|
Revenue
|
7.29M | 6.59M | 8.49M | 8.55M | 9.14M | 7.60M | 6.34M | 5.88M | 18.14M | | | | | | | | | 42.00M | 2.32M | 0.03M | 0.17M | 0.09M | -1.43M | 0.02M | 3.01M | 2.25M | 1.21M | 1.84M | 2.71M | 1.81M | 6.58M | 1.31M | 1.17M | 1.03M | 0.47M | 2.53M | 4.99M | 44.18M | 11.37M | 22.33M | 56.39M | 34.36M | 46.02M | 73.22M | 98.24M | 116.13M | 5.00M | 97.66M | 110.33M |
|
Cost of Revenue
|
| | | | | | | | 1.00M | | | | | | | | | 8.40M | 0.46M | | 0.00M | | 1.00M | | 0.60M | | | 0.14M | | 0.00M | 1.00M | | | | 0.09M | 0.14M | 0.73M | 3.16M | 1.54M | 3.49M | 7.69M | 5.08M | 7.13M | 9.44M | 15.73M | 18.26M | 12.30M | 12.40M | 3.98M |
|
Gross Profit
|
| | | | | | | | 17.14M | | | | | | | | | 33.60M | 1.86M | 0.03M | 0.17M | 0.09M | | | 2.41M | 2.25M | | 1.70M | | 1.80M | 5.58M | | | | 0.38M | 2.39M | 4.25M | 41.02M | 9.83M | 18.84M | 48.70M | 29.29M | 38.90M | 63.79M | 82.51M | 97.86M | -7.30M | 85.26M | 106.35M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.83M | 0.86M | 1.00M | 1.00M | 0.92M | 1.02M | | | | | | | |
|
Research & Development
|
5.94M | 6.58M | 8.34M | 7.64M | 5.18M | 5.69M | 7.39M | 6.20M | 6.20M | 14.71M | 12.78M | 19.25M | 23.84M | 24.86M | 22.39M | 20.57M | 15.37M | 17.16M | 13.35M | 16.05M | 17.94M | 1.40M | 20.38M | 19.48M | 17.58M | 14.24M | 15.84M | 18.86M | 12.24M | 18.11M | 20.46M | 26.02M | 23.70M | 20.97M | 8.85M | 9.74M | 7.47M | 9.14M | 9.09M | 8.28M | 8.64M | 9.52M | 10.58M | 12.76M | 15.31M | 13.67M | 14.94M | 15.67M | 18.07M |
|
Selling, General & Administrative
|
1.03M | 0.90M | 0.87M | 1.38M | 1.20M | 1.82M | 2.89M | 3.17M | 2.89M | 3.37M | 4.09M | 4.28M | 4.85M | 4.34M | 6.05M | 5.85M | 5.86M | 5.48M | 6.19M | 6.14M | 5.96M | 5.42M | 5.12M | 5.37M | 6.92M | 6.86M | 7.14M | 7.04M | 7.63M | 11.34M | 17.13M | 20.12M | 19.71M | 15.33M | 19.34M | 18.86M | 18.67M | 19.73M | 26.80M | 27.19M | 32.66M | 47.75M | 52.99M | 64.65M | 64.97M | 76.07M | 83.22M | 83.99M | 83.61M |
|
Other Operating Expenses
|
1.18M | | | | | | -0.00M | | | | | | | | | | | | | | | 20.64M | | | 0.60M | | | 0.14M | | 0.00M | 1.00M | | | -1.00M | 0.09M | | | | | | | | | | | | | | |
|
Operating Expenses
|
8.14M | 7.48M | 9.21M | 9.01M | 6.39M | 7.52M | 10.27M | 9.37M | 9.09M | 18.08M | 16.88M | 23.53M | 28.69M | 29.20M | 28.43M | 26.42M | 21.23M | 22.64M | 19.54M | 22.18M | 23.90M | 27.46M | 25.50M | 24.85M | 25.10M | 21.10M | 22.98M | 26.04M | 19.87M | 29.45M | 38.59M | 46.15M | 43.41M | 35.30M | 28.27M | 28.60M | 26.13M | 28.87M | 35.90M | 35.47M | 41.30M | 57.27M | 63.57M | 77.42M | 80.28M | 89.74M | 98.16M | 99.65M | 101.68M |
