|
Revenue
|
32.96M | 36.54M | 39.86M | 44.98M | 49.16M | 56.17M | 63.30M | 74.30M | 79.13M | 86.11M | 93.59M | 101.27M | 110.52M | 125.89M | 142.58M | 157.04M | 176.40M | 197.07M | 230.52M | 255.56M | 286.81M | 318.06M | 355.55M | 387.60M | 418.80M | 455.01M | 496.70M | 525.00M | 553.20M | 592.87M | 627.96M | 647.90M | 678.03M | 719.23M | 788.11M |
|
Cost of Revenue
|
20.69M | 23.64M | 26.93M | 27.11M | 29.89M | 32.48M | 36.55M | 38.76M | 45.30M | 49.32M | 59.41M | 61.62M | 67.73M | 89.22M | 96.89M | 110.40M | 115.73M | 136.38M | 153.79M | 175.07M | 192.13M | 214.23M | 228.84M | 235.94M | 236.27M | 258.05M | 267.11M | 276.48M | 262.45M | 294.20M | 306.09M | 307.87M | 314.61M | 330.59M | 373.56M |
|
Gross Profit
|
25.97M | 28.51M | 31.59M | 36.30M | 39.74M | 44.67M | 51.20M | 59.03M | 64.17M | 68.77M | 74.03M | 81.03M | 85.94M | 94.53M | 110.85M | 122.91M | 137.43M | 151.60M | 178.35M | 197.78M | 222.78M | 249.75M | 278.85M | 299.99M | 322.95M | 352.32M | 385.31M | 407.80M | 434.87M | 462.66M | 486.49M | 499.40M | 522.06M | 546.99M | 603.36M |
|
Research & Development
|
7.78M | 8.61M | 8.81M | 9.18M | 9.91M | 11.48M | 13.19M | 15.07M | 16.50M | 17.21M | 20.27M | 20.71M | 24.12M | 32.78M | 35.77M | 41.75M | 40.95M | 56.18M | 65.22M | 69.19M | 76.58M | 78.15M | 74.95M | 85.77M | 92.64M | 97.44M | 113.54M | 122.18M | 124.96M | 139.15M | 154.25M | 170.86M | 169.76M | 177.61M | 200.50M |
|
Selling, General & Administrative
|
5.06M | 9.32M | 7.13M | 6.40M | 8.96M | 8.64M | 10.13M | 10.39M | 15.91M | 10.17M | 12.62M | 28.98M | 14.62M | 17.41M | 20.86M | 24.65M | 24.59M | 26.43M | 33.72M | 37.44M | 40.67M | 39.90M | 44.16M | 43.52M | 43.49M | 47.69M | 50.72M | 54.59M | 50.48M | 56.26M | 56.82M | 60.81M | 63.10M | 71.03M | 65.66M |
|
Other Operating Expenses
|
20.69M | 23.64M | 26.93M | 27.11M | 29.89M | 32.48M | 36.55M | 38.76M | 45.30M | 49.32M | 59.41M | 61.62M | 67.73M | 89.22M | 96.89M | 110.40M | 115.73M | 136.38M | 153.79M | 175.07M | 192.13M | 214.23M | 228.84M | 235.94M | 242.57M | 251.75M | 267.11M | 276.48M | 262.45M | 294.20M | 306.09M | 307.87M | 314.61M | 330.59M | 373.56M |
|
Operating Expenses
|
33.53M | 41.56M | 42.87M | 42.70M | 48.76M | 52.60M | 59.86M | 64.21M | 77.70M | 76.70M | 92.31M | 111.31M | 106.46M | 139.42M | 153.52M | 176.81M | 181.28M | 218.99M | 252.72M | 281.71M | 309.38M | 332.28M | 347.94M | 365.23M | 378.70M | 396.88M | 431.37M | 453.26M | 437.88M | 489.61M | 517.16M | 539.54M | 547.47M | 579.23M | 639.72M |
|
Operating Income
|
-7.56M | -13.05M | -11.28M | -6.40M | -9.02M | -7.92M | -8.66M | -5.18M | -13.54M | -7.93M | -18.27M | -30.28M | -20.51M | -44.89M | -42.67M | -53.90M | -43.85M | -67.40M | -74.37M | -83.93M | -86.60M | -82.53M | -69.09M | -65.24M | -55.75M | -44.55M | -46.06M | -45.46M | -3.01M | -26.95M | -30.67M | -40.14M | -25.41M | -32.24M | -36.36M |
