|
Revenue
|
11.67M | 13.74M | 15.52M | 16.49M | 19.68M | 10.02M | 14.50M | 18.90M | 29.55M | 21.06M | 22.29M | 16.60M | 50.83M | 64.96M | 66.22M | 58.97M |
|
Cost of Revenue
|
5.57M | 8.22M | 9.31M | 9.71M | 9.46M | 6.18M | 9.36M | 12.12M | 17.17M | 13.45M | 13.92M | 10.57M | 27.16M | 32.22M | 33.67M | 35.03M |
|
Gross Profit
|
6.10M | 5.51M | 6.21M | 6.78M | 10.22M | 3.84M | 5.14M | 6.78M | 12.39M | 7.60M | 8.37M | 6.03M | 23.66M | 32.75M | 32.54M | 23.93M |
|
Research & Development
|
4.76M | 4.57M | 4.19M | | 3.40M | 4.06M | 4.32M | 4.66M | 4.18M | 4.15M | 3.39M | 3.65M | 5.82M | 7.13M | 8.72M | 10.46M |
|
Selling, General & Administrative
|
6.09M | 5.96M | 6.53M | | 6.32M | 6.47M | 6.97M | 7.05M | 7.29M | 7.72M | 7.53M | 6.56M | 10.05M | 12.24M | 13.75M | 18.28M |
|
Restructuring Costs
|
| | | | | | | | | 0.72M | 0.22M | | | | | |
|
Other Operating Expenses
|
-3.99M | -0.83M | | | | | | | | | | -2.19M | | | | 0.86M |
|
Operating Expenses
|
6.86M | 9.70M | 10.71M | | 9.72M | 10.53M | 11.30M | 11.71M | 11.47M | 12.60M | 11.14M | 10.21M | 15.87M | 19.37M | 22.46M | 29.61M |
|
Operating Income
|
-0.76M | -4.19M | -4.51M | 6.78M | 0.50M | -6.69M | -6.15M | -4.93M | 0.92M | -5.00M | -2.77M | -4.18M | 7.80M | 13.38M | 10.08M | -5.68M |
|
EBIT
|
-0.76M | -4.19M | -4.51M | 6.78M | 0.50M | -6.69M | -6.15M | -4.93M | 0.92M | -5.00M | -2.77M | -4.18M | 7.80M | 13.38M | 10.08M | -5.68M |
|
Interest & Investment Income
|
0.01M | 0.00M | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.13M | 0.76M | 0.12M | | -0.06M | 0.21M | -0.02M | -0.02M | -0.06M | 0.04M | -0.01M | -0.16M | 0.03M | -0.00M | -0.01M | -0.01M |
|
Non Operating Income
|
0.13M | 0.76M | 0.12M | | -0.06M | 0.21M | -0.02M | -0.02M | -0.06M | 0.04M | -0.01M | -0.16M | 0.03M | -0.00M | -0.01M | -0.01M |
|
EBT
|
-0.62M | -3.42M | -3.40M | 6.78M | 0.44M | -6.87M | -6.79M | -5.66M | 0.46M | -5.27M | -2.77M | -2.20M | 9.54M | 14.62M | 12.46M | -4.29M |
|
Tax Provisions
|
-0.14M | -0.05M | -0.01M | 0.03M | -0.01M | 0.03M | 0.01M | 0.03M | -0.07M | 0.03M | -0.04M | -0.18M | 0.09M | 0.06M | -20.70M | -0.38M |
|
Profit After Tax
|
-0.48M | -3.39M | -3.39M | -3.42M | 0.42M | -6.65M | -6.79M | -5.65M | 0.53M | -5.24M | -2.80M | -2.03M | 9.45M | 14.56M | 33.16M | -3.91M |
|
Income from Non-Controlling Interests
|
| -0.02M | -0.00M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.48M | -3.37M | -3.39M | 6.75M | 0.45M | -6.91M | -6.80M | -5.69M | 0.53M | -5.30M | -2.73M | -2.03M | 9.45M | 14.56M | 33.16M | -3.91M |
|
Consolidated Net Income
|
-0.48M | -3.37M | -3.39M | 6.75M | 0.45M | -6.91M | -6.80M | -5.69M | 0.53M | -5.30M | -2.73M | -2.03M | 9.45M | 14.56M | 33.16M | -3.91M |
|
Income towards Parent Company
|
-0.48M | -3.37M | -3.39M | 6.75M | 0.45M | -6.91M | -6.80M | -5.69M | 0.53M | -5.30M | -2.73M | -2.03M | 9.45M | 14.56M | 33.16M | -3.91M |
|
Net Income towards Common Stockholders
|
-0.48M | -3.37M | -3.39M | 6.75M | 0.45M | -6.91M | -6.80M | -5.69M | 0.53M | -5.30M | -2.73M | -2.03M | 9.45M | 14.56M | 33.16M | -3.91M |
|
EPS (Basic)
|
-0.06 | -0.39 | -0.38 | -0.36 | 0.04 | -0.55 | -0.52 | -0.35 | 0.02 | -0.23 | -0.12 | -0.09 | 0.36 | 0.52 | 1.15 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
-0.06 | -0.38 | -0.38 | 0.71 | 38.10 | -0.57 | -0.52 | -349.66 | 23.18 | -236.74 | -0.12 | -0.09 | 0.34 | 0.50 | 1.12 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
8.60M | 8.83M | 9.06M | 10.52M | 11.04M | 12.71M | 13.16M | 16.79M | 21.95M | 22.56M | 23.01M | 23.60M | 26.92M | 28.34M | 28.91M | 29.77M |
|
Shares Outstanding (Diluted Average)
|
8.56M | 8.78M | 0.01M | 9.55M | 0.01M | 12.05M | 13.09M | 0.02M | 0.02M | 0.02M | 22.88M | 23.46M | 27.77M | 29.21M | 29.62M | 29.58M |
|
EBITDA
|
-0.76M | -4.19M | -4.51M | 6.78M | 0.50M | -6.69M | -6.15M | -4.93M | 0.92M | -5.00M | -2.77M | -4.18M | 7.80M | 13.38M | 10.08M | -5.68M |
|
Interest Expenses
|
| | 0.00M | | 0.03M | 0.13M | 0.60M | 0.68M | 0.40M | 0.25M | | | | | | |
|
Tax Rate
|
22.42% | 1.43% | 0.44% | 0.44% | | | | | | | 1.30% | 8.03% | 0.95% | 0.41% | | 8.88% |