|
Operating Income
|
-0.41M | -0.89M | -0.72M | -0.46M | 2.75M | 0.08M | -3.93M | -3.49M | 9.06M | -18.08M | -16.88M | -23.53M | -28.69M | -29.20M | -28.43M | -26.42M | -21.23M | 10.96M | -17.68M | -22.15M | -23.73M | -27.38M | -25.50M | -24.83M | -22.09M | -18.85M | -21.77M | -24.21M | -17.16M | -27.64M | -32.01M | -44.83M | -42.24M | -35.27M | -27.81M | -26.21M | -21.88M | 12.14M | -26.06M | -16.62M | 7.40M | -27.99M | -24.68M | -13.63M | 2.23M | 8.12M | -36.35M | -14.39M | 4.67M |
|
EBIT
|
-0.41M | -0.89M | -0.72M | -0.46M | 2.75M | 0.08M | -3.93M | -3.49M | 9.06M | -18.08M | -16.88M | -23.53M | -28.69M | -29.20M | -28.43M | -26.42M | -21.23M | 10.96M | -17.68M | -22.15M | -23.73M | -27.38M | -25.50M | -24.83M | -22.09M | -18.85M | -21.77M | -24.21M | -17.16M | -27.64M | -32.01M | -44.83M | -42.24M | -35.27M | -27.81M | -26.21M | -21.88M | 12.14M | -26.06M | -16.62M | 7.40M | -27.99M | -24.68M | -13.63M | 2.23M | 8.12M | -36.35M | -14.39M | 4.67M |
|
Other Non Operating Income
|
| | | -0.00M | -0.01M | -0.01M | 0.03M | -0.01M | -0.05M | -0.08M | -0.12M | 0.06M | 0.08M | | | 0.70M | 0.50M | | 0.67M | 0.56M | 1.01M | | 0.79M | 0.81M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | -0.00M | -0.01M | -0.01M | 0.03M | -0.01M | -0.05M | -0.08M | -0.12M | 0.06M | 0.08M | 0.17M | 0.43M | 0.70M | 0.50M | 0.33M | 0.67M | 0.56M | 1.01M | 0.95M | 0.79M | 0.81M | 0.29M | 0.46M | 0.75M | 0.48M | 0.26M | 0.08M | -0.05M | 0.85M | -0.13M | 0.02M | 0.48M | 0.07M | 0.70M | 0.38M | 1.30M | 1.55M | 1.46M | 2.32M | 2.34M | 2.15M | 2.28M | 2.41M | 2.33M | 1.89M | 2.45M |
|
EBT
|
-0.43M | -0.90M | -4.23M | -3.07M | 3.75M | 0.07M | -3.90M | -3.50M | 9.01M | -18.16M | -17.00M | -23.47M | -28.61M | -29.03M | -28.01M | -25.72M | -20.72M | 11.29M | -17.02M | -22.29M | -24.13M | -27.86M | -26.14M | -25.47M | -23.24M | -19.79M | -22.37M | -24.96M | -18.11M | -28.87M | -33.15M | -45.19M | -43.59M | -36.23M | -28.07M | -26.93M | -22.89M | 10.70M | -26.76M | -17.12M | 6.83M | -28.47M | -26.40M | -16.39M | -0.77M | 4.68M | -40.28M | -19.08M | -0.87M |
|
Tax Provisions
|
0.04M | 0.04M | 0.04M | | | | | | | -0.03M | 0.00M | | | | | | | 1.21M | 0.00M | 0.00M | | -0.00M | 0.00M | | 0.30M | | | | | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.01M | | | 0.01M | | 0.20M | 0.33M | 0.12M | 0.07M | 0.04M | 0.04M | 0.86M | 0.00M | 0.10M |
|
Profit After Tax
|
