|
Revenue
|
33.22M | 47.74M | 43.34M | 43.08M | 50.47M | 79.10M | 82.65M | 64.47M | 60.77M | 70.76M | 70.11M | 45.89M | 43.68M | 54.44M | 50.89M | 42.20M | 43.45M | 57.93M | 53.42M | 46.30M | 41.64M | 60.23M | 58.51M | 61.94M | 29.70M | 57.20M |
|
Cost of Revenue
|
19.55M | 28.65M | 24.22M | 23.94M | 26.74M | 42.02M | 45.28M | 35.82M | 31.79M | 37.72M | 38.01M | 25.77M | 24.64M | 28.47M | 26.91M | 23.13M | 23.73M | 31.44M | 30.59M | 26.91M | 22.72M | 31.32M | 32.38M | 36.63M | 15.84M | 31.10M |
|
Gross Profit
|
13.67M | 19.09M | 19.12M | 19.14M | 23.73M | 37.07M | 37.37M | 28.65M | 28.98M | 33.04M | 32.09M | 20.12M | 19.04M | 25.96M | 23.99M | 19.07M | 19.72M | 26.49M | 22.83M | 19.38M | 18.93M | 28.91M | 26.12M | 25.31M | 13.86M | 26.10M |
|
Research & Development
|
1.33M | 1.19M | 1.34M | 1.12M | 1.23M | 1.93M | 1.48M | 0.74M | 1.52M | 1.46M | 1.38M | 1.15M | 1.76M | 1.56M | 1.57M | 1.47M | 1.60M | 1.68M | 1.79M | 1.79M | 1.67M | 1.87M | 1.95M | 2.22M | 1.96M | 1.22M |
|
Selling, General & Administrative
|
11.84M | 9.41M | 9.04M | 11.01M | 9.49M | 9.90M | 10.59M | 11.28M | 10.04M | 10.62M | 10.37M | 10.22M | 11.06M | 10.62M | 10.89M | 10.04M | 10.15M | 9.42M | 9.46M | 9.99M | 8.44M | 9.00M | 8.85M | 9.85M | 8.20M | 8.45M |
|
Other Operating Expenses
|
7.72M | 9.96M | 10.56M | 109.28M | 10.54M | 15.68M | 15.12M | 15.35M | 13.20M | 15.66M | 15.63M | 79.53M | 11.78M | 13.92M | 14.52M | 11.56M | 12.05M | 15.41M | 14.46M | 13.12M | 11.38M | 14.97M | 15.02M | 14.19M | 10.52M | 14.33M |
|
Operating Expenses
|
20.89M | 20.56M | 20.94M | 121.42M | 21.27M | 27.51M | 27.19M | 27.37M | 24.76M | 27.74M | 27.37M | 90.90M | 24.60M | 26.10M | 26.99M | 23.08M | 23.80M | 26.51M | 25.72M | 24.89M | 21.50M | 25.84M | 25.82M | 26.26M | 20.68M | 24.01M |
|
Operating Income
|
-7.22M | -1.47M | -1.82M | -102.28M | 2.46M | 9.56M | 10.18M | 1.28M | 4.22M | 5.30M | 4.72M | -70.77M | -5.56M | -0.13M | -3.00M | -4.00M | -4.08M | -0.02M | -2.88M | -5.51M | -2.57M | 3.07M | 0.30M | -0.95M | -6.82M | 2.09M |
|
EBIT
|
-7.22M | -1.47M | -1.82M | -102.28M | 2.46M | 9.56M | 10.18M | 1.28M | 4.22M | 5.30M | 4.72M | -70.77M | -5.56M | -0.13M | -3.00M | -4.00M | -4.08M | -0.02M | -2.88M | -5.51M | -2.57M | 3.07M | 0.30M | -0.95M | -6.82M | 2.09M |
|
Interest & Investment Income
|
0.94M | 1.18M | 1.52M | 1.32M | 0.34M | 0.06M | -0.05M | -0.04M | -0.05M | -0.05M | -0.07M | -0.16M | -0.19M | -0.24M | -0.21M | -0.12M | -0.01M | 0.01M | -0.07M | 0.11M | 0.15M | -0.01M | -0.12M | 0.04M | 0.01M | -0.07M |
|
Other Non Operating Income
|
-0.00M | -0.01M | 0.01M | -0.02M | 0.08M | 0.13M | 0.14M | 0.14M | 0.13M | 0.62M | 0.26M | 0.31M | 0.24M | 0.58M | 0.23M | 0.14M | 0.04M | 0.05M | 0.05M | -0.00M | 0.08M | 0.06M | 0.05M | -0.05M | 0.04M | 0.06M |
|
Non Operating Income
|
0.94M | 1.17M | 1.53M | 1.30M | 0.42M | 0.18M | 0.14M | 0.10M | 0.13M | 0.62M | 0.26M | 0.31M | 0.24M | 0.58M | 0.23M | 0.14M | 0.04M | 0.06M | 0.05M | 0.04M | 0.23M | 0.06M | -0.08M | -0.01M | 0.04M | 0.06M |
