|
Revenue
|
| | 5.48M | 5.40M | 6.24M | 7.34M | 6.04M | -12.07M | 1.06M | 0.62M | 0.60M | 0.94M | 0.50M | 0.82M | 1.69M | 1.94M | 2.41M | 1.16M | 1.57M | 1.22M | 1.19M | 3.27M | 1.12M | 0.70M | 2.38M | 2.64M | 2.16M | 1.90M | 2.28M | 1.92M | 1.85M |
|
Gross Profit
|
| | 5.18M | 4.52M | 5.58M | 6.30M | 5.34M | -11.24M | 0.98M | 0.56M | 0.54M | 0.86M | 0.46M | 0.74M | 1.60M | 1.87M | 2.34M | 1.10M | 1.51M | 1.17M | 1.14M | 3.20M | 1.07M | 0.64M | 2.33M | 2.59M | 2.07M | 1.81M | 2.24M | 1.84M | 1.77M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.17M | 0.16M | 0.34M | 0.18M | 0.17M | 0.17M |
|
Selling, General & Administrative
|
0.15M | | 3.87M | 8.35M | 4.32M | 4.25M | 4.69M | -2.83M | 3.45M | 2.32M | 2.27M | 8.24M | 3.91M | 3.34M | 3.39M | 3.39M | 3.45M | 2.77M | 2.40M | 2.01M | 2.54M | 2.22M | 0.89M | 1.91M | 2.86M | 5.24M | 1.31M | 3.95M | 5.48M | 6.02M | 7.18M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.09M | 0.12M | 0.10M | 0.12M | 0.08M | 0.10M | 0.12M | 0.02M | 0.10M | 0.11M | 0.11M | 0.10M | | | |
|
Other Operating Expenses
|
| | 8.03M | 3.29M | 5.77M | 5.83M | 5.17M | -5.30M | 5.97M | 2.94M | -0.00M | 0.18M | 0.06M | -0.04M | 0.05M | -496.00 | -0.01M | -0.07M | 0.03M | 0.20M | 0.03M | -0.69M | 0.08M | -1.09M | -0.01M | 2.41M | 1.76M | 11.67M | 1.87M | 1.83M | 1.83M |
|
Operating Expenses
|
0.15M | | 11.90M | 11.63M | 10.09M | 10.08M | 9.86M | -8.12M | 9.42M | 5.26M | 4.41M | 15.85M | 5.38M | 5.01M | 5.62M | 5.70M | 6.16M | 4.78M | 3.27M | 3.91M | 3.85M | 4.66M | 1.76M | 3.98M | 5.05M | 7.93M | 3.34M | 16.06M | 7.53M | 8.01M | 9.18M |
|
Operating Income
|
-0.15M | | -6.42M | -16.04M | -3.85M | -2.74M | -3.82M | -3.94M | -8.37M | -4.64M | -3.81M | -14.91M | -4.88M | -4.19M | -3.93M | -3.76M | -3.75M | -3.62M | -1.70M | -2.70M | -2.66M | -1.40M | -0.64M | -1.91M | -2.68M | -5.29M | -1.18M | -14.16M | -5.25M | -6.09M | -7.33M |
|
EBIT
|
-0.15M | 0.52M | -6.42M | -16.04M | -3.85M | -2.74M | -3.82M | -3.94M | -8.37M | -4.64M | -3.81M | -14.91M | -4.88M | -4.19M | -3.93M | -3.76M | -3.75M | -3.62M | -1.70M | -2.70M | -2.66M | -1.40M | -0.64M | -1.91M | -2.68M | -5.29M | -1.18M | -14.16M | -5.25M | -6.09M | -7.33M |
|
Non Operating Investment Income
|
0.06M | 0.00M | 0.00M | 889.00 | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | 0.37M | 0.79M | -0.11M |
|
Interest & Investment Income
|
0.42M | 0.63M | 0.68M | 0.75M | 0.81M | 0.82M | | | | | | | | | | | | | | | | 0.73M | 0.72M | 0.79M | 0.86M | 1.04M | 1.03M | 0.72M | 0.86M | 1.02M | 1.36M |
|
Other Non Operating Income
|
0.48M | | 0.11M | -0.60M | 0.82M | 0.01M | -0.02M | -0.00M | | | -1.73M | -1.70M | | -0.10M | 0.96M | | -0.00M | -0.07M | 0.06M | 0.95M | 0.76M | -0.01M | -388.00 | 0.03M | -0.01M | 0.35M | -1.21M | 0.83M | -0.57M | -0.54M | 0.32M |
|
Non Operating Income
|
0.48M | | -0.35M | -1.91M | 0.82M | -0.07M | -0.44M | -0.59M | -0.69M | -6.11M | -3.23M | -4.04M | -0.10M | -0.14M | 0.96M | 163.00 | -0.00M | -0.07M | 0.06M | 0.95M | 0.76M | -0.01M | -388.00 | 2.99M | 0.85M | 1.41M | -3.18M | 1.23M | 0.35M | 1.26M | 1.94M |
|
EBT
|
0.33M | 0.52M | -6.76M | -6.64M | -3.85M | -2.81M | -4.25M | -4.58M | -9.10M | -10.88M | -6.55M | -19.58M | -5.00M | 14.30M | -3.94M | -3.75M | -3.75M | -3.62M | -1.70M | -2.70M | -2.66M | -0.66M | 0.08M | -1.09M | -1.83M | -3.88M | -4.36M | -12.93M | -4.90M | -4.83M | -5.40M |
|
Tax Provisions
|
0.09M | 0.15M | 0.16M | 0.18M | 0.19M | 0.20M | | | | | | | | | | | | | | | | | | | | | -0.33M | -0.09M | | | |
|
Profit After Tax
|
