|
Revenue
|
9.22M | 14.24M | 18.93M | 19.42M | 20.29M | 19.56M | 16.55M | 8.66M | 4.35M | 5.09M | 5.49M | 5.92M | 6.78M | 7.00M | 8.06M | 10.99M |
|
Cost of Revenue
|
5.26M | 8.20M | 12.02M | 14.22M | 12.79M | 12.92M | 10.38M | 5.13M | 1.90M | 1.97M | 1.90M | 1.79M | 1.88M | 1.93M | 2.06M | 2.99M |
|
Gross Profit
|
3.96M | 6.04M | 6.91M | 5.20M | 7.50M | 6.64M | 6.17M | 3.52M | 2.45M | 3.12M | 3.59M | 4.13M | 4.90M | 5.07M | 6.00M | 8.00M |
|
Research & Development
|
4.95M | 0.96M | 3.00M | 6.59M | 4.28M | 2.71M | 1.71M | 0.93M | 0.52M | 0.54M | 0.56M | 0.62M | 0.74M | 0.84M | 0.88M | 1.01M |
|
Selling, General & Administrative
|
5.70M | 10.44M | 11.95M | 19.36M | 16.45M | 12.02M | 9.63M | 5.65M | 3.84M | 3.99M | 3.73M | 3.82M | 4.17M | 4.80M | 5.05M | 5.05M |
|
Restructuring Costs
|
| | | | 1.39M | 0.29M | | | | | | | | | | |
|
Other Operating Expenses
|
-4.41M | 1.17M | | | 6.73M | 1.77M | | | | | | | | 0.05M | | |
|
Operating Expenses
|
6.24M | 12.57M | 14.95M | 25.95M | 28.85M | 16.80M | 11.34M | 6.58M | 4.36M | 4.53M | 4.29M | 4.44M | 4.91M | 5.70M | 5.93M | 6.06M |
|
Operating Income
|
-2.29M | -6.53M | -8.03M | -20.75M | -21.35M | -10.17M | -5.17M | -3.05M | -1.91M | -1.41M | -0.70M | -0.31M | -0.01M | -0.63M | 0.07M | 1.94M |
|
EBIT
|
-2.29M | -6.53M | -8.03M | -20.75M | -21.35M | -10.17M | -5.17M | -3.05M | -1.91M | -1.41M | -0.70M | -0.31M | -0.01M | -0.63M | 0.07M | 1.94M |
|
Interest & Investment Income
|
| 0.14M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | 0.42M | | | | |
|
Non Operating Income
|
| -0.22M | -0.03M | 0.06M | 0.16M | -0.13M | -0.33M | -0.57M | -0.23M | -0.07M | 0.00M | -0.04M | -0.01M | -0.00M | 0.06M | |
|
EBT
|
-0.95M | -7.11M | -7.57M | -20.69M | -21.19M | -10.29M | -5.50M | -0.08M | -2.14M | -1.48M | -0.70M | 0.08M | -0.01M | -0.63M | 0.14M | 2.01M |
|
Tax Provisions
|
0.72M | 0.67M | -12.77M | -2.96M | 0.16M | 0.16M | 0.21M | 0.02M | 0.04M | | | 0.02M | | | 0.01M | 0.12M |
|
Profit After Tax
|
-5.76M | -25.68M | 35.41M | -17.73M | -30.99M | -29.60M | -10.80M | 0.14M | -1.34M | -2.09M | -0.65M | 0.08M | -0.02M | -0.63M | 0.13M | 6.32M |
|
Equity Income
|
0.26M | | 0.49M | | | | | 0.27M | 0.45M | 0.03M | | | | | | |
|
Net Income - Minority
|
| -8.50M | 0.08M | -0.29M | 0.89M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
0.63M | -0.59M | -0.55M | -1.02M | -1.21M | -0.05M | -0.10M | -0.26M | -0.17M | -0.09M | -0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M |
|
Income from Continuing Operations
|
-1.67M | -7.78M | 5.20M | -17.73M | -21.34M | -10.46M | -5.71M | -0.10M | -2.18M | -1.48M | -0.70M | 0.06M | -0.01M | -0.63M | 0.13M | 1.89M |
|
Consolidated Net Income
|
-6.08M | -17.97M | 31.07M | -17.73M | -9.65M | -19.14M | -5.71M | -0.29M | 0.70M | -1.48M | -0.70M | 0.06M | -0.01M | -0.63M | 0.13M | 1.89M |
|
Income towards Parent Company
|
-6.08M | -26.47M | 31.15M | -18.02M | -8.76M | -19.14M | -5.71M | -0.29M | 0.70M | -1.48M | -0.70M | 0.06M | -0.01M | -0.63M | 0.13M | 1.89M |
|
Net Income towards Common Stockholders
|
-6.08M | -26.47M | 31.15M | -18.02M | -29.71M | -27.14M | -10.60M | 0.14M | 0.70M | -1.48M | -0.70M | 0.06M | -0.01M | -0.63M | 0.13M | 1.89M |
|
EPS (Basic)
|
-0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
| -0.00M | 0.00M | -0.00M | -0.00M | | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
0.73M | 1.01M | 1.09M | 1.13M | 1.38M | 1.65M | 1.71M | 1.83M | 1.84M | 1.85M | 2.52M | 2.48M | 2.48M | 2.48M | 2.48M | 2.49M |
|
Shares Outstanding (Diluted Average)
|
| 14.91M | 17.74M | 17.89M | 18.92M | | 26.80M | 28.53M | 29.42M | 29.54M | 35.49M | 39.71M | 0.04M | 2.48M | 2.50M | 2.51M |
|
EBITDA
|
-2.29M | -6.53M | -8.03M | -20.75M | -21.35M | -10.17M | -5.17M | -3.05M | -1.91M | -1.41M | -0.70M | -0.31M | -0.01M | -0.63M | 0.07M | 1.94M |
|
Tax Rate
|
| | | 14.29% | | | | | | | | 27.63% | | | 6.52% | 6.12% |