-0.89M | -0.93M | -4.27M | -3.07M | 3.75M | 0.07M | -3.97M | -3.50M | 9.01M | -18.13M | -17.00M | -23.47M | -28.61M | -29.03M | -28.01M | -25.72M | -20.72M | 10.11M | -17.02M | -22.29M | -24.13M | -27.86M | -26.14M | -25.47M | -23.54M | -19.79M | -22.37M | -24.96M | -18.11M | -28.88M | -33.16M | -45.19M | -43.59M | -36.23M | -28.07M | -26.94M | -22.89M | 10.70M | -26.77M | -17.12M | 6.63M | -28.80M | -26.52M | -16.45M | -0.81M | 4.64M | -41.14M | -19.08M | -0.97M |
|
Income from Continuing Operations
|
-0.47M | -0.93M | -4.27M | -3.07M | 3.75M | 0.07M | -3.90M | -3.50M | 9.01M | -18.13M | -17.00M | -23.47M | -28.61M | -29.03M | -28.01M | -25.72M | -20.72M | 10.08M | -17.02M | -22.29M | -24.13M | -27.86M | -26.14M | -25.47M | -23.54M | -19.79M | -22.37M | -24.96M | -18.11M | -28.88M | -33.16M | -45.19M | -43.59M | -36.23M | -28.07M | -26.94M | -22.89M | 10.70M | -26.77M | -17.12M | 6.63M | -28.80M | -26.52M | -16.45M | -0.81M | 4.64M | -41.14M | -19.08M | -0.97M |
|
Consolidated Net Income
|
-0.47M | -0.93M | -4.27M | -3.07M | 3.75M | 0.07M | -3.90M | -3.50M | 9.01M | -18.13M | -17.00M | -23.47M | -28.61M | -29.03M | -28.01M | -25.72M | -20.72M | 10.08M | -17.02M | -22.29M | -24.13M | -27.86M | -26.14M | -25.47M | -23.54M | -19.79M | -22.37M | -24.96M | -18.11M | -28.88M | -33.16M | -45.19M | -43.59M | -36.23M | -28.07M | -26.94M | -22.89M | 10.70M | -26.77M | -17.12M | 6.63M | -28.80M | -26.52M | -16.45M | -0.81M | 4.64M | -41.14M | -19.08M | -0.97M |
|
Income towards Parent Company
|
-0.47M | -0.93M | -4.27M | -3.07M | 3.75M | 0.07M | -3.90M | -3.50M | 9.01M | -18.13M | -17.00M | -23.47M | -28.61M | -29.03M | -28.01M | -25.72M | -20.72M | 10.08M | -17.02M | -22.29M | -24.13M | -27.86M | -26.14M | -25.47M | -23.54M | -19.79M | -22.37M | -24.96M | -18.11M | -28.88M | -33.16M | -45.19M | -43.59M | -36.23M | -28.07M | -26.94M | -22.89M | 10.70M | -26.77M | -17.12M | 6.63M | -28.80M | -26.52M | -16.45M | -0.81M | 4.64M | -41.14M | -19.08M | -0.97M |
|
Net Income towards Common Stockholders
|
-0.47M | -0.93M | -4.27M | -3.07M | 3.75M | 0.07M | -3.90M | -3.50M | 9.01M | -18.13M | -17.00M | -23.47M | -28.61M | -29.03M | -28.01M | -25.72M | -20.72M | 10.08M | -17.02M | -22.29M | -24.13M | -27.86M | -26.14M | -25.47M | -23.54M | -19.79M | -22.37M | -24.96M | -18.11M | -28.88M | -33.16M | -45.19M | -43.59M | -36.23M | -28.07M | -26.94M | -22.89M | 10.70M | -26.77M | -17.12M | 6.63M | -28.80M | -26.52M | -16.45M | -0.81M | 4.64M | -41.14M | -19.08M | -0.97M |
|
EPS (Basic)
