|
Revenue
|
2.17M | 3.58M | 4.24M | 3.75M | 4.13M | 3.86M | 2.85M | 4.68M | 4.83M | 5.05M | 3.34M | 3.26M | 4.95M | 5.61M | 5.37M | 2.62M | 2.03M | 1.82M | 6.63M | 4.62M | 1.68M | 1.57M | 5.32M | 4.22M | 2.68M | 6.68M | 6.97M | 7.92M | 7.39M | 7.27M | 4.74M | 5.91M | 3.16M | 7.24M | 5.53M | 6.87M | 6.11M | 3.77M | 2.01M | 1.68M | 5.27M | 7.64M | 5.65M | 9.61M | 15.28M | 20.29M | 10.67M | 14.81M | 17.21M | 22.27M | 20.62M | 21.43M | 7.56M | 16.60M | 13.12M | 13.45M | 18.31M | 14.09M | 10.97M |
|
Cost of Revenue
|
1.23M | 2.22M | 2.64M | 2.14M | 2.33M | 2.73M | 1.75M | 2.51M | 2.38M | 2.79M | 2.58M | 1.97M | 2.46M | 2.74M | 2.46M | 1.92M | 1.18M | 1.14M | 3.25M | 2.93M | 1.51M | 1.67M | 3.11M | 2.75M | 2.18M | 4.08M | 4.05M | 4.79M | 4.22M | 4.11M | 3.19M | 3.51M | 2.89M | 3.86M | 3.26M | 3.67M | 3.12M | 3.87M | 1.78M | 1.31M | 3.37M | 4.10M | 3.37M | 5.09M | 8.89M | 9.82M | 6.19M | 6.90M | 8.33M | 10.79M | 10.64M | 10.47M | 4.41M | 8.15M | 6.04M | 8.05M | 11.12M | 9.82M | 7.25M |
|
Gross Profit
|
0.94M | 1.35M | 1.60M | 1.61M | 1.80M | 1.13M | 1.11M | 2.17M | 2.46M | 2.26M | 0.77M | 1.29M | 2.49M | 2.87M | 2.91M | 0.69M | 0.85M | 0.68M | 3.38M | 1.69M | 0.17M | -0.10M | 2.21M | 1.46M | 0.50M | 2.61M | 2.92M | 3.13M | 3.18M | 3.16M | 1.55M | 2.40M | 0.27M | 3.38M | 2.27M | 3.20M | 2.99M | -0.09M | 0.23M | 0.38M | 1.89M | 3.53M | 2.28M | 4.52M | 6.40M | 10.47M | 4.48M | 7.91M | 8.88M | 11.48M | 9.98M | 10.96M | 3.16M | 8.45M | 7.08M | 5.40M | 7.18M | 4.27M | 3.72M |
|
Research & Development
|
1.14M | 1.20M | 1.04M | 1.19M | 1.08M | 1.04M | 0.93M | 1.13M | 0.93M | 0.96M | 0.69M | | | | | | | | 1.06M | 0.92M | 1.29M | 1.05M | 1.06M | 1.04M | 1.25M | 1.31M | 0.95M | 1.09M | 1.04M | 1.10M | 1.12M | 0.99M | 0.93M | 1.12M | 0.89M | 0.80M | 0.84M | 0.85M | 0.90M | 0.82M | 0.90M | 1.03M | 1.32M | 1.31M | 1.53M | 1.66M | 1.50M | 1.55M | 1.83M | 2.25M | 2.46M | 1.97M | 2.14M | 2.15M | 2.36M | 2.28M | 3.14M | 2.69M | 2.85M |
|
Selling, General & Administrative
|
1.52M | 1.50M | 1.49M | 1.47M | 1.60M | 1.53M | 1.52M | 1.87M | 1.79M | 2.07M | 1.51M | | | | | | | | 1.84M | 1.71M | 1.70M | 1.72M | 1.72M | 1.71M | 1.72M | 1.91M | 1.79M | 1.85M | 1.83M | 1.82M | 1.88M | 1.98M | 1.85M | 2.02M | 1.81M | 2.16M | 1.89M | 1.67M | 1.51M | 1.50M | 1.64M | 1.90M | 1.95M | 2.49M | 2.61M | 2.99M | 2.52M | 2.88M | 3.25M | 3.59M | 3.41M | 3.52M | 3.06M | 3.76M | 4.56M | 4.64M | 5.16M | 3.93M | 4.72M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.61M | 0.12M | | | | 0.22M | | | | | | | | | | | | | | | | | | | | | 0.22M |