|
EBIT
|
-7.56M | -13.05M | -11.28M | -6.40M | -9.02M | -7.92M | -8.66M | -5.18M | -13.54M | -7.93M | -18.27M | -30.28M | -20.51M | -44.89M | -42.67M | -53.90M | -43.85M | -67.40M | -74.37M | -83.93M | -86.60M | -82.53M | -69.09M | -65.24M | -55.75M | -44.55M | -46.06M | -45.46M | -3.01M | -26.95M | -30.67M | -40.14M | -25.41M | -32.24M | -36.36M |
|
Interest & Investment Income
|
| | | | | | | | | | 2.02M | 1.85M | 1.53M | 1.07M | 0.94M | 0.76M | 0.59M | 0.52M | 0.47M | 0.56M | 0.95M | 2.61M | 7.87M | 12.67M | 18.58M | 21.35M | 25.94M | 28.39M | 27.57M | 27.23M | 30.05M | 30.88M | 31.26M | 33.17M | 33.15M |
|
Other Non Operating Income
|
| | | | | | | | | | -0.03M | -0.01M | 0.07M | -0.25M | 0.27M | 0.52M | 0.07M | 0.33M | -0.59M | -0.84M | -2.00M | -0.77M | -0.86M | 0.14M | -0.81M | -0.33M | -1.21M | 0.17M | -0.93M | -1.78M | -0.65M | -4.94M | 0.68M | -0.76M | -3.04M |
|
Non Operating Income
|
0.18M | -0.49M | -0.03M | 0.03M | 0.01M | 0.06M | -0.19M | 0.25M | -0.14M | -0.25M | -0.03M | -0.01M | 0.07M | -0.25M | 0.27M | 0.52M | 0.07M | 0.33M | -0.59M | -0.84M | -2.00M | -0.77M | -0.86M | 0.14M | -0.81M | -0.33M | -1.21M | 0.17M | -0.93M | -1.78M | -0.65M | -4.94M | 0.68M | -0.76M | -3.04M |
|
EBT
|
-7.38M | -12.94M | -11.11M | -6.16M | -8.41M | -6.63M | -7.26M | -3.01M | -11.60M | -6.04M | -16.28M | -28.44M | -18.92M | -49.09M | -54.51M | -65.87M | -56.62M | -80.18M | -88.32M | -98.26M | -101.89M | -95.15M | -63.42M | -53.76M | -39.36M | -26.03M | -24.49M | -20.50M | 20.87M | -5.10M | -4.41M | -16.54M | 4.56M | -1.90M | -8.37M |
|
Tax Provisions
|
0.18M | 0.33M | 0.29M | 0.40M | 0.40M | 0.33M | 0.33M | 0.55M | 0.64M | -0.77M | 0.80M | 0.72M | 0.42M | 0.46M | 0.50M | 1.70M | 1.84M | 0.84M | 2.50M | 2.20M | -0.50M | 2.45M | 4.75M | 3.70M | 6.70M | 4.65M | 9.00M | 8.00M | 1.74M | 9.77M | 7.64M | -8.81M | 8.70M | 15.68M | 3.24M |
|
Profit After Tax
|
-7.56M | -13.27M | -11.40M | -6.51M | -8.77M | -6.96M | -7.59M | -3.56M | -12.24M | -5.28M | -17.08M | -29.15M | -19.34M | -49.55M | -55.01M | -67.54M | -58.46M | -81.02M | -90.80M | -100.42M | -101.41M | -97.65M | -68.16M | -57.45M | -46.05M | -30.67M | -33.48M | -28.47M | 19.12M | -14.88M | -12.05M | -7.72M | -4.12M | -17.58M | -11.62M |
|
Income from Continuing Operations
|
-7.56M | -13.27M | -11.40M | -6.56M | -8.81M | -6.96M | -7.59M | -3.56M | -12.24M | -5.28M | -17.08M | -29.15M | -19.34M | -49.55M | -55.01M | -67.57M | -58.46M | -81.02M | -90.82M | -100.46M | -101.39M | -97.60M | -68.16M | -57.46M | -46.06M | -30.67M | -33.49M | -28.50M | 19.12M | -14.88M | -12.05M | -7.72M | -4.14M | -17.58M | -11.62M |
|
Consolidated Net Income
|
-7.56M | -13.27M | -11.40M | -6.56M | -8.81M | -6.96M | -7.59M | -3.56M | -12.24M | -5.28M | -17.08M | -29.15M | -19.34M | -49.55M | -55.01M | -67.57M | -58.46M | -81.02M | -90.82M | -100.46M | -101.39M | -97.60M | -68.16M | -57.46M | -46.06M | -30.67M | -33.49M | -28.50M | 19.12M | -14.88M | -12.05M | -7.72M | -4.14M | -17.58M | -11.62M |
