|
Total Revenue
|
|
$114.5m
|
$142.6m
|
$184.7m
|
$196.7m
|
$170.4m
|
$205.4m
|
$232.0m
|
$256.1m
|
$266.8m
|
$267.6m
|
|
Revenue From Interest
|
|
—
|
—
|
—
|
—
|
—
|
$658k
|
$1.3m
|
$4.5m
|
$4.3m
|
—
|
|
Cost of Revenue
|
|
($46.7m)
|
($62.8m)
|
$82.3m
|
$87.0m
|
$76.4m
|
$87.3m
|
$103.3m
|
$111.0m
|
$115.9m
|
($114.7m)
|
|
Cost of sales
|
|
—
|
($63.0m)
|
($82.3m)
|
($87.0m)
|
($76.4m)
|
($87.3m)
|
($103.3m)
|
($111.0m)
|
($115.9m)
|
($114.7m)
|
|
Gross Profit
|
|
$67.8m
|
$79.8m
|
$102.4m
|
$109.7m
|
$94.0m
|
$118.2m
|
$128.8m
|
$145.1m
|
$150.8m
|
$152.9m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance Income
|
|
$2.0m
|
$3.2m
|
$3.6m
|
$1.4m
|
$2.5m
|
$5.6m
|
$6.1m
|
$5.0m
|
$7.7m
|
$4.0m
|
|
Impairment Loss Recognised In Profit Or Loss Goodwill
|
|
—
|
—
|
—
|
—
|
—
|
$177k
|
—
|
$1.2m
|
—
|
—
|
|
Profit Loss Attributable To Noncontrolling Interests
|
|
$0
|
$0
|
$0
|
$78k
|
($148k)
|
($9k)
|
($29k)
|
($27k)
|
($30k)
|
($2k)
|
|
Profit Loss Attributable To Owners Of Parent
|
|
($3.0m)
|
($1.7m)
|
$3.0m
|
$1.6m
|
($7.1m)
|
$13.2m
|
($2.1m)
|
$6.7m
|
$13.4m
|
—
|
|
Profit Loss Before Tax
|
|
($1.3m)
|
($1.1m)
|
$3.5m
|
$4.3m
|
($8.2m)
|
$13.7m
|
($1.2m)
|
$6.8m
|
$14.1m
|
—
|
|
Profit Loss From Operating Activities
|
|
$107k
|
$865k
|
$5.2m
|
$7.0m
|
($4.6m)
|
$12.2m
|
($2.9m)
|
$5.6m
|
$9.4m
|
—
|
|
Share Of Profit Loss Of Associates And Joint Ventures Accounted For Using Equity Method
|
|
($1.0m)
|
($469k)
|
($475k)
|
($392k)
|
($39k)
|
$0
|
—
|
—
|
—
|
—
|
|
Operating profit (loss)
|
|
—
|
$392k
|
$5.2m
|
$7.0m
|
($4.6m)
|
$12.2m
|
($2.9m)
|
$5.6m
|
$9.4m
|
$8.9m
|
|
Financial income
|
|
$2.0m
|
$3.2m
|
$3.6m
|
$1.4m
|
$2.5m
|
$5.6m
|
$6.1m
|
$5.0m
|
$7.7m
|
$4.0m
|
|
Profit (loss) before taxes
|
|
—
|
($1.6m)
|
$3.5m
|
$4.3m
|
($8.2m)
|
$13.7m
|
($1.2m)
|
$6.8m
|
$14.1m
|
$7.3m
|
|
Net profit (loss) for the year
|
|
—
|
($2.1m)
|
$3.0m
|
$1.7m
|
($7.3m)
|
$13.1m
|
($2.2m)
|
$6.7m
|
$13.4m
|
$7.7m
|
|
The owners of the parent
|
|
—
|
($2.1m)
|
$3.0m
|
$1.6m
|
($7.1m)
|
$13.2m
|
($2.1m)
|
$6.7m
|
$13.4m
|
$7.7m
|
|
Non-controlling interest
|
|
$0
|
$0
|
$0
|
$78k
|
($148k)
|
($9k)
|
($29k)
|
($27k)
|
($30k)
|
($2k)
|
|
Net Foreign Exchange Loss
|
|
($1.5m)
|
($3.1m)
|
$2.7m
|
$832k
|
$3.0m
|
$1.3m
|
$1.6m
|
$1.8m
|
$1.3m
|
—
|
|
Basic Earnings (Loss) Per Share
