|
Revenue
|
0.93M | 0.91M | 0.83M | 0.69M | 0.84M | 0.82M | 0.84M | 0.81M | 0.94M | 0.95M | 1.04M | 1.14M | 1.33M | 1.26M | 1.47M | 1.51M | 1.60M | 1.78M | 1.87M | 1.82M | 1.50M | 1.30M | 0.45M | 0.42M | 0.36M | 0.33M | 0.26M | 0.25M | 0.24M | 0.18M | 0.18M | 0.18M | 0.39M | 0.34M | 0.34M | 0.40M | 0.58M | 0.61M | 0.61M | 1.05M | 1.27M | 1.26M | 1.52M | 1.55M | 1.57M | 1.39M | 1.42M | 1.55M | 1.57M |
|
Gross Profit
|
0.63M | 0.61M | 0.55M | 0.47M | 0.55M | 0.54M | 0.47M | 0.32M | 0.03M | -0.75M | -0.54M | -0.53M | -0.50M | -0.69M | -0.23M | -0.40M | -0.41M | -0.49M | -0.27M | 0.03M | -0.11M | -0.39M | -1.04M | -0.34M | -0.59M | -0.81M | -0.45M | -0.45M | -0.44M | -0.69M | -0.87M | -0.81M | -0.88M | -0.81M | -0.90M | -0.77M | -0.81M | -1.34M | -0.67M | -0.26M | -0.11M | -0.47M | -0.33M | 0.19M | 0.26M | -0.20M | -0.07M | 0.10M | 0.13M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | 0.70M | 0.70M | 0.50M | | 0.60M | 1.10M | 1.20M | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.22M | 0.24M | 0.23M | 0.21M | 0.24M | 0.32M | 0.30M | 0.34M | 0.34M | 0.34M | 0.57M | 0.62M | 0.54M | 0.58M | 0.55M | 0.63M | 0.59M | 0.58M | 0.64M | 0.57M | 0.65M | 0.44M | 0.68M | 0.56M | 0.61M | 1.11M | 0.80M | 0.99M | 1.24M | 1.31M | 1.00M | 0.93M | 0.89M | 0.77M | 1.10M | 0.98M | 0.94M | 1.43M | 1.07M | 1.15M | 1.24M | 2.24M | 1.75M | 1.78M | 1.12M | 1.09M | 1.12M | 1.21M | 1.10M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | 1.90M | 1.46M | 1.36M | 1.58M | 1.41M | 1.40M | 1.43M | -1.96M | 8.62M | 2.67M | -12.67M | 0.04M | 0.04M | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.23M | 0.31M | 2.42M | 2.50M | 3.36M | 5.17M | 3.72M | 4.59M | 3.84M | 4.57M | 7.75M | 5.48M | 4.85M | 4.48M | 4.88M | 5.00M | 5.46M | 5.52M | 5.57M | 4.63M | 5.22M | 5.31M | 4.85M | 4.56M | 4.74M | 11.32M | 7.54M | 13.96M | 8.81M | 8.98M | 9.73M | 9.82M | 10.22M | 9.75M | 11.36M | 11.43M | 12.09M | 10.31M | 11.67M | 11.90M | 11.25M | 9.59M | 12.85M | 11.40M | 9.20M | 9.22M | 10.45M | 8.40M | 8.66M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 3.98M | 4.15M | 0.42M | 1.06M | 0.11M | 0.05M | 0.04M | 0.04M | 0.01M | 0.01M | 0.04M | | | | | | | | | | | | | | | | 3.51M | | 0.62M | 0.73M | 0.47M |
|
Other Operating Expenses
|
0.36M | 0.27M | 0.29M | 0.40M | 0.48M | 0.65M | 0.81M | 0.89M | 1.12M | 1.14M | 1.22M | 1.22M | 1.42M | 1.79M | 1.69M | 1.70M | 1.62M | 1.96M | 2.17M | 3.92M | 3.25M | 3.24M | 4.35M | 2.91M | -0.14M | 0.05M | -4.68M | 1.10M | | | | 10.23M | | 0.98M | 0.65M | 2.90M | 5.78M | 29.07M | 10.80M | 1.52M | 1.58M | 1.92M | 2.03M | 1.51M | 1.45M | 1.93M | 1.62M | 1.58M | 1.54M |
|
Operating Expenses
|