|
Income towards Parent Company
|
-7.56M | -13.27M | -11.40M | -6.56M | -8.81M | -6.96M | -7.59M | -3.56M | -12.24M | -5.28M | -17.08M | -29.15M | -19.34M | -49.55M | -55.01M | -67.57M | -58.46M | -81.02M | -90.82M | -100.46M | -101.39M | -97.60M | -68.16M | -57.46M | -46.06M | -30.67M | -33.49M | -28.50M | 19.12M | -14.88M | -12.05M | -7.72M | -4.14M | -17.58M | -11.62M |
|
Preferred Dividend Payments
|
2.35M | 2.48M | 2.53M | 2.58M | 1.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-9.92M | -15.75M | -13.93M | -9.09M | -9.99M | -6.96M | -7.59M | -3.56M | -12.24M | -5.28M | -17.08M | -29.15M | -19.34M | -49.55M | -55.01M | -67.57M | -58.46M | -81.02M | -90.82M | -100.46M | -101.39M | -97.60M | -68.16M | -57.46M | -46.06M | -30.67M | -33.49M | -28.50M | 19.12M | -14.88M | -12.05M | -7.72M | -4.14M | -17.58M | -11.62M |
|
EPS (Basic)
|
-0.34 | -0.53 | -0.45 | -0.29 | -0.14 | 0.10 | -0.06 | -0.03 | -0.10 | -0.04 | -0.13 | -0.23 | -0.15 | -0.38 | -0.41 | -0.50 | -0.43 | -0.59 | -0.65 | -0.71 | -0.72 | -0.69 | -0.48 | -0.40 | -0.32 | -0.21 | -0.23 | -0.19 | 0.13 | -0.10 | -0.08 | -0.05 | -0.03 | -0.11 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.04 | | | | -0.38 | -0.41 | -0.50 | -0.43 | -0.59 | -0.65 | -0.71 | -0.72 | -0.69 | -0.48 | -0.40 | -0.32 | -0.21 | -0.23 | -0.19 | 0.12 | -0.10 | -0.08 | -0.05 | -0.03 | -0.11 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
| | | 117.33M | 119.61M | 119.61M | 119.77M | 122.25M | 124.15M | 125.66M | 127.45M | 127.96M | 129.35M | 130.52M | 132.91M | 134.19M | 135.94M | 136.99M | 138.74M | 140.08M | 141.09M | 141.86M | 143.05M | 144.21M | 145.12M | 145.89M | 147.17M | 148.33M | 149.86M | 151.15M | 152.49M | 153.44M | 154.72M | 155.70M | 158.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 123.57M | | | | 129.32M | 133.45M | 135.02M | 136.38M | 135.65M | 139.30M | 140.51M | 141.42M | 140.90M | 143.48M | 144.51M | 145.35M | 144.94M | 147.62M | 148.95M | 154.08M | 149.59M | 152.56M | 153.67M | 154.91M | 154.40M | 158.60M |
|
EBITDA
|
-7.56M | -13.05M | -11.28M | -6.40M | -9.02M | -7.92M | -8.66M | -5.18M | -13.54M | -7.93M | -18.27M | -30.28M | -20.51M | -44.89M | -42.67M | -53.90M | -43.85M | -67.40M | -74.37M | -83.93M | -86.60M | -82.53M | -69.09M | -65.24M | -55.75M | -44.55M | -46.06M | -45.46M | -3.01M | -26.95M | -30.67M | -40.14M | -25.41M | -32.24M | -36.36M |
|
Interest Expenses
|
| | | | | | | | | | | | | 5.03M | 13.05M | 13.24M | 13.44M | 13.63M | 13.84M | 14.04M | 14.25M | 14.46M | 1.33M | 1.33M | 1.38M | 2.49M | 3.16M | 3.60M | 2.76M | 3.60M | 3.14M | 2.34M | 1.97M | 2.07M | 2.13M |
|
Tax Rate
|
| | | | | | | | | 12.69% | | | | | | | | | | | 0.49% | | | | | | | | 8.35% | | | 53.29% | | | |