|
Revenue
|
14.59M | 24.67M | 19.70M | 17.85M | 30.37M | 40.60M | 25.63M | 25.63M | 59.80M | 58.78M | 41.49M | 48.14M | 68.19M | 68.12M | 63.32M | 41.67M | 58.27M | 66.33M | 54.87M | 34.88M | 35.26M | 39.67M | 32.76M | 20.21M | 27.98M | 26.24M | 24.61M | 15.36M | 19.46M | 19.02M |
|
Cost of Revenue
|
10.81M | 14.26M | 11.38M | 11.18M | 18.61M | 23.08M | 16.55M | 15.33M | 32.20M | 30.69M | 22.74M | 25.07M | 39.31M | 33.95M | 30.65M | 22.97M | 31.87M | 36.13M | 32.51M | 20.23M | 20.56M | 20.92M | 20.21M | 13.21M | 15.16M | 13.91M | 13.69M | 9.66M | 12.36M | 9.84M |
|
Gross Profit
|
3.78M | 10.41M | 8.33M | 6.67M | 11.76M | 17.53M | 9.08M | 10.30M | 27.60M | 28.09M | 18.75M | 26.06M | 32.74M | 34.17M | 28.88M | 23.61M | 31.35M | 30.19M | 20.37M | 19.10M | 14.90M | 19.58M | 16.71M | 13.17M | 16.89M | 15.83M | 15.61M | 9.42M | 10.57M | 10.67M |
|
Research & Development
|
0.90M | 0.79M | 0.84M | 1.16M | 3.34M | 3.23M | 2.93M | 2.28M | 2.45M | 1.85M | 1.55M | 2.12M | 2.32M | 2.77M | 2.62M | 1.14M | 1.73M | 1.71M | 1.43M | 1.25M | 1.71M | 0.85M | 0.81M | | | | | | | |
|
Selling, General & Administrative
|
3.13M | 2.77M | 3.19M | 3.37M | 10.30M | 10.26M | 9.57M | 8.00M | 8.35M | 7.20M | 7.08M | 10.98M | 9.99M | 10.84M | 13.29M | 9.54M | 9.57M | 10.37M | 8.76M | 5.96M | 6.28M | 4.33M | 3.65M | 5.23M | 4.93M | 3.65M | 3.53M | 3.46M | 2.71M | 2.88M |
|
Other Operating Expenses
|
8.16M | 11.56M | 11.95M | 9.27M | 13.71M | 18.11M | 14.11M | 13.91M | 18.62M | 18.94M | 29.26M | 40.71M | 15.96M | 28.09M | 16.24M | 49.22M | 30.18M | 127.06M | 32.98M | 36.89M | 43.34M | 20.92M | 20.49M | 13.21M | 15.16M | 13.91M | 13.69M | 9.66M | 12.36M | 9.84M |
|
Operating Expenses
|
12.19M | 15.12M | 15.98M | 13.80M | 27.36M | 31.60M | 26.62M | 24.19M | 29.42M | 27.99M | 37.89M | 53.81M | 28.27M | 41.70M | 32.15M | 59.90M | 41.48M | 139.13M | 43.16M | 44.09M | 51.33M | 26.10M | 24.95M | 18.45M | 20.10M | 17.56M | 17.22M | 13.12M | 15.07M | 12.71M |
|
Operating Income
|
-8.41M | -4.71M | -7.66M | -7.13M | -15.60M | -14.07M | -17.53M | -13.90M | -1.82M | 0.11M | -19.14M | -27.75M | 4.47M | -7.53M | -18.64M | -36.30M | -10.12M | -108.94M | -22.80M | -25.00M | -36.44M | -6.52M | -8.24M | -5.28M | -3.21M | -1.73M | -1.61M | -3.70M | -4.50M | -2.04M |
|
EBIT
|