0.82M | 0.82M | 2.94M | 3.11M | 4.08M | 6.14M | 4.84M | 5.81M | 5.30M | 6.05M | 9.54M | 7.32M | 6.81M | 6.86M | 7.12M | 7.33M | 7.67M | 8.06M | 12.35M | 13.97M | 10.23M | 10.54M | 9.99M | 8.67M | 9.54M | 10.75M | 10.84M | 17.35M | 12.30M | 11.32M | 12.13M | 12.08M | 12.70M | 12.12M | 14.05M | 13.94M | 14.78M | 13.99M | 14.26M | 14.57M | 14.07M | 13.76M | 16.63M | 14.68M | 15.29M | 12.24M | 13.81M | 11.93M | 11.77M |
|
Operating Income
|
-0.18M | -0.22M | -2.39M | -2.64M | -3.53M | -5.60M | -4.37M | -5.49M | -5.27M | -6.80M | -10.07M | -7.85M | -7.30M | -7.55M | -7.35M | -7.72M | -8.09M | -8.55M | -12.62M | -12.15M | -8.73M | -9.24M | -9.54M | -8.31M | -9.32M | -10.37M | -15.27M | -16.27M | -12.06M | -11.21M | -11.96M | -1.71M | -12.38M | -10.80M | -13.07M | -10.66M | -8.40M | 15.68M | -2.84M | 2.26M | 0.97M | -10.51M | -15.01M | -13.13M | 7.03M | 9.40M | 22.48M | 60.67M | -9.06M |
|
EBIT
|
-0.18M | -0.22M | -2.39M | -2.64M | -3.53M | -5.60M | -4.37M | -5.49M | -5.27M | -6.80M | -10.07M | -7.85M | -7.30M | -7.55M | -7.35M | -7.72M | -8.09M | -8.55M | -12.62M | -12.15M | -8.73M | -9.24M | -9.54M | -8.31M | -9.32M | -10.37M | -15.27M | -16.27M | -12.06M | -11.21M | -11.96M | -1.71M | -12.38M | -10.80M | -13.07M | -10.66M | -8.40M | 15.68M | -2.84M | 2.26M | 0.97M | -10.51M | -15.01M | -13.13M | 7.03M | 9.40M | 22.48M | 60.67M | -9.06M |
|
Interest & Investment Income
|
| | | | 0.00M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.06M | 0.11M | 0.18M | 0.20M | 0.25M | 0.32M | 0.37M | 0.39M | 0.38M | 0.35M | 0.63M | 0.52M | 0.30M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.02M | 0.24M | 0.41M | 0.47M | 0.39M | 0.40M | 0.67M | 0.93M | 0.69M | 0.58M | 0.43M | 0.45M | 0.44M | 0.38M | 0.34M |
|
Other Non Operating Income
|
| | | | | | | 0.00M | | -250.00 | | -0.01M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.05M | 0.00M | -0.00M | -0.02M | -0.01M | 0.10M | 0.11M | 0.14M | 0.14M | 0.11M | 0.11M | 0.11M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | -0.01M | 0.18M | 0.03M | 0.10M | 0.06M | 0.03M | 0.04M | 0.02M | 0.01M | 0.01M | 0.04M | | | 0.07M |
|
Non Operating Income
|
| | | | | | | 0.00M | | -250.00 | | -0.01M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | -0.05M | 0.00M | -0.00M | -0.02M | -0.01M | 0.10M | 0.11M | 0.14M | 0.14M | 0.11M | 0.11M | 0.11M | 0.08M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | -0.01M | 0.18M | 0.03M | 0.10M | 0.06M | 0.03M | 0.04M | 0.02M | 0.01M | 0.01M | 0.04M | | | 0.07M |
|
EBT
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -7.52M | -7.26M | -7.54M | -7.90M | -8.36M | -12.30M | -11.78M | -8.35M | -8.87M | -9.08M | -7.54M | -8.68M | -9.93M | -15.12M | -16.14M | -11.93M | -11.12M | -11.86M | -1.62M | -12.30M | -10.74M | -13.00M | -10.43M | -7.81M | 16.18M | -2.36M | 2.72M | 1.67M | -9.54M | -14.30M | -12.54M | 7.48M | 9.88M | 22.92M | 61.05M | -8.65M |
