|
Revenue
|
2.63M | 2.30M | 2.57M | 2.33M | 3.62M | 3.19M | 3.31M | 3.07M | 3.00M | 3.71M | | 4.01M | 4.91M | 5.14M | 3.57M | 4.25M | 3.49M | 3.06M | -0.34M | 5.08M | 5.28M | 5.48M | 6.09M | 7.49M | 5.51M | 11.61M | -35.34M | 1.56M | 1.38M | 64.22M |
|
Cost of Revenue
|
1.03M | 1.06M | 1.32M | 1.17M | 4.63M | 1.84M | 1.62M | 2.04M | 2.12M | 2.10M | | 1.74M | 1.91M | 2.00M | 2.14M | 2.05M | 1.98M | 1.48M | 0.59M | 1.05M | 2.82M | 3.98M | 3.92M | 4.84M | 3.80M | 11.12M | -143.90M | 2.05M | 1.61M | 28.74M |
|
Gross Profit
|
1.60M | 1.24M | 1.25M | 1.16M | -1.01M | 1.81M | 1.69M | 1.67M | 1.19M | 1.97M | | 2.56M | 2.99M | 3.16M | 1.48M | 2.72M | 2.31M | 1.59M | -1.08M | 1.55M | 1.32M | 1.11M | -0.55M | 2.65M | 1.71M | 0.48M | 108.56M | -0.50M | -0.23M | 35.48M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | 4.30M | | | | 15.20M |
|
Research & Development
|
| 0.80M | 1.08M | 1.00M | | 0.61M | 0.62M | 0.87M | 1.09M | 1.76M | | 1.42M | 1.53M | 1.57M | 1.37M | 1.72M | 1.28M | 0.96M | 0.14M | 0.85M | 0.66M | 0.65M | 0.18M | | | | | | | |
|
Selling, General & Administrative
|
| 2.15M | 2.63M | 2.66M | | 3.60M | 4.88M | 3.46M | 3.13M | 2.47M | | 1.85M | 4.38M | 2.08M | 1.87M | 1.92M | 2.66M | 1.83M | 1.61M | 1.35M | 1.09M | 0.80M | 1.51M | 2.46M | 3.83M | 4.81M | -12.37M | 3.00M | 1.65M | 8.05M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.39M | | | 1.19M | 1.97M | |
|
Other Operating Expenses
|
1.80M | | | -0.00M | 8.38M | -4.18M | 0.55M | -0.01M | -13.43M | -4.69M | 17.60M | -6.72M | -0.01M | -3.37M | 14.08M | 18.98M | 18.54M | 2.51M | -3.50M | 4.56M | 6.22M | -0.00M | | 6.59M | -0.15M | -7.10M | -176.87M | 2.83M | -0.08M | 1.01M |
|
Operating Expenses
|
1.80M | 2.95M | 3.70M | 3.66M | 8.38M | 4.21M | 6.06M | 6.55M | 7.37M | 7.50M | | 6.07M | 9.04M | 6.88M | 21.31M | 22.62M | 22.47M | 5.30M | -1.75M | 6.76M | 7.97M | 14.68M | 11.84M | 9.05M | 11.38M | 9.13M | 8.72M | 7.02M | 3.61M | 23.25M |
|
Operating Income
|
-0.21M | -1.71M | -2.45M | -2.50M | -9.40M | -2.40M | -4.39M | -4.88M | -6.18M | -5.52M | | -3.51M | -6.05M | -3.72M | -19.83M | -19.90M | -20.16M | -3.71M | 0.68M | -1.69M | -2.68M | -9.20M | -5.75M | -1.56M | -5.87M | -10.19M | -193.77M | -5.47M | -2.23M | 7.20M |
|
EBIT
|
-0.21M | -1.71M | -2.45M | -2.50M | -9.40M | -2.40M | -4.39M | -4.88M | -6.18M | -5.52M | | -3.51M | -6.05M | -3.72M | -19.83M | -19.90M | -20.16M | -3.71M | 0.68M | -1.69M | -2.68M | -9.20M | -5.75M | -1.56M | -5.87M | -10.19M | -193.77M | -5.47M | -2.23M | 7.20M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | 0.06M | -0.06M | -0.07M | 0.24M | -0.22M | -0.06M | -0.02M | 0.01M | -0.07M | 0.02M | |
|
Interest & Investment Income
|
| | | | | | | 0.03M | -0.00M | -0.00M | | -0.77M | -0.16M | -0.24M | -0.35M | -741.00 | -0.21M | -0.40M | -0.24M | -0.19M | -0.18M | -0.16M | -0.60M | -0.33M | -0.29M | -0.29M | | | 0.15M | |
|
Other Non Operating Income
|
| -611.00 | 0.03M | -0.01M | -91.00 | -287.00 | 157.00 | 0.24M | 0.77M | 0.78M | | -1.99M | -0.04M | 0.19M | 0.10M | 0.02M | 0.03M | 0.00M | -0.28M | 0.27M | 0.00M | | 0.18M | | | 5.97M | | | | -2.00M |
|
Non Operating Income
|
| 0.02M | 0.06M | 0.01M | 0.02M | 0.07M | 0.05M | 0.27M | 0.16M | 1.54M | | -2.94M | -0.05M | 2.17M | 0.59M | -1.42M | -0.47M | -1.51M | -0.50M | -5.22M | 0.06M | 1.11M | -5.41M | -10.18M | 1.86M | 9.04M | -25.95M | -0.81M | -3.02M | -1.97M |
|
EBT
|
-0.21M | -1.70M | -2.45M | -2.50M | -9.40M | -2.33M | -4.39M | -4.61M | -6.03M | -3.99M | | -6.45M | -6.10M | -1.55M | -19.24M | -21.31M | -20.63M | -5.21M | 0.18M | -6.91M | -2.62M | -8.09M | -11.16M | -11.74M | -4.01M | -1.15M | -219.72M | -6.28M | -5.26M | 5.23M |
