|
Revenue
|
-0.30M | -0.23M | | | 0.00M | 0.23M | 0.36M | 0.52M | 0.79M | 0.74M | 2.12M | 2.27M | 2.94M | 3.33M | 2.63M | 3.40M | 4.73M | 12.00M | 4.04M | 4.66M | 4.23M | 4.06M | 3.53M | 7.00M | 7.22M | 10.20M | 7.79M | 10.28M | 13.96M | 16.05M | 17.83M | 20.68M | 55.00M | 29.10M | 75.00M | 41.09M | 49.98M | 56.91M | 60.12M | 110.00M | 73.90M | 81.88M | 107.19M | 119.84M | 117.55M | 114.80M | 121.98M | 134.22M |
|
Cost of Revenue
|
0.38M | 0.36M | 0.45M | 0.00M | 0.46M | 0.38M | 0.49M | 0.38M | 0.53M | | 1.28M | 1.34M | 1.74M | 2.01M | 1.62M | 4.33M | 11.29M | 11.92M | 12.24M | 9.65M | 9.16M | 11.14M | 9.41M | 10.49M | 7.92M | 16.83M | 0.88M | 1.22M | 58.69M | 17.77M | 18.83M | 20.30M | 22.87M | 25.44M | 26.14M | 31.43M | 35.80M | 40.40M | 0.70M | 42.62M | 42.82M | 42.77M | 49.74M | 60.18M | 54.22M | 53.70M | 54.76M | 58.60M |
|
Gross Profit
|
| | | 0.55M | 0.00M | 0.09M | 0.22M | 0.14M | 0.26M | | 0.84M | 0.93M | 1.20M | 1.31M | 1.01M | -0.93M | -6.56M | 0.08M | -8.20M | -4.99M | -4.93M | -7.09M | -5.88M | -3.49M | -0.69M | -6.63M | 6.91M | 9.06M | -44.74M | -1.72M | -1.00M | 0.39M | 3.51M | 3.66M | 7.77M | 9.66M | 14.18M | 16.51M | 16.69M | 24.65M | 31.09M | 39.11M | 57.45M | 59.66M | 63.33M | 61.10M | 67.23M | 75.63M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | 0.07M | 0.27M | 0.89M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.21M | 0.18M | 0.20M | 0.20M | 0.18M | 0.20M | 0.20M | 0.20M | 0.18M | 0.20M | 0.20M | 0.20M | 0.18M | 0.20M | 0.20M | 0.20M | 0.19M | 0.19M | 0.14M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M |
|
Research & Development
|
0.25M | 0.14M | 0.06M | 0.20M | 0.08M | 0.18M | 1.94M | 1.27M | 1.47M | | 2.03M | 3.40M | 1.68M | 0.58M | 1.19M | 1.36M | 1.81M | 1.20M | 0.97M | 1.04M | 1.00M | 0.92M | 0.87M | 0.52M | 0.49M | 1.53M | 1.66M | 1.71M | 1.01M | 0.99M | 1.16M | 0.77M | 0.73M | 0.62M | 0.87M | 1.04M | 1.07M | 0.85M | 1.40M | 0.60M | 0.45M | 0.45M | 0.56M | 0.41M | 0.39M | 0.83M | 1.03M | 1.53M |
|
Selling, General & Administrative
|
0.36M | 0.31M | 0.26M | 0.50M | 0.67M | 0.74M | 1.03M | 0.70M | 1.43M | | 1.71M | 1.72M | 1.78M | 3.28M | 4.28M | 4.44M | 4.20M | 5.84M | 5.32M | 5.44M | 5.67M | 6.07M | 5.60M | 6.09M | 7.20M | 7.93M | 8.70M | 9.12M | 9.30M | 10.03M | 10.44M | 10.73M | 11.70M | 13.70M | 11.97M | 12.89M | 13.89M | 14.51M | 14.25M | 14.73M | 15.54M | 15.64M | 16.61M | 18.56M | 23.32M | 24.08M | 22.21M | 21.78M |
|
Other Operating Expenses
|
-0.61M | -1.33M | 0.45M | -0.69M | 0.46M | 0.38M | 0.49M | | 0.52M | | 2.55M | -14.60M | -21.48M | 3.40M | -12.77M | -12.75M | -15.20M | 15.50M | 14.29M | 11.60M | 11.35M | 13.61M | 10.27M | 11.30M | 8.58M | 17.51M | 14.55M | 13.25M | -40.43M | 2.42M | 2.98M | 3.33M | 4.28M | 4.15M | 4.10M | 5.04M | 5.27M | 1.96M | 1.51M | 0.65M | 0.87M | 1.20M | 1.08M | 1.05M | 1.30M | 1.31M | 1.18M | 1.31M |
