|
Revenue
|
81.26M | 95.28M | 114.45M | 101.46M | 106.90M | 115.13M | 134.85M | 126.27M | 137.30M | 152.25M | 175.14M | 157.60M | 171.82M | 188.98M | 210.32M | 194.95M | 227.84M | 268.30M | 314.67M | 264.42M | 308.44M | 337.17M |
|
Cost of Revenue
|
30.53M | 40.70M | 48.35M | 38.97M | 82.84M | 60.54M | 65.39M | 68.92M | 77.14M | 76.99M | 76.19M | 72.55M | 72.50M | 73.48M | 72.73M | 76.87M | 91.08M | 105.65M | 125.94M | 103.49M | 116.99M | 133.22M |
|
Gross Profit
|
50.73M | 54.58M | 66.10M | 62.49M | 24.05M | 54.60M | 69.45M | 57.35M | 60.16M | 75.27M | 98.95M | 85.05M | 99.32M | 115.50M | 137.59M | 118.07M | 136.76M | 162.64M | 188.73M | 160.93M | 191.45M | 203.94M |
|
Research & Development
|
8.72M | 6.91M | 7.98M | 9.78M | 26.50M | 14.00M | 14.19M | 17.23M | 18.04M | 16.95M | 17.23M | 18.52M | 17.34M | 18.06M | 19.95M | 19.99M | 23.61M | 22.81M | 24.27M | 26.80M | 30.59M | 29.81M |
|
Selling, General & Administrative
|
18.79M | 17.15M | 17.58M | 19.13M | 65.91M | 50.64M | 53.92M | 53.35M | 55.66M | 53.58M | 51.02M | 52.60M | 50.72M | 50.71M | 51.40M | 48.81M | 51.16M | 50.49M | 54.14M | 54.04M | 62.17M | 56.39M |
|
Restructuring Costs
|
1.94M | 1.23M | 1.08M | 0.71M | 0.33M | 0.48M | 0.44M | 0.34M | | | | 0.20M | 2.85M | | | | | 4.58M | 3.65M | 3.15M | | 6.48M |
|
Other Operating Expenses
|
-0.11M | 0.19M | -0.13M | -1.28M | 0.75M | -0.50M | 1.31M | -5.27M | -5.70M | -1.14M | -1.87M | -1.86M | -2.84M | -2.44M | -0.68M | -0.67M | 1.56M | -2.85M | 2.07M | -3.51M | -6.35M | -11.73M |
|
Operating Expenses
|
89.96M | 94.65M | 107.81M | 99.57M | 229.18M | 182.00M | 196.00M | 194.33M | 214.39M | 218.42M | 222.85M | 210.05M | 218.03M | 226.15M | 242.18M | 230.82M | 254.42M | 280.67M | 307.75M | 280.53M | 313.55M | 328.42M |
|
Operating Income
|
-8.70M | 0.63M | 6.64M | 1.89M | -122.28M | -66.86M | -61.15M | -68.06M | -77.09M | -66.17M | -47.71M | -52.45M | -46.22M | -37.17M | -31.86M | -35.87M | -26.58M | -12.38M | 6.92M | -16.11M | -5.11M | 8.75M |
|
EBIT
|
-8.70M | 0.63M | 6.64M | 1.89M | -122.28M | -66.86M | -61.15M | -68.06M | -77.09M | -66.17M | -47.71M | -52.45M | -46.22M | -37.17M | -31.86M | -35.87M | -26.58M | -12.38M | 6.92M | -16.11M | -5.11M | 8.75M |
|
Other Non Operating Income
|
-7.06M | -13.34M | -15.83M | -27.84M | 27.95M | -1.84M | | -6.57M | -8.58M | -2.38M | -4.17M | -4.31M | -5.63M | -5.33M | -3.48M | -3.30M | -1.00M | -4.80M | 2.06M | -3.84M | -6.52M | -11.55M |
|
Non Operating Income
|
-7.06M | -13.34M | -15.83M | -27.84M | 27.95M | -1.84M | -0.02M | -6.57M | -8.58M | -2.38M | -4.17M | -4.31M | -5.63M | -5.33M | -3.48M | -3.30M | -1.00M | -4.80M | 2.06M | -3.84M | -6.52M | -11.55M |
|
EBT
|
-15.76M | -12.70M | -9.19M | -25.95M | -94.34M | -68.70M | -61.17M | -74.64M | -85.67M | -68.54M | -51.88M | -56.76M | -51.85M | -42.50M | -35.34M | -39.17M | -27.58M | -17.18M | 8.98M | -19.96M | -11.62M | -2.79M |
|
Tax Provisions
|