|
|
($0.06)
|
($0.03)
|
$0.06
|
$0.03
|
($0.13)
|
$0.23
|
($0.04)
|
$0.11
|
$0.23
|
—
|
|
Diluted Earnings (Loss) Per Share
|
|
($0.06)
|
($0.03)
|
$0.06
|
$0.03
|
($0.13)
|
$0.23
|
($0.04)
|
$0.11
|
$0.23
|
—
|
|
Research and Development Expense
|
|
($17.7m)
|
($20.0m)
|
$22.4m
|
$23.3m
|
$27.1m
|
$26.9m
|
$37.6m
|
$38.1m
|
$44.4m
|
—
|
|
Research and development expenses
|
|
—
|
($20.0m)
|
($22.4m)
|
($23.3m)
|
($27.1m)
|
($26.9m)
|
($37.6m)
|
($38.1m)
|
($44.4m)
|
($46.1m)
|
|
General and administrative expenses
|
|
—
|
($24.9m)
|
($32.3m)
|
($31.8m)
|
($29.3m)
|
($33.3m)
|
($35.1m)
|
($37.1m)
|
($39.6m)
|
($40.1m)
|
|
Administrative Expense
|
|
($20.0m)
|
($25.5m)
|
$32.3m
|
$31.8m
|
$29.3m
|
$33.3m
|
$35.1m
|
$37.1m
|
$39.6m
|
—
|
|
Current Tax Expense (Income)
|
|
($1.7m)
|
($1.5m)
|
($1.2m)
|
$2.9m
|
($4k)
|
$1.3m
|
$2.0m
|
$2.4m
|
$1.9m
|
—
|
|
Employee Benefits Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$166.4m
|
—
|
|
Expense From Share-Based Payment Transactions With Employees
|
|
—
|
—
|
—
|
—
|
$72k
|
$72k
|
$72k
|
$47k
|
—
|
—
|
|
Finance Costs
|
|
($2.4m)
|
($4.7m)
|
$4.9m
|
$3.7m
|
$6.0m
|
$4.1m
|
$4.4m
|
$3.9m
|
$3.0m
|
—
|
|
Other Employee Expense
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$15.0m
|
—
|
|
Other Finance Cost
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$360k
|
—
|
|
Other Operating Income Expense
|
|
—
|
$4.5m
|
$3.8m
|
$5.4m
|
$2.4m
|
$3.4m
|
$3.2m
|
($6.5m)
|
$4.2m
|
$3.8m
|
|
Postemployment Benefit Expense Defined Contribution Plans
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$1.7m
|
—
|
|
Sales and marketing expenses
|
|
—
|
($38.9m)
|
($46.3m)
|
($53.0m)
|
($44.6m)
|
($49.2m)
|
($62.1m)
|
($57.8m)
|
($61.6m)
|
($61.6m)
|
|
Financial expenses
|
|
—
|
($4.7m)
|
($4.9m)
|
($3.7m)
|
($6.0m)
|
($4.1m)
|
($4.4m)
|
($3.9m)
|
($3.0m)
|
($5.6m)
|
|
Interest Expense
|
|
($665k)
|
($1.0m)
|
$1.7m
|
$2.1m
|
$2.3m
|
$2.4m
|
$2.0m
|
$1.8m
|
$1.3m
|
—
|
|
Interest Expense On Lease Liabilities
|
|
—
|
—
|
—
|
$204k
|
$142k
|
$289k
|
$304k
|
$325k
|
—
|
—
|
|
Income Tax Expense Continuing Operations
|
|
($1.7m)
|
($534k)
|
$425k
|
$2.6m
|
($949k)
|
$591k
|
$975k
|
$78k
|
$733k
|
—
|
|
Income tax benefit/(expense)
|
|
—
|
($522k)
|
($425k)
|
($2.6m)
|
$949k
|
($591k)
|
($975k)
|
($78k)
|
($733k)
|
$429k
|