|
Operating Expenses
|
1.59M | 2.15M | 0.77M | 0.01M | 1.22M | 1.29M | 3.46M | 1.96M | 3.41M | | 6.28M | 7.76M | 6.67M | 7.27M | 8.57M | 11.80M | 19.16M | 22.55M | 20.57M | 18.07M | 18.02M | 20.60M | 16.74M | 17.90M | 16.27M | 26.97M | 24.91M | 24.08M | -30.12M | 13.44M | 14.58M | 14.82M | 16.70M | 18.48M | 16.94M | 18.97M | 20.24M | 17.33M | 17.16M | 15.97M | 16.85M | 17.29M | 18.25M | 20.02M | 25.01M | 26.22M | 24.43M | 24.61M |
|
Operating Income
|
-1.59M | -2.15M | -0.77M | -0.12M | -1.21M | -1.21M | -3.25M | -2.24M | -3.15M | | -4.16M | -5.49M | -3.74M | -3.94M | -5.94M | -8.40M | -14.43M | -10.54M | -16.53M | -13.42M | -13.79M | -16.55M | -13.21M | -11.34M | -9.05M | -16.77M | -17.12M | -13.80M | -17.22M | -15.16M | -15.58M | -14.44M | -13.19M | -14.82M | -9.17M | -9.32M | -6.06M | -0.81M | -0.47M | 8.69M | 14.23M | 21.82M | 39.20M | 39.64M | 38.32M | 34.88M | 42.80M | 51.01M |
|
EBIT
|
-1.59M | -2.15M | -0.77M | -0.12M | -1.21M | -1.21M | -3.25M | -2.24M | -3.15M | | -4.16M | -5.49M | -3.74M | -3.94M | -5.94M | -8.40M | -14.43M | -10.54M | -16.53M | -13.42M | -13.79M | -16.55M | -13.21M | -11.34M | -9.05M | -16.77M | -17.12M | -13.80M | -17.22M | -15.16M | -15.58M | -14.44M | -13.19M | -14.82M | -9.17M | -9.32M | -6.06M | -0.81M | -0.47M | 8.69M | 14.23M | 21.82M | 39.20M | 39.64M | 38.32M | 34.88M | 42.80M | 51.01M |
|
Non Operating Investment Income
|
| | | | | | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
640.00 | 307.00 | 1.00 | 1.00 | 0.01M | 0.00M | | | 510.00 | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.08M | 0.06M | 0.13M | 0.21M | 0.28M | 0.25M | 0.02M | 0.00M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.03M | 0.00M | 0.01M | 0.00M | 0.17M | 0.41M | 0.42M | 0.61M | 0.38M | 0.45M | 0.67M | 0.60M | 0.61M | 0.40M | 0.38M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -1.29M | -1.33M | | -0.11M | -9.96M | -1.87M | -0.02M | -0.01M | | -0.03M | 1.03M | -0.04M | -0.08M | 0.02M | -0.15M | -6.67M | -0.02M | -0.01M | -59.00 | -0.03M | -0.01M | -0.14M | -25.99M | -0.04M | -0.02M | -0.06M | 4.45M | -0.06M | -1.20M | -2.18M |
|
Non Operating Income
|
-0.32M | -0.24M | -0.21M | | -0.00M | -175.00 | 0.00M | | -0.09M | | -0.45M | -0.52M | -0.59M | -0.61M | -0.60M | -0.63M | -0.77M | -2.44M | -1.29M | -1.33M | -1.34M | -1.49M | -1.42M | -1.87M | -2.39M | -2.48M | -3.05M | -3.12M | -3.18M | -3.22M | -3.32M | -3.28M | -3.46M | -10.19M | -4.59M | -5.58M | -6.17M | -5.98M | -5.90M | -6.12M | -31.88M | -3.42M | -3.35M | -2.89M | -3.61M | -1.43M | -2.70M | -3.50M |