0.62M | 0.30M | -0.40M | -1.58M | 0.58M | 0.43M | -0.03M | -2.60M | 0.34M | 0.90M | -0.13M | 0.20M | 0.31M | 0.59M | -0.06M | 0.40M | 0.49M | 0.20M | -6.26M | 1.64M | 1.19M | 0.84M |
|
Profit After Tax
|
-16.38M | -13.00M | -8.79M | -24.37M | -94.92M | -69.13M | -61.14M | -72.04M | -86.01M | -69.44M | -51.75M | -56.95M | -52.16M | -43.09M | -35.28M | -39.57M | -28.07M | -17.38M | 15.24M | -21.60M | -12.81M | -3.63M |
|
Income from Continuing Operations
|
-16.38M | -13.00M | -8.79M | -24.37M | -94.92M | -69.13M | -61.14M | -72.04M | -86.01M | -69.44M | -51.75M | -56.95M | -52.16M | -43.09M | -35.28M | -39.57M | -28.07M | -17.38M | 15.24M | -21.60M | -12.81M | -3.63M |
|
Consolidated Net Income
|
-16.38M | -13.00M | -8.79M | -24.37M | -94.92M | -69.13M | -61.14M | -72.04M | -86.01M | -69.44M | -51.75M | -56.95M | -52.16M | -43.09M | -35.28M | -39.57M | -28.07M | -17.38M | 15.24M | -21.60M | -12.81M | -3.63M |
|
Income towards Parent Company
|
-16.38M | -13.00M | -8.79M | -24.37M | -94.92M | -69.13M | -61.14M | -72.04M | -86.01M | -69.44M | -51.75M | -56.95M | -52.16M | -43.09M | -35.28M | -39.57M | -28.07M | -17.38M | 15.24M | -21.60M | -12.81M | -3.63M |
|
Preferred Dividend Payments
|
3.66M | 3.77M | 8.42M | 3.89M | 3.17M | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-20.04M | -16.78M | -17.21M | -28.27M | -98.09M | -69.13M | -61.14M | -72.04M | -86.01M | -69.44M | -51.75M | -56.95M | -52.16M | -43.09M | -35.28M | -39.57M | -28.07M | -17.38M | 15.24M | -21.60M | -12.81M | -3.63M |
|
EPS (Basic)
|
-0.61 | -0.51 | -0.53 | -0.86 | -1.92 | -0.53 | -0.35 | -0.54 | -0.63 | -0.49 | -0.35 | -0.38 | -0.34 | -0.27 | -0.21 | -0.23 | -0.16 | -0.09 | 0.09 | -0.10 | -0.06 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
-0.61 | -0.51 | -0.53 | -0.86 | -1.92 | -0.53 | -0.35 | -0.54 | -0.63 | -0.49 | -0.35 | -0.38 | -0.34 | -0.27 | -0.21 | -0.23 | -0.16 | -0.09 | 0.09 | -0.10 | -0.06 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
| | 191.63M | 191.63M | 191.63M | 190.15M | 197.46M | 199.20M | 202.93M | 206.04M | 206.62M | 207.42M | 212.31M | 214.17M | 214.28M | 218.42M | 218.79M | 219.95M | 237.45M | 237.72M | 235.54M | 238.04M |
|
Shares Outstanding (Diluted Average)
|
32.61M | 32.61M | 32.59M | 32.85M | 51.20M | 129.73M | 86.93M | 134.08M | 135.90M | 140.59M | 138.99M | 150.05M | 154.60M | 158.06M | 156.70M | 171.23M | 177.87M | 187.91M | 185.98M | 212.56M | 217.25M | 222.44M |
|
EBITDA
|
-17.12M | -12.73M | -8.46M | -24.32M | -95.05M | -69.21M | -61.05M | -72.28M | -86.41M | -70.21M | -47.71M | -56.81M | -52.10M | -43.37M | -31.86M | -39.62M | -28.02M | -17.23M | 6.92M | -21.62M | -12.88M | -3.75M |
|
Interest Expenses
|
4.34M | 3.82M | 3.71M | 2.96M | 1.40M | 1.34M | 1.33M | 1.30M | 1.67M | 2.04M | 2.30M | 2.45M | 2.80M | 2.89M | 2.80M | 2.62M | 2.56M | 1.95M | 0.02M | 0.33M | 0.17M | -0.18M |
|
Tax Rate
|
| | 4.35% | 6.08% | | | 0.05% | 3.48% | | | 0.25% | | | | 0.17% | | | | | | | |