|
Revenue
|
| | | | 19.97M | 18.89M | 18.58M | 19.43M | 58.05M | 51.28M | 48.19M | 89.40M | 50.81M | 49.45M | 51.81M | 60.02M | 57.96M | 53.13M | 57.24M |
|
Cost of Revenue
|
| | | | 0.22M | 0.22M | 0.24M | 0.49M | 0.53M | 0.57M | 0.66M | 0.47M | 0.77M | 1.20M | 0.69M | 1.05M | 0.68M | 1.13M | 0.92M |
|
Gross Profit
|
| | | | 19.75M | 18.67M | 18.34M | 18.93M | 57.52M | 50.72M | 47.53M | 88.93M | 50.05M | 48.25M | 51.12M | 58.97M | 57.28M | 52.00M | 56.32M |
|
Research & Development
|
| | | | 1.44M | 1.42M | 1.72M | 1.75M | 3.83M | 4.11M | 3.81M | 4.59M | 4.31M | 4.81M | 4.58M | 6.16M | 5.55M | 5.24M | 4.30M |
|
Selling, General & Administrative
|
| | | | 0.32M | 0.34M | 0.38M | 0.45M | 1.43M | 2.54M | 7.46M | 8.07M | 2.02M | 2.74M | 1.91M | 10.78M | 2.96M | 4.87M | 18.18M |
|
Other Operating Expenses
|
| | | | 16.07M | 14.91M | 15.57M | 19.32M | 93.05M | 54.34M | 58.77M | 90.36M | 55.67M | 52.84M | 51.17M | 100.58M | 59.18M | 69.74M | 59.34M |
|
Operating Expenses
|
| | | | 18.80M | 17.81M | 18.96M | 22.62M | 101.48M | 64.34M | 73.25M | 107.08M | 65.48M | 64.41M | 61.32M | 121.46M | 71.45M | 83.27M | 85.73M |
|
Operating Income
|
| | | | 1.17M | 1.08M | -0.38M | -3.19M | -43.44M | -13.06M | -25.07M | -17.68M | -14.67M | -14.96M | -9.51M | -61.45M | -13.49M | -30.15M | -28.50M |
|
EBIT
|
| | | | 1.17M | 1.08M | -0.38M | -3.19M | -43.44M | -13.06M | -25.07M | -17.68M | -14.67M | -14.96M | -9.51M | -61.45M | -13.49M | -30.15M | -28.50M |
|
Non Operating Investment Income
|
| | | | -0.02M | 0.04M | -0.04M | -3.65M | 3.07M | -5.15M | -1.96M | -11.82M | -3.66M | 11.36M | 5.59M | -20.97M | -6.20M | 4.12M | 3.74M |
|
Interest & Investment Income
|
| | | | -0.07M | -0.10M | -0.13M | 0.31M | | | | | 0.26M | 0.56M | 2.64M | 1.97M | 0.52M | 0.30M | 0.32M |
|
Other Non Operating Income
|
| | | | -0.00M | 0.01M | -0.06M | 0.00M | 0.06M | -0.71M | -0.09M | -3.01M | -0.03M | 0.01M | 0.83M | -5.68M | -0.60M | -0.15M | -1.65M |
|
Non Operating Income
|
| | | | -0.00M | 0.01M | -0.06M | 0.00M | 0.06M | -0.71M | -0.09M | -3.01M | -0.03M | 0.01M | 0.83M | -5.68M | -0.60M | -0.15M | -1.65M |
|
EBT
|
| | | | 1.08M | 1.02M | -0.61M | -6.96M | -85.64M | 12.68M | -174.55M | -74.24M | 22.45M | -10.12M | -76.89M | -147.56M | -4.49M | -34.75M | -56.92M |
|
Tax Provisions
|
| | | | 0.20M | 0.11M | 0.08M | 0.14M | 4.65M | -15.45M | -1.78M | 2.04M | 0.36M | -0.76M | -9.48M | -11.19M | -1.61M | -4.71M | 30.09M |
|
Profit After Tax
|
| | | | 0.90M | 0.96M | -0.70M | -7.19M | 21.75M | 42.74M | -172.77M | -76.29M | 29.69M | -9.37M | -115.31M | -71.71M | -2.88M | -30.04M | -106.95M |
|
Income from Non-Controlling Interests
|
| | | | -0.01M | -0.05M | -0.02M | -0.03M | -21.55M | -14.61M | -87.84M | -26.37M | -7.60M | -2.96M | -42.77M | -17.93M | -4.79M | -5.68M | -22.82M |
|
Income from Continuing Operations
|
| | | | 0.88M | 0.91M | -0.70M | -7.10M | -90.29M | 28.13M | -172.77M | -76.29M | 22.09M | -9.37M | -67.40M | -136.38M | -2.88M | -30.04M | -87.01M |
|
Consolidated Net Income
|
| | | | 0.88M | 0.91M | -0.70M | -7.10M | -90.29M | 28.13M | -172.77M | -76.29M | 22.09M | -9.37M | -47.91M | -136.38M | -2.88M | -30.04M | -19.95M |
|
Income towards Parent Company
|
| | | | 0.88M | -0.26M | 8.22M | -9.10M | -90.29M | 28.13M | -172.77M | -76.29M | 22.09M | -9.37M | -47.91M | -136.38M | -2.88M | -30.04M | -19.95M |
|
Net Income towards Common Stockholders
|
| | | | 0.88M | -0.26M | 8.22M | -9.10M | -90.29M | 28.13M | -172.77M | -76.29M | 22.09M | -9.37M | -47.91M | -136.38M | -2.88M | -30.04M | -19.95M |
|
EPS (Basic)
|
| | | | 129.24 | 137.72 | -96.19 | -0.00M | -1.19 | 0.72 | -1.41 | -1.24 | 0.38 | -0.18 | -0.13 | -1.71 | -0.04 | -0.33 | -0.69 |
|
EPS (Weighted Average and Diluted)
|
| | | | 129.24 | 137.72 | -96.19 | -0.00M | -1.19 | 0.25 | -1.41 | -1.24 | 0.18 | -0.18 | -0.13 | -1.71 | -0.04 | -0.33 | -0.69 |
|
Shares Outstanding (Weighted Average)
|
12.65M | 34.50M | 34.50M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 57.55M | 59.29M | 63.57M | 61.40M | 66.72M | 71.74M | 86.40M | 79.69M | 94.88M | 99.92M | 102.09M |
|
Shares Outstanding (Diluted Average)
|
| 34.50M | 34.50M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 57.55M | 114.32M | 63.57M | 61.40M | 120.56M | 119.36M | 86.40M | 79.69M | 94.88M | 99.92M | 102.09M |
|
EBITDA
|
| | | | 0.62M | 0.28M | -1.22M | -6.70M | -80.62M | 46.98M | -182.68M | -57.92M | 27.31M | -7.60M | -115.69M | -61.45M | -13.49M | -30.15M | -28.50M |
|
Interest Expenses
|
| | | | | 0.00M | 0.01M | 0.41M | 3.26M | 3.37M | 3.67M | 4.20M | 4.84M | 4.85M | 5.19M | 7.27M | 0.15M | 0.00M | 0.13M |
|
Tax Rate
|
| | | | 18.54% | 10.75% | -13.36% | -2.04% | -5.43% | -121.78% | 1.02% | -2.75% | 1.62% | 7.47% | 12.33% | 7.58% | 35.87% | 13.55% | -52.85% |