|
EBT
|
-6.28M | -0.30M | -0.30M | -100.97M | 2.88M | 9.75M | 10.27M | 1.39M | 4.31M | 5.87M | 4.92M | -70.62M | -5.51M | 0.21M | 2.99M | -3.99M | -4.06M | 0.04M | -2.90M | -5.40M | -2.34M | 3.12M | 0.23M | -0.96M | -6.78M | 2.08M |
|
Tax Provisions
|
-1.30M | 0.09M | -0.15M | -10.25M | 1.10M | 2.41M | 2.24M | 3.70M | 0.85M | 1.30M | 1.15M | 6.04M | 0.19M | -0.16M | -0.12M | -0.15M | 0.06M | -0.04M | 0.01M | -0.10M | 0.02M | 0.01M | 0.06M | 0.03M | 0.05M | |
|
Profit After Tax
|
-4.98M | -0.39M | -0.15M | -90.67M | 1.79M | 7.34M | 8.03M | 1.25M | 3.46M | 4.58M | 3.77M | -76.69M | -5.70M | 0.37M | -2.86M | -3.84M | -4.11M | 0.08M | -2.91M | -5.30M | -2.37M | 3.11M | 0.17M | -0.99M | -6.83M | 2.08M |
|
Income from Continuing Operations
|
-4.98M | -0.39M | -0.15M | -90.72M | 1.78M | 7.34M | 8.03M | -2.31M | 3.46M | 4.57M | 3.77M | -76.67M | -5.70M | 0.37M | 3.11M | -3.84M | -4.11M | 0.08M | -2.91M | -5.30M | -2.37M | 3.11M | 0.17M | -0.99M | -6.83M | 2.08M |
|
Consolidated Net Income
|
-4.98M | -0.39M | -0.15M | -90.72M | 1.78M | 7.34M | 8.03M | -2.31M | 3.46M | 4.57M | 3.77M | -76.67M | -5.70M | 0.37M | 3.11M | -3.84M | -4.11M | 0.08M | -2.91M | -5.30M | -2.37M | 3.11M | 0.17M | -0.99M | -6.83M | 2.08M |
|
Income towards Parent Company
|
-4.98M | -0.39M | -0.15M | -90.72M | 1.78M | 7.34M | 8.03M | -2.31M | 3.46M | 4.57M | 3.77M | -76.67M | -5.70M | 0.37M | 3.11M | -3.84M | -4.11M | 0.08M | -2.91M | -5.30M | -2.37M | 3.11M | 0.17M | -0.99M | -6.83M | 2.08M |
|
Net Income towards Common Stockholders
|
-4.98M | -0.39M | -0.15M | -90.72M | 1.79M | 7.34M | 8.03M | -2.31M | 3.46M | 4.57M | 3.77M | -76.67M | -5.70M | 0.37M | 3.11M | -3.84M | -4.11M | 0.08M | -2.91M | -5.30M | -2.37M | 3.11M | 0.17M | -0.99M | -6.83M | 2.08M |
|
EPS (Basic)
|
-0.36 | | | | 0.13 | | | | | | | -5.50 | -0.42 | 0.03 | 0.21 | -0.29 | -0.31 | 0.01 | -0.23 | -0.41 | -0.18 | 0.24 | 0.01 | -0.08 | -0.54 | 0.16 |
|
EPS (Weighted Average and Diluted)
|
-0.36 | | | | 0.13 | | | | | | | -5.50 | -0.42 | 0.03 | 0.21 | -0.29 | -0.31 | 0.01 | -0.23 | -0.41 | -0.18 | 0.24 | 0.01 | -0.08 | -0.54 | 0.16 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 13.93M | 13.44M | 13.46M | 13.41M | 13.37M | 13.19M | 13.10M | 13.03M | 12.97M | 12.87M | 12.86M | | 12.81M | 12.72M | 12.68M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 13.93M | 13.44M | 13.59M | 13.41M | 13.37M | 13.19M | 13.26M | 13.03M | 12.97M | 12.87M | 13.21M | | 12.81M | 12.72M | 12.87M |
|
EBITDA
|
-7.22M | -1.47M | -1.82M | -102.28M | 2.46M | 9.56M | 10.18M | 1.28M | 4.22M | 5.30M | 4.72M | -70.77M | -5.56M | -0.13M | -3.00M | -4.00M | -4.08M | -0.02M | -2.88M | -5.51M | -2.57M | 3.07M | 0.30M | -0.95M | -6.82M | 2.09M |
|
Tax Rate
|
20.69% | -31.44% | 50.34% | 10.15% | 38.14% | 24.71% | 21.84% | 266.31% | 19.72% | 22.16% | 23.38% | -8.56% | -3.43% | -77.03% | -4.18% | 3.79% | -1.36% | -108.11% | -0.45% | 1.81% | -0.94% | 0.38% | 25.55% | -3.23% | -0.77% | |