| Revenue | 185.14 | 180.27 | 156.37 | 162.05 | 130.86 | 91.92 | |
Revenue Growth (YoY) | 13.06% | 15.29% | -3.51% | 23.83% | 42.36% | 23.14% | |
Cost of Revenue | 81.47 | 80.75 | 69.97 | 74.95 | 63.48 | 41.16 | |
Gross Profit | 103.67 | 99.52 | 86.4 | 87.09 | 67.38 | 50.76 | |
Selling, General & Admin | 76.38 | 75.89 | 75.52 | 83.34 | 81.29 | 67.02 | |
Research & Development | 61.03 | 58.91 | 67.64 | 64.11 | 63.3 | 64.14 | |
Other Operating Expenses | -21.64 | -21.05 | -30.43 | -26.27 | -28.66 | -22.33 | |
Operating Expenses | 115.77 | 113.75 | 112.73 | 121.18 | 115.93 | 108.82 | |
Operating Income | -12.1 | -14.23 | -26.33 | -34.08 | -48.55 | -58.06 | |
Interest Expense | -8.75 | -8.88 | -8.39 | -5.83 | -4.92 | -3.75 | |
Currency Exchange Gain (Loss) | -0.06 | 0.37 | -0.65 | -0.69 | -0.57 | 0.79 | |
Other Non Operating Income (Expenses) | 2.14 | 1.98 | 1.82 | 0.56 | 0.37 | 1.53 | |
EBT Excluding Unusual Items | -18.78 | -20.75 | -33.54 | -40.05 | -53.67 | -59.49 | |
Merger & Restructuring Charges | - | - | -3.73 | - | - | - | |
Gain (Loss) on Sale of Investments | -0.01 | -0.01 | -0.05 | -2.29 | - | 0.19 | |
Asset Writedown | - | - | - | - | -0.39 | -0.27 | |
Pretax Income | -18.78 | -20.76 | -37.32 | -42.34 | -54.06 | -59.57 | |
Income Tax Expense | 0.21 | 0.21 | 0.33 | 0.49 | 0.32 | 0.28 | |
Earnings From Continuing Operations | -18.99 | -20.96 | -37.65 | -42.83 | -54.38 | -59.86 | |
Minority Interest in Earnings | 0.04 | 0.04 | 0.16 | 0.05 | 0 | - | |
Net Income | -18.95 | -20.92 | -37.49 | -42.78 | -54.37 | -59.86 | |
Net Income to Common | -18.95 | -20.92 | -37.49 | -42.78 | -54.37 | -59.86 | |
Shares Outstanding (Basic) | 186 | 185 | 180 | 177 | 171 | 164 | |
Shares Outstanding (Diluted) | 186 | 185 | 180 | 177 | 171 | 164 | |
Shares Change (YoY) | 2.53% | 2.38% | 2.11% | 3.08% | 4.47% | 17.25% | |
EPS (Basic) | -0.10 | -0.11 | -0.21 | -0.24 | -0.32 | -0.37 | |
EPS (Diluted) | -0.10 | -0.11 | -0.21 | -0.24 | -0.32 | -0.37 | |
Free Cash Flow | 6.71 | 8.52 | -47.77 | -27.62 | -34.83 | -43.43 | |
Free Cash Flow Per Share | 0.04 | 0.05 | -0.27 | -0.16 | -0.20 | -0.27 | |
Gross Margin | 56.00% | 55.21% | 55.25% | 53.75% | 51.49% | 55.23% | |
Operating Margin | -6.54% | -7.89% | -16.84% | -21.03% | -37.10% | -63.16% | |
Profit Margin | -10.23% | -11.60% | -23.97% | -26.40% | -41.55% | -65.12% | |
Free Cash Flow Margin | 3.62% | 4.73% | -30.55% | -17.04% | -26.62% | -47.24% | |
EBITDA | -10.57 | -12.37 | -23.73 | -31.1 | -45.4 | -54.95 | |
EBITDA Margin | -5.71% | -6.86% | -15.17% | -19.19% | -34.69% | -59.78% | |
D&A For EBITDA | 1.53 | 1.86 | 2.6 | 2.98 | 3.15 | 3.11 | |
EBIT | -12.1 | -14.23 | -26.33 | -34.08 | -48.55 | -58.06 | |
EBIT Margin | -6.54% | -7.89% | -16.84% | -21.03% | -37.10% | -63.16% | |