Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Total revenues | 218.5 | 173.4 | 70.5 | 65.7 | 60.1 | 54.7 | 50.3 | 48.1 |
| Revenue growth | 26.0% | 146.1% | 7.3% | 9.2% | 9.9% | 8.7% | 4.6% | 11.0% |
| Cost of goods sold | 112.8 | 76.9 | 15.2 | 12.6 | 10.5 | 9.6 | 8.3 | 7.6 |
| Gross profit | 105.7 | 96.5 | 55.3 | 53.1 | 49.6 | 45.1 | 42.0 | 40.5 |
| Gross margin | 48.4% | 55.7% | 78.5% | 80.8% | 82.5% | 82.5% | 83.5% | 84.2% |
| Selling, general and administrative | 78.3 | 85.2 | 34.0 | 31.9 | 30.7 | 28.9 | 26.2 | 21.6 |
| Research and development | 22.8 | 20.4 | 11.3 | 11.0 | 9.6 | 8.3 | 9.1 | 9.6 |
| Other operating expenses | 0.0 | | | | | | | |
| EBITDA [+] | 36.9 | 15.3 | 13.7 | 13.0 | 11.6 | 10.1 | 8.4 | 10.8 |
| EBITDA growth | 141.3% | 11.8% | 5.6% | 11.5% | 15.4% | 20.2% | -22.3% | 4.8% |
| EBITDA margin | 16.9% | 8.8% | 19.4% | 19.7% | 19.3% | 18.4% | 16.6% | 22.4% |
| Depreciation | 5.0 | 24.4 | 3.7 | 2.7 | 2.3 | 2.2 | 1.6 | 1.5 |
| EBITA | 31.9 | -9.1 | 10.0 | 10.2 | 9.3 | 7.9 | 6.8 | 9.3 |
| EBITA margin | 14.6% | -5.3% | 14.1% | 15.5% | 15.5% | 14.5% | 13.4% | 19.4% |
| Amortization of intangibles | 27.3 | | | | | | | |
| EBIT [+] | 4.6 | -9.1 | 10.0 | 10.2 | 9.3 | 7.9 | 6.8 | 9.3 |
| EBIT growth | -149.9% | -191.7% | -2.4% | 9.6% | 17.7% | 17.3% | -27.5% | 4.2% |
| EBIT margin | 2.1% | -5.3% | 14.1% | 15.5% | 15.5% | 14.5% | 13.4% | 19.4% |
| Interest expense, net [+] | 7.6 | 9.2 | -0.8 | -0.3 | 0.0 | -0.2 | -0.2 | -0.1 |
| Interest expense | 7.6 | 9.2 | | | 0.0 | | | |
| Interest income | | | 0.8 | 0.3 | | 0.2 | 0.2 | 0.1 |
| Other income (expense), net | -1.6 | -0.8 | | | 0.2 | | | |
| Pre-tax income | -4.7 | -19.1 | 10.7 | 10.5 | 9.5 | 8.2 | 6.9 | 9.4 |
| Income taxes | 1.7 | -4.5 | -4.7 | 18.6 | 3.7 | 3.1 | 2.8 | -1.0 |
| Tax rate | | 23.4% | | 176.4% | 38.7% | 38.5% | 40.8% | |
| Net income | -15.5 | -24.6 | 15.4 | -8.1 | 5.8 | 5.0 | 4.1 | 10.5 |
| Net margin | -7.1% | -14.2% | 21.9% | -12.3% | 9.7% | 9.2% | 8.1% | 21.7% |
| |
| Basic EPS [+] | ($0.29) | ($0.46) | $0.29 | ($0.15) | $0.11 | $0.09 | $0.07 | $0.17 |
| Growth | -38.4% | -258.2% | -294.7% | -239.0% | 22.0% | 25.6% | -58.6% | -3.3% |
| Diluted EPS [+] | ($0.29) | ($0.46) | $0.29 | ($0.15) | $0.11 | $0.09 | $0.07 | $0.17 |
| Growth | -38.4% | -260.9% | -291.5% | -240.5% | 23.0% | 25.4% | -58.4% | -4.5% |
| |
| Shares outstanding (basic) [+] | 54.0 | 53.0 | 52.6 | 53.4 | 53.8 | 56.4 | 57.9 | 61.1 |
| Growth | 1.9% | 0.8% | -1.6% | -0.7% | -4.6% | -2.6% | -5.2% | -1.7% |
| Shares outstanding (diluted) [+] | 54.0 | 53.0 | 53.5 | 53.4 | 54.4 | 57.5 | 59.0 | 62.5 |
| Growth | 1.9% | -0.9% | 0.1% | -1.8% | -5.4% | -2.5% | -5.7% | -0.6% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|