|
Revenue
|
11.14M | 17.00M | 12.19M | 23.41M | 13.93M | 13.27M | 16.82M | 12.64M | 11.13M | 1.00M | 16.42M | 8.77M | 0.50M | 4.00M | 8.00M | 8.00M | 2.00M | 13.29M | 11.08M | 12.27M | 8.00M | 11.46M | 10.68M | 11.13M | 13.24M | 13.00M | 13.21M | 12.05M | 20.10M | 13.54M | -44.69M | 8.72M | 10.00M | 12.81M |
|
Gross Profit
|
6.00M | 12.12M | 6.58M | 17.77M | 8.96M | 7.67M | 12.04M | 9.14M | 5.71M | -3.64M | 9.63M | 5.11M | -3.04M | 1.02M | 5.21M | 5.24M | -2.47M | 8.89M | 7.71M | 8.06M | 2.76M | 6.84M | 5.38M | 6.40M | 6.62M | 8.20M | 7.72M | 7.66M | 15.57M | 9.11M | -49.21M | 5.07M | 5.44M | 8.30M |
|
Research & Development
|
5.34M | 5.68M | 6.27M | 4.90M | 7.99M | 4.53M | 5.68M | 4.30M | 8.15M | 5.06M | 3.06M | 4.35M | 3.85M | 7.26M | 4.42M | 3.66M | 4.26M | 4.73M | 4.40M | 4.77M | 5.20M | 3.23M | 4.28M | 3.55M | 3.47M | 3.20M | 2.89M | 5.93M | 4.16M | 5.27M | 4.92M | 5.36M | 4.11M | 4.53M |
|
Selling, General & Administrative
|
6.13M | 6.16M | 7.57M | 7.57M | 33.67M | 12.35M | 18.71M | 17.91M | 16.25M | 13.71M | 16.47M | 14.61M | 13.89M | 11.80M | 15.58M | 13.23M | 13.13M | 12.13M | 14.98M | 13.02M | 15.59M | 12.46M | 11.81M | 7.46M | 7.36M | 7.38M | 9.55M | 10.69M | 11.36M | 12.13M | 16.01M | 19.07M | 12.71M | 15.25M |
|
Other Operating Expenses
|
3.73M | 4.88M | 5.61M | 5.64M | 4.95M | 5.59M | 4.78M | 3.51M | 5.42M | 4.64M | 6.79M | 3.66M | 3.54M | 2.98M | 2.79M | 2.76M | 4.47M | 4.40M | 3.37M | 4.21M | 5.24M | 4.62M | 5.30M | 4.74M | 6.62M | 4.80M | 4.68M | 4.39M | 4.53M | 4.44M | 4.52M | 3.65M | 4.56M | 4.51M |
|
Operating Expenses
|
15.20M | 16.73M | 19.45M | 18.11M | 46.61M | 22.47M | 29.17M | 25.72M | 29.82M | 23.42M | 26.32M | 22.63M | 21.28M | 22.04M | 22.80M | 19.65M | 21.86M | 21.25M | 22.75M | 22.01M | 26.03M | 20.32M | 21.39M | 15.74M | 17.45M | 15.38M | 17.12M | 21.01M | 20.04M | 21.83M | 25.45M | 28.09M | 21.37M | 24.29M |
|
Operating Income
|
0.78M | 10.42M | -7.26M | 5.30M | -32.71M | -9.21M | -12.35M | -13.07M | -18.69M | -11.00M | -9.90M | -13.86M | 0.40M | -13.78M | -15.65M | -8.53M | -6.52M | -7.97M | -11.67M | -9.74M | -12.76M | -8.85M | -10.71M | -4.61M | -4.21M | -2.38M | -3.91M | -8.96M | 0.06M | -8.29M | -13.58M | -19.36M | -11.37M | -11.48M |
|
EBIT
|
0.78M | 10.42M | -7.26M | 5.30M | -32.71M | -9.21M | -12.35M | -13.07M | -18.69M | -11.00M | -9.90M | -13.86M | 0.40M | -13.78M | -15.65M | -8.53M | -6.52M | -7.97M | -11.67M | -9.74M | -12.76M | -8.85M | -10.71M | -4.61M | -4.21M | -2.38M | -3.91M | -8.96M | 0.06M | -8.29M | -13.58M | -19.36M | -11.37M | -11.48M |
|
Interest & Investment Income
|
| | | 0.02M | | 0.22M | 0.31M | 0.27M | 0.15M | 0.14M | 0.07M | 0.10M | 0.02M | 0.01M | 0.00M | -0.05M | 0.37M | -0.03M | 0.14M | -0.00M | 0.03M | 0.01M | 0.07M | 14.51M | 0.13M | 1.51M | 0.17M | 0.33M | 1.40M | 0.98M | 0.73M | 0.71M | 2.10M | 0.31M |
|
Other Non Operating Income
|
| | | | | | | | | -4.90M | | | | | | | | | | | | | | -0.35M | | | -1.03M | | | | | | | |
|
EBT
|