|
EBT
|
-1.90M | -2.39M | -0.98M | -0.95M | -1.21M | -1.21M | -3.25M | -2.25M | -3.24M | | -4.61M | -6.02M | -4.33M | -4.56M | -6.54M | -9.04M | -15.20M | -11.76M | -17.83M | -14.74M | -15.12M | -17.93M | -14.62M | -13.20M | -11.42M | -19.24M | -20.17M | -16.89M | -20.31M | -18.34M | -18.82M | -17.73M | -16.50M | -18.17M | -13.75M | -14.89M | -11.79M | -6.79M | -6.37M | 2.56M | -17.64M | 18.40M | 35.85M | 36.75M | 34.71M | 33.45M | 40.10M | 47.52M |
|
Tax Provisions
|
-0.32M | | | | -0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.59M | 3.79M | 0.84M | -77.18M | 6.55M | 5.88M | 11.09M |
|
Profit After Tax
|
-1.58M | -2.39M | -0.98M | -0.01M | -0.60M | -1.21M | -3.25M | -2.25M | -3.24M | | -4.61M | -6.01M | -4.33M | -4.56M | -6.54M | -9.04M | -15.20M | -11.76M | -17.82M | -14.75M | -15.14M | -17.93M | -13.07M | -13.21M | -11.44M | -19.25M | -20.18M | -16.92M | -19.41M | -18.38M | -18.91M | -17.71M | -16.65M | -25.01M | -13.76M | -14.90M | -12.23M | -6.79M | -6.37M | 2.56M | -17.64M | 17.81M | 32.06M | 35.91M | 111.90M | 26.90M | 34.22M | 36.43M |
|
Income from Continuing Operations
|
-1.58M | -2.39M | -0.98M | -0.95M | -0.60M | -1.21M | -3.25M | -2.25M | -3.24M | | -4.61M | -6.02M | -4.33M | -4.56M | -6.54M | -9.04M | -15.20M | -11.76M | -17.83M | -14.74M | -15.12M | -17.93M | -14.62M | -13.20M | -11.42M | -19.24M | -20.17M | -16.89M | -20.31M | -18.34M | -18.82M | -17.73M | -16.50M | -18.17M | -13.75M | -14.89M | -11.79M | -6.79M | -6.37M | 2.56M | -17.64M | 17.81M | 32.06M | 35.91M | 111.90M | 26.90M | 34.22M | 36.43M |
|
Consolidated Net Income
|
-1.58M | -2.39M | -0.98M | -0.95M | -0.60M | -1.21M | -3.25M | -2.25M | -3.24M | | -4.61M | -6.02M | -4.33M | -4.56M | -6.54M | -9.04M | -15.20M | -11.76M | -17.83M | -14.74M | -15.12M | -17.93M | -14.62M | -13.20M | -11.42M | -19.24M | -20.17M | -16.89M | -20.31M | -18.34M | -18.82M | -17.73M | -16.50M | -18.17M | -13.75M | -14.89M | -11.79M | -6.79M | -6.37M | 2.56M | -17.64M | 17.81M | 32.06M | 35.91M | 111.90M | 26.90M | 34.22M | 36.43M |
|
Income towards Parent Company
|
-1.58M | -2.39M | -0.98M | -0.95M | -0.60M | -1.21M | -3.25M | -2.25M | -3.24M | | -4.61M | -6.02M | -4.33M | -4.56M | -6.54M | -9.04M | -15.20M | -11.76M | -17.83M | -14.74M | -15.12M | -17.93M | -14.62M | -13.20M | -11.42M | -19.24M | -20.17M | -16.89M | -20.31M | -18.34M | -18.82M | -17.73M | -16.50M | -18.17M | -13.75M | -14.89M | -11.79M | -6.79M | -6.37M | 2.56M | -17.64M | 17.81M | 32.06M | 35.91M | 111.90M | 26.90M | 34.22M | 36.43M |
|
Net Income towards Common Stockholders
|
