1.11 | 0.67 | 0.28 | -1.90 | -3.98 | -1.94 | -0.82 | -0.67 | -0.18 | 0.60 | 0.12 | 0.05 | 0.42 | 0.70 | 0.48 | 0.87 | 0.60 | 1.04 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | -0.12 | -0.45 | -0.28 | -0.29 | -0.19 | -0.40 | -0.10 | -0.12 | -0.09 | -0.60 | -0.29 | -0.38 | -0.42 | -0.72 | -1.04 | -1.03 | 0.07 | -1.10 | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 36.42M | 36.42M | 37.51M | 37.66M | 37.66M | 37.98M | 38.42M | 38.63M | 39.16M | 39.73M | 40.12M | 40.38M | 41.17M | 42.68M | 44.30M | 44.70M | 45.39M | 45.84M | 46.45M | 46.83M | 47.69M | 48.50M | 49.05M | 49.56M | 50.27M | 50.86M | 51.32M | 51.84M | 55.12M | 55.36M | 56.03M | 56.28M | 57.31M | 57.31M | 57.10M | 57.48M | 57.94M | 58.36M | 56.31M | 56.41M | 56.74M | 56.84M | 57.17M | 56.10M | 55.36M | 55.10M | 56.11M | 55.71M | 55.69M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | 43.91M | 44.70M | 45.39M | 45.84M | 46.27M | 46.83M | 47.69M | 48.50M | 49.05M | 49.56M | 50.27M | 50.86M | 51.32M | 51.84M | 54.70M | 55.36M | 55.81M | 56.28M | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-3.71M | -4.89M | -4.54M | -7.26M | -0.26M | -0.26M | -0.30M | -1.46M | -2.95M | -17.33M | 0.86M | -10.37M | -0.25M | 0.92M | -0.04M | 0.50M | -0.39M | 2.89M | 3.74M | 1.56M | -0.29M | -0.77M | -1.89M | -1.07M | -1.69M | -0.04M | 0.58M | 1.37M | 1.36M | 0.31M | 11.00M | 8.90M | 9.41M | 0.82M | 1.76M | -70.32M | -96.29M | -115.42M | -75.02M | -62.31M | -33.45M | -32.97M | -31.79M | -32.70M | 4.19M | 0.88M | -3.72M | 3.30M | 7.24M | 0.64M | 28.48M | 23.62M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47.76% | 60.87% | 3.31% | 12.53% | 8.74% | | 13.53% | 12.86% | | 16.14% | 64.30% | 16.56% | 3.68% | 10.30% | 8.14% | 22.02% | | |