|
Other Operating Expenses
|
-0.15M | | | -0.68M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.19M | | | -4.37M | | | | | | | | | | | | | | | | 0.86M | |
|
Operating Expenses
|
2.50M | 2.69M | 2.52M | 1.98M | 2.68M | 2.57M | 2.46M | 3.01M | 2.72M | 3.03M | 2.20M | | | | | | | | 2.91M | 2.64M | 2.99M | 2.77M | 2.78M | 2.75M | 2.97M | 3.21M | 2.75M | 2.94M | 2.87M | 2.91M | 3.00M | 2.96M | 3.39M | 3.26M | 2.70M | 2.95M | 2.74M | 2.75M | 2.41M | 2.32M | 2.55M | 2.93M | 3.27M | 3.80M | 4.14M | 4.65M | 4.02M | 4.43M | 5.08M | 5.84M | 5.87M | 5.49M | 5.20M | 5.91M | 6.92M | 6.91M | 8.30M | 7.48M | 7.79M |
|
Operating Income
|
-1.56M | -1.34M | -0.92M | -0.37M | -0.88M | -1.44M | -1.35M | -0.84M | -0.26M | -0.77M | -1.43M | 1.29M | 2.49M | 2.87M | 2.91M | 0.69M | 0.85M | 0.68M | 0.48M | -0.94M | -2.82M | -2.87M | -0.57M | -1.28M | -2.47M | -0.61M | 0.17M | 0.19M | 0.31M | 0.25M | -1.44M | -0.56M | -3.12M | 0.12M | -0.43M | 0.25M | 0.26M | -2.84M | -2.19M | -1.94M | -0.65M | 0.60M | -0.99M | 0.72M | 2.26M | 5.82M | 0.46M | 3.48M | 3.79M | 5.64M | 4.12M | 5.47M | -2.05M | 2.54M | 0.16M | -1.51M | -1.12M | -3.20M | -4.07M |
|
EBIT
|
-1.56M | -1.34M | -0.92M | -0.37M | -0.88M | -1.44M | -1.35M | -0.84M | -0.26M | -0.77M | -1.43M | 1.29M | 2.49M | 2.87M | 2.91M | 0.69M | 0.85M | 0.68M | 0.48M | -0.94M | -2.82M | -2.87M | -0.57M | -1.28M | -2.47M | -0.61M | 0.17M | 0.19M | 0.31M | 0.25M | -1.44M | -0.56M | -3.12M | 0.12M | -0.43M | 0.25M | 0.26M | -2.84M | -2.19M | -1.94M | -0.65M | 0.60M | -0.99M | 0.72M | 2.26M | 5.82M | 0.46M | 3.48M | 3.79M | 5.64M | 4.12M | 5.47M | -2.05M | 2.54M | 0.16M | -1.51M | -1.12M | -3.20M | -4.07M |
|
Interest & Investment Income
|
0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.04M | 0.58M | -0.03M | 0.17M | -0.01M | 0.06M | 0.01M | 0.06M | -0.02M | -0.01M | -0.01M | | | | | | | | -0.02M | 0.06M | -0.02M | -0.03M | -0.00M | 0.04M | -0.00M | -0.06M | -0.06M | -0.01M | -0.03M | 0.04M | 0.01M | 0.03M | -0.01M | 0.02M | 0.01M | 0.01M | -0.01M | -0.02M | -0.09M | -0.01M | -0.04M | -0.02M | 0.02M | 0.04M | 0.01M | -0.04M | 0.02M | -0.01M | -0.02M | -0.00M | -0.01M | 0.01M | -0.00M | -0.01M | -0.03M | 0.04M | -0.03M | -0.00M | 1.05M |
|
Non Operating Income
|