-8.41M | -4.71M | -7.66M | -7.13M | -15.60M | -14.07M | -17.53M | -13.90M | -1.82M | 0.11M | -19.14M | -27.75M | 4.47M | -7.53M | -18.64M | -36.30M | -10.12M | -108.94M | -22.80M | -25.00M | -36.44M | -6.52M | -8.24M | -5.28M | -3.21M | -1.73M | -1.61M | -3.70M | -4.50M | -2.04M |
|
Interest & Investment Income
|
-0.51M | -0.44M | -0.85M | -1.21M | -1.28M | -0.88M | -1.02M | -1.11M | -1.08M | -0.93M | -1.86M | -4.42M | -4.67M | -2.79M | -0.78M | -0.80M | -0.34M | -0.90M | -0.56M | -0.37M | -0.35M | -0.36M | -0.34M | -0.32M | -0.23M | -0.19M | -0.21M | -0.17M | -0.22M | -0.26M |
|
Other Non Operating Income
|
-0.02M | 0.02M | -0.03M | -0.04M | 0.01M | -0.02M | 0.01M | -0.03M | 0.01M | 0.02M | -2.04M | -0.03M | -29.77M | -106.99M | -2.14M | 0.03M | | 0.17M | | -0.05M | -0.18M | 0.13M | -0.16M | -0.01M | -0.04M | -0.23M | 0.21M | -0.06M | -0.16M | 0.02M |
|
Non Operating Income
|
-0.02M | 0.02M | -0.03M | -0.04M | 0.01M | -0.02M | 0.01M | -0.03M | 0.01M | 0.02M | 0.02M | -0.03M | -0.01M | -0.01M | -0.00M | 0.03M | | 0.17M | 0.08M | -0.05M | -0.18M | 0.13M | -0.16M | -0.01M | -0.04M | -0.23M | 0.21M | -0.06M | -0.16M | 0.02M |
|
EBT
|
-8.93M | -5.13M | -8.54M | -8.39M | -16.86M | -14.97M | -18.54M | -15.03M | -2.89M | -0.81M | -44.35M | -82.55M | -36.27M | -110.53M | -6.14M | -42.78M | -16.48M | -116.98M | -20.44M | -25.77M | -34.76M | -6.18M | -8.72M | -5.09M | -3.42M | -1.98M | -1.41M | -3.88M | -4.85M | -2.26M |
|
Tax Provisions
|
0.00M | | 0.05M | | 0.01M | 0.01M | 0.01M | | 0.04M | 0.00M | 0.00M | | 0.04M | 0.02M | 0.47M | | -0.17M | -0.07M | -0.13M | 0.03M | 0.03M | 0.09M | -1.01M | 0.07M | 0.20M | -0.21M | -0.11M | 0.02M | 0.01M | 0.02M |
|
Profit After Tax
|
-8.94M | -5.13M | -8.59M | -8.39M | -16.88M | -14.97M | -18.55M | -15.03M | -2.94M | -0.81M | -44.35M | -82.55M | -36.31M | -110.56M | -6.61M | -42.78M | -16.31M | -116.90M | -20.30M | -25.80M | -34.79M | -6.27M | -7.71M | -5.16M | -3.63M | -1.77M | -1.34M | -3.90M | -4.86M | -2.28M |
|
Income from Continuing Operations
|
-8.94M | -5.13M | -8.59M | -8.39M | -16.88M | -14.97M | -18.55M | -15.03M | -2.94M | -0.81M | -44.35M | -82.55M | -36.31M | -110.56M | -6.61M | -42.78M | -16.31M | -116.90M | -20.30M | -25.80M | -34.79M | -6.27M | -7.71M | -5.16M | -3.63M | -1.77M | -1.30M | -3.90M | -4.86M | -2.28M |
|
Consolidated Net Income
|
-8.94M | -5.13M | -8.59M | -8.39M | -16.88M | -14.97M | -18.55M | -15.03M | -2.94M | -0.81M | -44.35M | -82.55M | -36.31M | -110.56M | -6.61M | -42.78M | -16.31M | -116.90M | -20.30M | -25.80M | -34.79M | -6.27M | -7.71M | -5.16M | -3.63M | -1.77M | -1.30M | -3.90M | -4.86M | -2.28M |