|
Tax Provisions
|
| | | | | | | | | 0.03M | | 0.01M | 0.00M | | -2.27M | -0.10M | -0.13M | -0.04M | -0.43M | | | | | | | -0.60M | | | | 1.80M |
|
Profit After Tax
|
-0.20M | -1.70M | -2.39M | -2.49M | -9.40M | -2.33M | -3.76M | -4.61M | -6.06M | -3.99M | | -6.46M | -6.11M | -1.55M | 0.40M | -21.95M | -29.57M | -5.17M | -25.23M | -6.91M | -2.62M | -8.09M | -10.98M | -11.74M | -4.01M | -0.58M | -194.89M | -6.28M | -5.26M | 3.48M |
|
Equity Income
|
| | | | | | | | -0.00M | -0.00M | | -0.00M | -0.00M | | | -0.74M | -9.06M | 2.87M | | 0.10M | | -0.21M | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | -0.10M | -0.75M | -0.01M | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.21M | -1.70M | -2.45M | -2.50M | -9.40M | -2.33M | -4.39M | -4.61M | -6.03M | -4.02M | | -6.45M | -6.10M | -1.55M | -16.97M | -21.21M | -20.50M | -5.17M | 0.61M | -6.91M | -2.62M | -8.09M | -11.16M | -11.74M | -4.01M | -0.55M | -219.72M | -6.28M | -5.26M | 3.43M |
|
Consolidated Net Income
|
-0.21M | -1.70M | -2.45M | -2.50M | -9.40M | -2.33M | -4.39M | -4.61M | -6.03M | -4.02M | | -6.45M | -6.10M | -1.55M | -16.97M | -21.21M | -20.50M | 2.87M | -25.06M | -6.91M | -2.62M | -8.09M | -3.29M | -11.74M | -4.01M | -0.55M | -219.72M | -6.28M | -5.26M | 3.43M |
|
Income towards Parent Company
|
-0.21M | -1.70M | -2.45M | -2.50M | -9.40M | -2.33M | -4.39M | -4.61M | -6.03M | -4.02M | | -6.45M | -6.10M | -1.55M | -16.97M | -21.21M | -20.50M | 2.87M | -25.06M | -6.91M | -2.62M | -8.09M | -3.29M | -11.74M | -4.01M | -0.55M | -219.72M | -6.28M | -5.26M | 3.43M |
|
Net Income towards Common Stockholders
|
-0.21M | -1.70M | -2.45M | -2.50M | -9.40M | -2.33M | -4.39M | -4.61M | -6.03M | -4.74M | -12.22M | -6.45M | -6.10M | -1.55M | -16.97M | -21.21M | -20.50M | 2.87M | -25.06M | -6.91M | -2.62M | -8.09M | -3.29M | -11.74M | -4.01M | -0.55M | -219.72M | -6.28M | -5.26M | 3.43M |
|
EPS (Basic)
|
-0.04 | -0.31 | -0.40 | -0.41 | -1.55 | -0.21 | -0.40 | -0.36 | -0.51 | -0.29 | -0.76 | -0.29 | -0.25 | -0.06 | -23.86 | -13.42 | -11.56 | -1.33 | -171.18 | -0.28 | -0.18 | -0.56 | -0.10 | -0.36 | -0.10 | -0.01 | -5.24 | -0.09 | -0.07 | 0.06 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.25 | -1.17 | -12.63 | -13.89 | -16.67 | -1.33 | -171.18 | -0.28 | -0.18 | -0.56 | -0.10 | -0.36 | -0.10 | -0.01 | -5.24 | -0.09 | -0.07 | 0.06 |
|
Shares Outstanding (Weighted Average)
|
4.87M | 5.49M | 6.02M | 6.02M | 6.05M | 10.88M | 10.96M | 12.47M | 11.86M | 13.93M | 16.06M | 22.21M | 24.53M | 26.44M | | 31.61M | | 3.88M | 0.15M | 24.87M | 14.43M | 14.45M | 34.27M | 32.44M | 38.94M | 40.61M | 41.91M | 70.55M | 75.99M | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 24.53M | 1.32M | | 1.58M | 1.77M | 3.88M | 0.15M | 24.87M | 14.43M | 14.45M | 34.27M | 32.44M | 38.94M | 40.61M | 41.91M | 70.55M | 75.99M | |
|
EBITDA
|
-0.21M | -1.71M | -2.45M | -2.50M | -9.40M | -2.40M | -4.39M | -4.88M | -6.18M | -5.52M | | -3.51M | -6.05M | -3.72M | -19.83M | -19.90M | -20.16M | -3.71M | 0.68M | -1.69M | -2.68M | -9.20M | -5.75M | -1.56M | -5.87M | -5.89M | -193.77M | -5.47M | -2.23M | 22.40M |
|
Interest Expenses
|
| -0.02M | | | | -0.07M | | | | | | 0.78M | | | | | | | | | 0.02M | 0.02M | | | 0.29M | 0.28M | 2.30M | 2.74M | 0.01M | |
|
Tax Rate
|
| | | | | | | | | -0.78% | | -0.10% | -0.07% | | 11.81% | 0.47% | 0.62% | 0.78% | -247.11% | | | | | | | 52.22% | | | | 34.44% |