0.04M | 0.58M | -0.03M | 0.17M | -0.01M | 0.06M | 0.01M | 0.06M | -0.02M | -0.01M | -0.01M | | | | | | | | -0.02M | 0.06M | -0.02M | -0.02M | -0.00M | 0.04M | -0.00M | -0.06M | -0.06M | -0.01M | -0.03M | 0.04M | 0.01M | 0.03M | -0.01M | 0.02M | 0.01M | 0.01M | -0.01M | -0.02M | -0.09M | -0.01M | -0.04M | -0.02M | 0.02M | 0.04M | 0.01M | -0.04M | 0.02M | -0.01M | -0.02M | -0.00M | -0.01M | 0.01M | -0.00M | -0.01M | -0.03M | 0.04M | -0.03M | -0.00M | 1.05M |
|
EBT
|
-1.51M | -0.76M | -0.95M | -0.20M | 0.10M | -1.38M | -1.34M | -0.78M | -0.29M | -0.80M | -1.46M | 1.29M | 2.49M | 2.87M | 2.91M | 0.69M | 0.85M | 0.68M | 0.32M | -1.03M | -3.01M | -3.08M | -0.75M | -1.42M | -2.65M | -0.84M | 0.01M | 0.07M | 0.18M | 0.20M | -1.51M | -0.61M | -3.20M | 0.05M | -0.41M | 0.26M | 0.26M | -2.88M | -0.11M | -1.96M | -0.70M | 0.57M | 0.72M | 0.75M | 2.27M | 5.80M | 0.60M | 3.74M | 4.15M | 6.12M | 4.69M | 6.11M | -1.46M | 3.12M | 0.81M | -1.25M | -0.87M | -2.99M | -2.84M |
|
Tax Provisions
|
0.00M | 0.01M | -0.00M | -0.06M | -0.03M | -0.01M | 0.02M | 0.00M | 0.00M | 0.02M | | 0.01M | 0.00M | 0.02M | -0.01M | 0.02M | 0.07M | -0.00M | 0.02M | 0.02M | -0.03M | -0.00M | 0.00M | 0.03M | 0.00M | -0.01M | -0.01M | 0.01M | -0.09M | 0.01M | 0.00M | 0.02M | -0.00M | 0.01M | 0.01M | 0.01M | 0.01M | -0.06M | 0.21M | 0.00M | 0.03M | | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | -20.74M | 0.15M | -0.22M | -0.23M | -0.09M | -0.75M |
|
Profit After Tax
|
-1.52M | -0.77M | -0.95M | -0.16M | 0.12M | -1.37M | -1.36M | -0.78M | -0.30M | -0.81M | -1.46M | -0.85M | 0.14M | 0.21M | 0.24M | -2.11M | -1.73M | -1.90M | 0.29M | -1.05M | -2.98M | -3.06M | -0.76M | -1.45M | -2.65M | -0.80M | 0.01M | 0.06M | 0.27M | 0.19M | -1.51M | -0.63M | -3.20M | 0.11M | -0.41M | 0.25M | 0.24M | -2.88M | 0.11M | -1.97M | -0.73M | 0.57M | 0.70M | 0.72M | 2.24M | 5.79M | 0.59M | 3.73M | 4.13M | 6.11M | 4.67M | 6.09M | -1.47M | 23.86M | 0.66M | -1.03M | -0.64M | -2.90M | -2.08M |
|
Income from Continuing Operations
|
-1.52M | -0.77M | -0.95M | -0.14M | 0.12M | -1.37M | -1.36M | -0.78M | -0.30M | -0.81M | -1.46M | 1.28M | 2.49M | 2.85M | 2.92M | 0.68M | 0.79M | 0.68M | 0.29M | -1.05M | -2.98M | -3.08M | -0.76M | -1.45M | -2.65M | -0.83M | 0.01M | 0.06M | 0.27M | 0.19M | -1.51M | -0.63M | -3.20M | 0.04M | -0.41M | 0.25M | 0.24M | -2.81M | -0.32M | -1.97M | -0.73M | 0.57M | 0.70M | 0.72M | 2.24M | 5.79M | 0.59M | 3.73M | 4.13M | 6.11M | 4.67M | 6.09M | -1.47M | 23.86M | 0.66M | -1.03M | -0.64M | -2.90M | -2.08M |
