|
Revenue
|
7.09M | 6.56M | 8.29M | 8.07M | 10.19M | 2.82M | 8.77M | 2.14M | 3.53M | 6.17M | | 4.07M | 6.83M | 5.82M | | 7.02M | 7.36M | 9.01M | 9.03M | | 0.47M | 1.46M | 2.37M | 2.42M | 3.11M | 3.10M | 3.67M | 3.11M | | | | | | |
|
Cost of Revenue
|
4.44M | 3.52M | 5.24M | 3.53M | 6.54M | 4.11M | 5.08M | 0.49M | 5.90M | 1.87M | 1.90M | 1.78M | 2.53M | 2.44M | | 3.85M | 5.99M | 3.96M | 6.14M | | | | | | | | | | | | | | | |
|
Gross Profit
|
2.65M | 3.04M | 3.05M | 4.54M | 3.65M | -1.29M | 3.69M | 1.65M | -2.37M | 4.30M | | 2.29M | 4.29M | 3.39M | | 3.17M | 1.38M | 5.05M | 2.90M | | | | | | | | | | | | | | | |
|
Research & Development
|
10.51M | 7.71M | 7.41M | 8.10M | 7.64M | 7.08M | 6.36M | 5.87M | 6.79M | 7.17M | 9.19M | 8.20M | 9.71M | 8.57M | | 7.29M | 7.73M | 7.60M | 9.40M | | 4.44M | 4.49M | 4.91M | 5.36M | 4.72M | 4.37M | 4.54M | 4.87M | 3.87M | 4.48M | 4.67M | | | |
|
Selling, General & Administrative
|
10.46M | 8.51M | 14.14M | 9.42M | 8.86M | 11.14M | 8.21M | 10.13M | 8.42M | 7.47M | 8.56M | 7.59M | 7.02M | 6.94M | | 7.33M | 6.54M | 3.86M | 12.66M | | 2.84M | 3.21M | 4.28M | 3.95M | 4.11M | 3.48M | 3.16M | 3.86M | 3.70M | 3.31M | 3.01M | | | |
|
Other Operating Expenses
|
| | | | | | | | | | 0.16M | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
20.96M | 16.23M | 21.55M | 17.52M | 16.49M | 18.22M | 14.57M | 16.00M | 15.21M | 14.65M | 17.74M | 15.79M | 16.74M | 15.51M | | 14.62M | 14.27M | 11.46M | 22.07M | | 7.28M | 7.71M | 9.19M | 9.31M | 8.83M | 7.85M | 7.71M | 8.72M | 7.56M | 7.78M | 7.68M | | | |
|
Operating Income
|
-18.31M | -13.19M | -18.50M | -12.98M | -12.85M | -90.53M | -14.55M | -12.13M | -14.65M | -10.35M | -16.82M | -13.50M | -12.44M | -12.13M | | -11.44M | -12.90M | -11.46M | -9.57M | | -6.81M | -6.25M | -6.82M | -6.89M | -5.72M | -4.75M | -4.04M | -5.61M | -7.56M | -7.78M | -7.68M | | | |
|
EBIT
|
-18.31M | -13.19M | -18.50M | -12.98M | -12.85M | -90.53M | -14.55M | -12.13M | -14.65M | -10.35M | -16.82M | -13.50M | -12.44M | -12.13M | | -11.44M | -12.90M | -11.46M | -9.57M | | -6.81M | -6.25M | -6.82M | -6.89M | -5.72M | -4.75M | -4.04M | -5.61M | -7.56M | -7.78M | -7.68M | | | |
|
Other Non Operating Income
|
-0.02M | 0.08M | -0.01M | 0.08M | -0.00M | -0.49M | -0.39M | -0.41M | -0.51M | -0.44M | -0.59M | -0.35M | -0.70M | | | -0.58M | -0.44M | | | | 0.00M | -0.70M | | -0.78M | -2.34M | -2.33M | -2.56M | -2.26M | 37.18M | -0.03M | | | | |
|
Non Operating Income
|
-0.02M | 0.08M | 2.06M | 0.08M | -0.00M | -0.49M | -0.39M | -0.41M | -0.51M | -0.44M | -0.59M | -0.35M | -0.70M | | | -0.58M | -0.44M | | | | 0.00M | -0.70M | -0.35M | -0.78M | -2.34M | -2.33M | -2.56M | -2.26M | -1.76M | -0.03M | 0.02M | | | |
|
EBT
|
-18.33M | -13.10M | -18.51M | -12.90M | -12.85M | -91.02M | -14.95M | -12.54M | -15.16M | -10.78M | -17.41M | -13.91M | -13.15M | -12.56M | | -11.44M | -12.90M | -12.08M | -9.57M | | -6.81M | -6.95M | -6.82M | -6.89M | -5.72M | -4.75M | -4.04M | -5.61M | -7.56M | -7.78M | -7.68M | | | |
|
Tax Provisions
|