|
-0.81 | -0.81 | -3.53 | -2.44 | 0.20 | 0.00 | -0.21 | -0.19 | 0.43 | -0.70 | -0.65 | -0.70 | -0.83 | -0.65 | -0.59 | -0.54 | -0.44 | 0.21 | -0.36 | -0.42 | -0.39 | -0.45 | -0.42 | -0.41 | -0.37 | -0.27 | -0.25 | -0.28 | -0.20 | -0.32 | -0.34 | -0.45 | -0.42 | -0.31 | -0.21 | -0.19 | -0.14 | 0.11 | -0.13 | -0.08 | 0.03 | -0.13 | -0.11 | -0.07 | 0.00 | 0.02 | -0.17 | -0.08 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
-0.46 | -0.81 | | -2.44 | 0.18 | | | -0.19 | 0.42 | -0.70 | | | -0.70 | | | | | | | | | | | | | -0.31 | -0.25 | -0.28 | -0.20 | -0.32 | -0.34 | -0.45 | -0.42 | -0.31 | -0.21 | -0.19 | -0.14 | 0.11 | -0.13 | -0.08 | 0.03 | -0.13 | -0.11 | -0.07 | 0.00 | 0.02 | -0.17 | -0.08 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | 17.20M | 17.20M | 18.53M | 18.53M | 18.54M | 18.60M | 18.65M | 25.92M | 25.96M | 34.63M | 34.63M | 47.25M | 47.33M | 47.39M | 47.45M | 47.53M | 47.60M | 47.60M | 62.05M | 62.13M | 62.60M | 62.60M | 62.80M | 62.91M | 88.93M | 89.06M | 89.14M | 90.25M | 98.68M | 98.71M | 103.12M | 112.74M | 130.29M | 144.60M | 154.64M | 187.46M | 206.49M | 214.46M | 217.86M | 232.14M | 232.69M | 233.98M | 235.43M | 236.85M | 238.36M | 239.26M | 240.98M |
|
Shares Outstanding (Diluted Average)
|
| | | 1.26M | | | | 18.61M | | | | | | | | | | | | | | | | | | 64.48M | 88.88M | 89.08M | 89.37M | 89.58M | 97.18M | 100.04M | 104.14M | 104.21M | 130.94M | 145.54M | 165.10M | 158.69M | 207.02M | 214.95M | 227.89M | 219.33M | 233.07M | 234.57M | 235.91M | 235.23M | 238.62M | 239.93M | 241.91M |
|
EBITDA
|
-0.41M | -0.89M | -0.72M | -0.46M | 2.75M | 0.08M | -3.93M | -3.49M | 9.06M | -18.08M | -16.88M | -23.53M | -28.69M | -29.06M | -27.98M | -25.71M | -20.69M | 10.08M | -17.06M | -22.24M | -24.11M | -27.88M | -26.09M | -25.46M | -23.55M | -19.77M | -22.44M | -24.59M | -18.34M | -28.97M | -33.16M | -45.18M | -43.59M | -36.24M | -28.15M | -26.96M | -22.90M | 10.76M | -26.74M | -17.31M | 6.64M | -28.38M | -26.76M | -16.54M | -0.52M | 4.52M | -41.18M | -19.14M | -0.81M |
|
Interest Expenses
|
0.03M | 0.01M | | | 0.00M | 0.01M | | | | | | | | | | | | | | | 1.40M | 1.44M | 1.43M | 1.45M | 1.44M | 1.40M | 1.36M | 1.23M | 1.20M | 1.31M | 1.10M | 1.20M | 1.22M | 0.98M | 0.75M | 0.78M | 0.89M | 0.99M | 1.03M | 1.07M | 1.11M | 1.74M | 2.36M | 3.33M | 3.36M | 3.97M | 4.19M | 4.36M | 5.80M |
|
Tax Rate
|
| | | | | | | | | 0.17% | | | | | | | | 10.71% | | | | 0.01% | | | | | | | | | | | | | | | | | | | 2.93% | | | | | 0.75% | | | |