|
Consolidated Net Income
|
-1.52M | -0.77M | -0.95M | -0.14M | 0.12M | -1.37M | -1.36M | -0.78M | -0.30M | -0.81M | -1.46M | 1.28M | 2.49M | 2.85M | 2.92M | 0.68M | 0.79M | 0.68M | 0.29M | -1.05M | -2.98M | -3.08M | -0.76M | -1.45M | -2.65M | -0.83M | 0.01M | 0.06M | 0.27M | 0.19M | -1.51M | -0.63M | -3.20M | 0.04M | -0.41M | 0.25M | 0.24M | -2.81M | -0.32M | -1.97M | -0.73M | 0.57M | 0.70M | 0.72M | 2.24M | 5.79M | 0.59M | 3.73M | 4.13M | 6.11M | 4.67M | 6.09M | -1.47M | 23.86M | 0.66M | -1.03M | -0.64M | -2.90M | -2.08M |
|
Income towards Parent Company
|
-1.52M | -0.77M | -0.95M | -0.14M | 0.12M | -1.37M | -1.36M | -0.78M | -0.30M | -0.81M | -1.46M | 1.28M | 2.49M | 2.85M | 2.92M | 0.68M | 0.79M | 0.68M | 0.29M | -1.05M | -2.98M | -3.08M | -0.76M | -1.45M | -2.65M | -0.83M | 0.01M | 0.06M | 0.27M | 0.19M | -1.51M | -0.63M | -3.20M | 0.04M | -0.41M | 0.25M | 0.24M | -2.81M | -0.32M | -1.97M | -0.73M | 0.57M | 0.70M | 0.72M | 2.24M | 5.79M | 0.59M | 3.73M | 4.13M | 6.11M | 4.67M | 6.09M | -1.47M | 23.86M | 0.66M | -1.03M | -0.64M | -2.90M | -2.08M |
|
Net Income towards Common Stockholders
|
-1.52M | -0.77M | -0.95M | -0.14M | 0.12M | -1.37M | -1.36M | -0.78M | -0.30M | -0.81M | -1.46M | 1.28M | 2.49M | 2.85M | 2.92M | 0.68M | 0.79M | 0.68M | 0.29M | -1.05M | -2.98M | -3.08M | -0.76M | -1.45M | -2.65M | -0.83M | 0.01M | 0.06M | 0.27M | 0.19M | -1.51M | -0.63M | -3.20M | 0.04M | -0.41M | 0.25M | 0.24M | -2.81M | -0.32M | -1.97M | -0.73M | 0.57M | 0.70M | 0.72M | 2.24M | 5.79M | 0.59M | 3.73M | 4.13M | 6.11M | 4.67M | 6.09M | -1.47M | 23.86M | 0.66M | -1.03M | -0.64M | -2.90M | -2.08M |
|
EPS (Basic)
|
-0.17 | -0.09 | -0.11 | -0.02 | 0.01 | -0.15 | -0.15 | -0.09 | -0.03 | -0.09 | -0.16 | -0.08 | 0.01 | 0.02 | 0.02 | -0.18 | -0.14 | -0.15 | 0.02 | -0.08 | -0.23 | -0.23 | -0.06 | -0.09 | -0.16 | -0.04 | 0.00 | 0.00 | 0.01 | 0.01 | -0.07 | -0.03 | -0.14 | 0.00 | -0.02 | 0.01 | 0.01 | -0.13 | -0.01 | -0.08 | -0.03 | 0.02 | 0.03 | 0.03 | 0.08 | 0.21 | 0.02 | 0.14 | 0.15 | 0.21 | 0.16 | 0.21 | -0.05 | 1.47 | 0.02 | -0.03 | -0.02 | -0.10 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