-1.46M | 8.45M | -10.04M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.51M | -2.17M | -8.01M | -12.83M | -2.75M | -11.51M | -17.07M | -22.93M | -13.55M | -15.45M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.28M | -0.14M | 0.10M | | | | -0.01M | | | |
|
Profit After Tax
|
-5.90M | 8.45M | -10.04M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M |
|
Income from Continuing Operations
|
-1.46M | 8.45M | -10.04M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M |
|
Consolidated Net Income
|
-1.46M | 8.45M | -10.04M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M |
|
Income towards Parent Company
|
-1.46M | 8.45M | -10.04M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M |
|
Preferred Dividend Payments
|
0.61M | 0.63M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-2.07M | 7.83M | -10.67M | 4.10M | 4.10M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M |
|
EPS (Basic)
|
| | -0.44 | 0.27 | -1.90 | -0.64 | -0.56 | -0.59 | -0.82 | -0.74 | -0.48 | -0.49 | -0.07 | -0.49 | -0.60 | -0.41 | -0.33 | -0.37 | -0.73 | -0.32 | -0.36 | -0.23 | -0.22 | 0.15 | -0.10 | -0.03 | -0.13 | -0.17 | -0.03 | -0.13 | -0.19 | -0.24 | -0.14 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.49 | -0.07 | -0.49 | -0.61 | -0.41 | -0.33 | -0.37 | -0.73 | -0.32 | -0.36 | -0.23 | -0.22 | 0.11 | -0.10 | -0.03 | -0.13 | -0.17 | -0.03 | -0.13 | -0.19 | -0.24 | -0.14 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
| | 24.00M | 24.00M | 24.00M | 24.94M | 24.94M | 24.98M | 24.98M | 25.03M | 25.04M | 33.58M | 33.58M | 33.62M | 33.62M | 36.21M | 36.59M | 38.89M | 40.16M | 41.47M | 41.91M | 53.35M | 54.16M | 55.87M | 55.92M | 61.73M | 66.77M | 73.30M | 91.04M | 91.06M | 91.18M | 98.87M | 99.33M | 99.72M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 33.57M | | 33.62M | 33.65M | 35.56M | 37.07M | 39.22M | 38.08M | 41.47M | 45.46M | 53.42M | 48.73M | 73.79M | 58.94M | 64.68M | 61.26M | 73.61M | 90.91M | 91.08M | 86.73M | 95.50M | 99.33M | 110.58M |
|
EBITDA
|
-2.07M | 7.83M | -10.67M | 4.10M | -36.49M | -15.04M | -13.94M | -14.73M | -20.47M | -18.41M | -12.64M | -16.53M | -2.33M | -16.55M | -20.37M | -14.67M | -12.37M | -14.55M | -28.95M | -13.22M | -16.30M | -12.54M | -12.35M | 8.07M | -5.79M | -2.04M | -8.11M | -12.83M | -2.75M | -11.51M | -17.05M | -22.93M | -13.55M | -15.45M |
|
Interest Expenses
|
1.82M | 1.97M | 1.97M | 1.93M | 1.93M | 1.93M | 1.90M | 1.93M | 1.94M | 2.65M | 2.80M | 2.77M | 2.75M | 2.78M | 2.77M | 2.76M | 2.76M | 2.79M | 1.74M | 1.62M | 1.64M | 1.65M | 1.65M | 1.44M | 1.37M | 1.26M | 2.27M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M | 2.78M |
|
Shares Outstanding
|
| | 0.01M | 15.08M | 20.00M | 24.94M | 24.96M | 24.98M | 25.02M | 25.04M | 33.56M | 33.58M | 33.62M | 33.62M | 34.57M | 36.24M | 38.57M | 40.08M | 41.23M | 41.62M | 53.34M | 53.85M | 54.83M | 55.92M | 61.62M | 66.74M | 68.53M | 90.48M | 91.06M | 91.18M | 91.41M | 99.32M | 99.35M | 121.66M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | 6.44 | | | | | 0.08 | | | |