0.23M | 0.37M | -6.69M | -6.64M | 0.33M | 0.34M | -4.25M | -5.82M | -9.05M | -10.88M | -7.04M | -18.95M | -4.97M | -4.33M | 74.30M | -5.16M | -3.75M | -3.69M | -1.64M | -1.74M | -1.89M | -0.69M | 0.08M | 0.27M | -1.83M | -3.88M | -4.03M | -12.83M | -4.90M | -4.83M | -5.40M |
|
Equity Income
|
| | | | | | | | | | | -5.00M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -0.08M | | | | | | | | | | | | | | 3.75M | 3.69M | | | 1.89M | 0.69M | | | -0.13M | -0.08M | -681.00 | -5.61M | -0.06M | -0.02M | -0.04M |
|
Income from Continuing Operations
|
0.23M | 0.37M | -6.92M | -6.82M | -4.04M | -3.01M | -4.25M | -4.58M | -9.10M | -10.88M | -6.55M | -19.58M | -5.00M | 14.30M | -3.94M | -3.75M | -3.75M | -3.62M | -1.70M | -2.70M | -2.66M | -0.66M | 0.08M | -1.09M | -1.83M | -3.88M | -4.03M | -12.83M | -4.90M | -4.83M | -5.40M |
|
Consolidated Net Income
|
0.23M | 0.37M | -6.92M | -6.82M | -4.04M | -3.01M | -4.25M | -4.58M | 0.27M | -0.14M | 0.49M | 0.09M | 1.64M | 1.39M | 80.43M | -2.50M | -3.75M | -3.62M | -1.70M | -2.70M | -2.66M | -0.66M | 0.08M | -1.09M | -1.83M | -3.88M | -4.03M | -12.83M | -4.90M | -4.83M | -5.40M |
|
Income towards Parent Company
|
0.23M | 0.37M | -6.92M | -6.82M | -4.04M | -3.01M | -4.25M | -4.58M | 0.27M | -0.14M | 0.49M | 0.09M | 1.64M | 1.39M | 80.43M | -2.50M | -3.75M | -3.62M | -1.70M | -2.70M | -2.66M | -0.66M | 0.08M | -1.09M | -1.83M | -3.88M | -4.03M | -12.83M | -4.90M | -4.83M | -5.40M |
|
Net Income towards Common Stockholders
|
0.23M | 0.37M | -6.92M | -6.82M | -4.04M | -3.01M | -4.25M | -4.58M | 0.27M | -10.88M | 0.49M | 0.09M | -4.97M | -4.33M | 80.43M | -2.50M | -3.75M | -3.69M | -1.70M | -2.70M | -1.89M | -0.69M | 0.08M | -0.93M | -1.70M | -3.80M | -4.03M | -7.23M | -4.84M | -4.81M | -5.36M |
|
EPS (Basic)
|
-0.03 | 0.02 | -0.58 | -1.46 | -0.33 | -0.24 | -0.24 | -0.17 | -0.38 | -0.41 | -0.24 | -0.59 | -0.13 | -0.11 | -0.08 | -0.10 | -0.10 | -0.09 | -0.04 | -0.05 | -0.05 | -0.02 | 0.00 | -0.02 | -0.04 | -0.09 | -0.11 | -0.18 | -0.11 | -0.12 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | 0.02 | 0.00 | -0.13 | -0.13 | -0.08 | -0.10 | -0.10 | -0.10 | -0.04 | -0.05 | -0.05 | -0.02 | 0.00 | -0.02 | -0.04 | -0.09 | -0.11 | -0.18 | -0.11 | -0.12 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
17.70M | | 17.70M | 17.70M | 17.70M | 17.70M | 8.45M | 23.18M | 23.93M | 25.18M | 29.18M | 35.11M | 35.11M | 39.16M | 39.22M | 39.14M | 39.14M | 39.12M | 39.09M | 39.09M | 39.09M | 37.40M | 37.00M | 36.84M | 44.14M | 45.52M | 38.19M | 38.02M | 44.11M | 38.02M | 38.02M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 29.63M | 28.69M | 38.96M | 38.96M | 39.06M | 39.00M | 39.06M | 39.12M | 39.09M | 39.07M | 37.92M | 37.56M | 37.35M | 37.22M | 38.86M | 43.21M | 39.75M | 40.37M | 43.51M | 41.40M | 40.90M |
|
EBITDA
|
-0.15M | 0.52M | -6.42M | -16.04M | -3.85M | -2.74M | -3.82M | -3.94M | -8.37M | -4.64M | -3.81M | -14.91M | -3.31M | -2.91M | 74.28M | -3.76M | -3.74M | -3.76M | -1.67M | -2.70M | -1.89M | -0.69M | 0.08M | -1.91M | -2.68M | -5.29M | -1.18M | -14.16M | -5.25M | -6.09M | -7.33M |
|
Interest Expenses
|
| | 0.56M | 0.24M | | 0.07M | 0.45M | 0.56M | 0.68M | 0.86M | 1.49M | 2.52M | 0.15M | 0.10M | 0.01M | -659.00 | | | | | | | 0.13M | | | | | | | | |
|
Shares Outstanding
|
11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 11.60M | 23.18M | 23.18M | 23.93M | 28.35M | 31.99M | 38.51M | 39.16M | 39.16M | 39.14M | 39.12M | 39.12M | 39.12M | 39.09M | 39.09M | 39.09M | 39.09M | 39.09M | 39.09M | 47.80M | 40.47M | 40.39M | 46.39M | 46.30M | 40.30M | 40.29M |
|
Tax Rate
|
28.74 | 28.70 | | | | | | | | | | | | | | | | | | | | | | | | | 7.63 | 0.72 | | | |