-0.17 | -0.09 | -0.11 | -0.01 | 0.01 | -0.15 | -0.15 | -0.09 | -0.03 | -0.09 | -0.16 | 0.13 | -0.01 | 0.02 | 245.94 | -0.08 | -0.14 | 0.06 | 0.02 | | | -0.23 | -0.06 | -0.09 | -0.16 | -51.02 | 0.43 | 2.62 | 0.01 | 8.38 | -0.07 | -0.03 | -0.14 | 2.01 | -18.19 | -0.02 | 0.01 | -0.12 | -13.77 | -0.08 | -0.03 | 0.02 | 0.03 | 0.03 | 0.08 | 0.20 | 0.02 | 0.13 | 0.14 | 0.21 | 0.16 | 0.20 | -0.05 | 0.81 | 0.02 | -0.03 | -0.02 | -0.10 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
8.66M | 8.68M | 8.83M | 8.83M | 8.93M | 8.93M | 9.06M | 9.06M | 9.18M | 9.24M | 9.36M | 10.52M | 10.71M | 10.97M | 11.04M | 11.50M | 12.67M | 12.71M | 12.99M | 12.99M | 13.16M | 13.16M | 13.33M | 16.36M | 16.64M | 16.79M | 21.42M | 21.54M | 21.80M | 21.95M | 22.22M | 22.25M | 22.36M | 22.56M | 22.72M | 22.74M | 22.92M | 23.01M | 23.29M | 23.31M | 23.49M | 23.60M | 24.17M | 26.56M | 26.84M | 26.92M | 27.34M | 27.50M | 27.76M | 28.34M | 28.76M | 28.80M | 28.85M | 28.91M | 29.01M | 29.63M | 29.71M | 29.77M | 29.92M |
|
Shares Outstanding (Diluted Average)
|
0.01M | 0.01M | 0.01M | 8.78M | 9.10M | 8.98M | 9.05M | 0.01M | 9.17M | 0.01M | 0.01M | 9.55M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 12.05M | 0.01M | | | 13.09M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 22.88M | 0.02M | 23.40M | 23.52M | 23.46M | 25.36M | 28.34M | 28.85M | 27.77M | 28.79M | 0.03M | 29.37M | 29.21M | 29.63M | 29.77M | 29.67M | 29.62M | 29.63M | 29.66M | 29.73M | 29.58M | 29.92M |
|
EBITDA
|
-1.56M | -1.34M | -0.92M | -0.37M | -0.88M | -1.44M | -1.35M | -0.84M | -0.26M | -0.77M | -1.43M | 1.29M | 2.49M | 2.87M | 2.91M | 0.69M | 0.85M | 0.68M | 0.48M | -0.94M | -2.82M | -2.87M | -0.57M | -1.28M | -2.47M | -0.61M | 0.17M | 0.19M | 0.31M | 0.25M | -1.44M | -0.56M | -3.12M | 0.12M | -0.43M | 0.25M | 0.26M | -2.84M | -2.19M | -1.94M | -0.65M | 0.60M | -0.99M | 0.72M | 2.26M | 5.82M | 0.46M | 3.48M | 3.79M | 5.64M | 4.12M | 5.47M | -2.05M | 2.54M | 0.16M | -1.51M | -1.12M | -3.20M | -4.07M |
|
Interest Expenses
|
| | | | | | | 0.00M | 0.01M | 0.01M | 0.02M | | | | | | | | 0.14M | 0.14M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.14M | 0.11M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.02M | -0.01M | -0.00M | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 0.42% | 28.00% | | 0.58% | | | | | | 0.93% | 0.08% | 0.77% | | 2.74% | 7.75% | | 7.26% | | 1.10% | 0.03% | | | | 1.31% | | 20.00% | | 4.02% | | | 0.06% | 11.76% | | 2.33% | 5.41% | 2.16% | | | | | 3.20% | 4.53% | 1.06% | 0.17% | 2.32% | 0.48% | 0.41% | 0.18% | 0.34% | 0.33% | | | 18.92% | 17.43% | 26.43% | 2.91% | 26.52% |