|
Income towards Parent Company
|
-8.94M | -5.13M | -8.59M | -8.39M | -16.88M | -14.97M | -18.55M | -15.03M | -2.94M | -0.81M | -44.35M | -82.55M | -36.31M | -110.56M | -6.61M | -42.78M | -16.31M | -116.90M | -20.30M | -25.80M | -34.79M | -6.27M | -7.71M | -5.16M | -3.63M | -1.77M | -1.30M | -3.90M | -4.86M | -2.28M |
|
Net Income towards Common Stockholders
|
-8.94M | -5.13M | -8.59M | -8.39M | -16.88M | -14.97M | -18.55M | -15.03M | -2.94M | -0.81M | -44.35M | -82.55M | -36.31M | -110.56M | -6.61M | -42.78M | -16.31M | -116.90M | -20.30M | -25.80M | -34.79M | -6.27M | -7.71M | -5.16M | -3.63M | -1.77M | -1.30M | -3.90M | -4.86M | -2.28M |
|
EPS (Basic)
|
-0.90 | -0.49 | -0.73 | -0.73 | -1.38 | -0.99 | -1.25 | -0.99 | -0.19 | -0.05 | -2.58 | -3.15 | -1.23 | -3.13 | -0.19 | -0.78 | -0.26 | -1.81 | -0.17 | -4.03 | -5.37 | -0.95 | -1.13 | -0.76 | -0.52 | -0.25 | -0.18 | -0.52 | -0.63 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -1.23 | -3.13 | -0.19 | -0.78 | -0.26 | -1.81 | -0.31 | -0.34 | -0.45 | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
9.96M | 10.53M | 10.16M | 11.53M | 12.21M | 15.13M | 13.52M | 15.19M | 15.43M | 17.09M | 17.17M | 26.23M | 29.55M | 35.36M | 35.38M | 55.14M | 63.95M | 64.65M | 66.53M | 6.39M | 6.48M | 6.60M | 6.52M | 6.79M | 6.97M | 7.17M | 7.07M | 7.45M | 7.67M | 8.21M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 29.55M | 35.36M | 35.38M | 55.14M | 63.95M | 64.65M | 66.53M | 76.73M | 77.63M | | | | | | | | | |
|
EBITDA
|
-8.41M | -4.71M | -7.66M | -7.13M | -15.60M | -14.07M | -17.53M | -13.90M | -1.82M | 0.11M | -19.14M | -27.75M | 4.47M | -7.53M | -18.64M | -36.30M | -10.12M | -108.94M | -22.80M | -25.00M | -36.44M | -6.52M | -8.24M | -5.28M | -3.21M | -1.73M | -1.61M | -3.70M | -4.50M | -2.04M |
|
Interest Expenses
|
0.51M | 0.44M | 0.85M | 1.21M | 1.29M | 0.95M | 1.08M | 1.13M | 1.08M | 0.96M | -1.78M | 4.75M | 4.80M | 2.92M | 0.78M | 0.80M | 0.34M | 0.90M | 0.65M | 0.60M | 0.54M | 0.49M | 0.50M | 0.39M | 0.30M | 0.27M | 0.26M | 0.22M | 0.25M | 0.28M |
|
Tax Rate
|
-0.03% | | -0.61% | | -0.09% | -0.05% | -0.03% | | -1.56% | -0.12% | 0.00% | | -0.11% | -0.02% | -7.62% | | 1.02% | 0.06% | 0.65% | -0.10% | -0.07% | -1.46% | 11.58% | -1.39% | -5.99% | 10.59% | 8.01% | -0.52% | -0.23% | -0.84% |