-0.61M | -0.42M | -0.61M | -0.01M | -0.01M | -17.61M | -1.10M | -0.82M | -1.00M | -13.77M | -7.71M | | | | | | | -1.00M | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-17.72M | -12.68M | -17.90M | -12.89M | -12.84M | -73.41M | -14.95M | -11.71M | -14.17M | 37.87M | -9.70M | -13.85M | -13.14M | -12.56M | | -12.02M | -13.33M | -11.09M | -11.03M | | -6.80M | -6.95M | -7.17M | -7.67M | -8.06M | -7.08M | -6.60M | -7.88M | 28.01M | -7.81M | -4.64M | | | |
|
Income from Continuing Operations
|
-17.72M | -12.68M | -17.90M | -12.89M | -12.84M | -73.41M | -13.84M | -11.71M | -14.17M | 2.98M | -9.70M | -13.91M | -13.15M | -12.56M | | -11.44M | -12.90M | -11.09M | -9.57M | | -6.81M | -6.95M | -6.82M | -6.89M | -5.72M | -4.75M | -4.04M | -5.61M | -7.56M | -7.78M | -7.68M | | | |
|
Consolidated Net Income
|
-17.72M | -12.68M | -17.90M | -12.89M | -12.84M | 3.96M | 2.31M | 2.59M | 3.97M | 56.14M | 0.16M | 0.05M | 0.01M | 0.04M | | -11.44M | -12.90M | 5.16M | 1.86M | | -6.81M | 0.16M | 0.12M | 0.41M | 0.13M | 0.08M | 0.33M | 0.18M | 0.15M | 0.17M | 0.52M | | | |
|
Income towards Parent Company
|
-17.72M | -12.68M | -17.90M | -12.89M | -12.84M | 3.96M | 2.31M | 2.59M | 3.97M | 56.14M | 0.16M | 0.05M | 0.01M | 0.04M | | -11.44M | -12.90M | 5.16M | 1.86M | | -6.81M | 0.16M | 0.12M | 0.41M | 0.13M | 0.08M | 0.33M | 0.18M | 0.15M | 0.17M | 0.52M | | | |
|
Net Income towards Common Stockholders
|
-17.72M | -12.68M | -17.90M | -12.89M | -12.84M | 3.96M | 2.31M | 2.59M | 3.97M | 56.14M | 0.16M | 0.05M | 0.01M | 0.04M | | -11.44M | -12.90M | 5.16M | 1.86M | | -6.81M | 0.16M | 0.12M | 0.41M | 0.13M | 0.08M | 0.33M | 0.18M | 0.15M | 0.17M | 0.52M | | | |
|
EPS (Basic)
|
-0.88 | -0.63 | -0.88 | -0.64 | -0.63 | -3.63 | 0.11 | -0.56 | -0.67 | 1.77 | -0.45 | -0.63 | -0.58 | -0.55 | | -7.27 | -4.00 | 1.60 | 0.64 | | -2.10 | -2.15 | 0.03 | -1.74 | -1.75 | -1.43 | -1.27 | 0.04 | 0.03 | 0.03 | -0.95 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | -3.63 | | | | 1.75 | | | | 0.00 | | | | | | | | | | | -1.75 | -1.43 | -1.27 | 0.04 | 0.03 | 0.03 | -0.95 | | | |
|
Shares Outstanding (Weighted Average)
|
20.23M | 20.23M | 20.23M | 20.23M | 20.23M | 20.24M | 20.24M | 20.76M | 21.27M | 21.39M | 21.34M | 22.03M | 22.59M | 22.67M | 22.50M | 1.57M | 3.22M | 3.23M | 2.92M | 3.27M | 3.27M | 3.23M | 3.39M | 4.42M | 4.54M | 4.89M | 4.69M | 4.94M | 5.02M | 5.09M | 5.10M | 0.16M | 0.16M | 0.29M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 20.24M | | | | 21.67M | | | | 22.67M | | | | | | | | | | | 4.54M | 4.89M | 4.69M | 4.94M | 5.02M | 5.09M | 5.10M | 0.16M | 0.16M | 0.29M |
|
EBITDA
|
-18.31M | -12.68M | -18.50M | -12.98M | -12.85M | -71.76M | -14.55M | -12.13M | -14.65M | -10.35M | -16.82M | -13.50M | -12.44M | -12.13M | | -11.44M | -12.90M | -11.46M | -9.57M | | -6.81M | -6.25M | -6.82M | -6.89M | -5.72M | -4.75M | -4.04M | -5.61M | -7.56M | -7.78M | -7.68M | | | |
|
Interest Expenses
|
| | | | | | | 0.41M | 0.51M | 0.44M | | 0.41M | 0.71M | 0.47M | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
3.34% | 3.24% | 3.30% | 0.09% | 0.09% | 19.35% | 7.37% | 6.56% | 6.57% | 127.67% | 44.31% | | | | | | | 8.27% | | | | | | | | | | | | | | | | |