-1.58M | -2.39M | -0.98M | -0.95M | -0.60M | -1.21M | -3.25M | -2.25M | -3.24M | | -4.61M | -6.02M | -4.33M | -4.56M | -6.54M | -9.04M | -15.20M | -11.76M | -17.83M | -14.74M | -15.12M | -17.93M | -14.62M | -13.20M | -11.42M | -19.24M | -20.17M | -16.89M | -20.31M | -18.34M | -18.82M | -17.73M | -16.50M | -18.17M | -13.75M | -14.89M | -11.79M | -6.79M | -6.37M | 2.56M | -17.64M | 17.81M | 17.81M | 35.91M | 111.90M | 26.90M | 26.90M | 36.43M |
|
EPS (Basic)
|
-4.50 | -6.79 | -2.79 | | -0.18 | -0.26 | -0.55 | -0.76 | -0.55 | -0.83 | -0.43 | -0.50 | -0.34 | -0.35 | -0.51 | -0.55 | -0.59 | -0.24 | -0.39 | -0.35 | -0.33 | -0.39 | -0.28 | -0.25 | -0.19 | -0.26 | -0.23 | -0.19 | -0.20 | -0.16 | -0.15 | -0.13 | -0.07 | -0.13 | -0.07 | -0.08 | -0.06 | -0.03 | -0.03 | 0.01 | -0.08 | 0.08 | 0.14 | 0.15 | 0.48 | 0.11 | 0.14 | 0.15 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.26 | -0.19 | -0.20 | -0.16 | -0.15 | -0.13 | -0.07 | -0.13 | -0.07 | -0.08 | -0.06 | -0.03 | -0.03 | 0.01 | -0.08 | 0.08 | 0.13 | 0.15 | 0.46 | 0.11 | 0.14 | 0.15 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 4.62M | 4.62M | 10.71M | 10.71M | 12.89M | 12.89M | 12.89M | 12.89M | 12.89M | 25.79M | 39.41M | 45.32M | 36.73M | 46.35M | 46.35M | 46.35M | 46.38M | 59.32M | 86.35M | 86.35M | 86.35M | 94.55M | 121.28M | 128.19M | 132.77M | 195.81M | 195.92M | 196.35M | 196.36M | 196.78M | 222.16M | 222.27M | 224.91M | 225.97M | 228.22M | 231.81M | 233.08M | 236.39M | 237.62M | 238.73M | 238.63M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 86.35M | 87.70M | 86.15M | 115.66M | 127.42M | 133.77M | 139.58M | 195.87M | 196.35M | 196.38M | 197.87M | 221.92M | 222.68M | 233.76M | 223.98M | 236.41M | 242.17M | 244.80M | 243.34M | 244.68M | 248.61M | 245.49M |
|
EBITDA
|
-1.59M | -2.15M | -0.77M | -0.12M | -1.21M | -1.21M | -3.25M | -2.24M | -3.15M | | -4.16M | -5.49M | -3.74M | -3.94M | -5.94M | -8.40M | -14.43M | -10.54M | -16.53M | -13.42M | -13.79M | -16.55M | -13.21M | -11.34M | -9.05M | -16.77M | -17.12M | -13.80M | -17.22M | -15.16M | -15.58M | -14.44M | -13.19M | -14.82M | -9.17M | -9.32M | -6.06M | -0.81M | -0.47M | 8.69M | 14.23M | 21.82M | 39.20M | 39.64M | 38.32M | 34.88M | 42.80M | 51.01M |
|
Interest Expenses
|
0.32M | 0.24M | | | 0.01M | 0.00M | | | 0.13M | | 0.47M | 0.54M | 0.61M | 0.63M | 0.62M | 0.64M | 0.78M | 1.24M | 1.32M | 1.36M | 1.40M | 1.44M | 1.54M | 2.07M | 2.65M | 2.72M | 3.07M | 3.09M | 3.11M | 3.20M | 3.25M | 3.30M | 3.32M | 3.39M | 4.57M | 5.58M | 5.74M | 6.12M | 6.30M | 6.40M | 6.21M | 3.77M | 3.78M | 3.50M | 2.88M | 1.98M | 1.83M | 1.68M |
|
Tax Rate
|
16.87% | | | | 50.84% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.23% | 10.57% | 2.29% | | 19.57% | 14.66% | 23.33% |