|
Tax Provisions
|
| | | | | | | | | | | | | 5.60M | 0.65M | 0.66M | -7.80M | | | | | 0.69M | 0.29M | 0.17M | 0.13M | 1.81M | 0.01M | 0.14M | 0.15M | -0.19M | 0.15M | 0.15M | 0.41M | 0.27M | 0.20M | 0.21M | 0.21M | 0.64M | -0.24M | 0.65M | 1.34M | -0.13M | 1.22M | 0.23M | -0.23M | 0.67M | -2.26M | 7.52M | -2.05M |
|
Profit After Tax
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -14.01M | -7.91M | -8.20M | -0.10M | -8.36M | -12.30M | -11.78M | -8.35M | -9.56M | -9.37M | -7.71M | -8.81M | -11.74M | -15.13M | -16.28M | -12.09M | -10.94M | -12.01M | -1.78M | -12.71M | -11.02M | -13.20M | -10.64M | -8.02M | 15.54M | -2.12M | 2.07M | 0.33M | -9.41M | -15.52M | -12.77M | 7.71M | 9.21M | 25.18M | 53.54M | -6.60M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | -0.00M | -0.00M | -0.01M | -0.01M | -0.02M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -13.12M | -7.91M | -8.20M | -0.10M | -8.36M | -12.30M | -11.78M | -8.35M | -9.56M | -9.37M | -7.71M | -8.81M | -11.74M | -15.13M | -16.28M | -12.09M | -10.94M | -12.01M | -1.78M | -12.71M | -11.02M | -13.20M | -10.64M | -8.02M | 15.54M | -2.12M | 2.07M | 0.33M | -9.41M | -15.52M | -12.77M | 7.71M | 9.21M | 25.18M | 53.54M | -6.60M |
|
Consolidated Net Income
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -13.12M | -7.91M | -8.20M | -0.10M | -8.36M | -12.30M | -11.78M | -8.35M | -9.56M | -9.37M | -7.71M | -8.81M | -11.74M | -15.13M | -16.28M | -12.09M | -10.94M | -12.01M | -1.78M | -12.71M | -11.02M | -13.20M | -10.64M | -8.02M | 15.54M | -2.12M | 2.07M | 0.33M | -9.41M | -15.52M | -12.77M | 7.71M | 9.21M | 25.18M | 53.54M | -6.60M |
|
Income towards Parent Company
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -13.12M | -7.91M | -8.20M | -0.10M | -8.36M | -12.30M | -11.78M | -8.35M | -9.56M | -9.37M | -7.71M | -8.81M | -11.74M | -15.13M | -16.28M | -12.09M | -10.94M | -12.01M | -1.78M | -12.71M | -11.02M | -13.20M | -10.64M | -8.02M | 15.54M | -2.12M | 2.07M | 0.33M | -9.41M | -15.52M | -12.77M | 7.71M | 9.21M | 25.18M | 53.54M | -6.60M |
|
Net Income towards Common Stockholders
|
-0.27M | -0.31M | -2.59M | -3.02M | -3.53M | -5.58M | -4.35M | -5.46M | -5.24M | -6.77M | -10.05M | -7.83M | -7.29M | -13.12M | -7.91M | -8.20M | -0.10M | -8.36M | -12.30M | -11.78M | -8.35M | -9.56M | -9.37M | -7.71M | -8.81M | -11.74M | -15.13M | -16.28M | -12.09M | -10.94M | -12.01M | -1.78M | -12.71M | -11.02M | -13.20M | -10.64M | -8.02M | 15.54M | -2.12M | 2.07M | 0.33M | -9.41M | -15.52M | -12.77M | 7.71M | 9.21M | 25.18M | 53.54M | -6.60M |
|
EPS (Basic)
|
-2.14 | -2.41 | -0.92 | -0.25 | -0.28 | -0.56 | -0.32 | -0.38 | -0.36 | -0.48 | -0.70 | -0.54 | -0.51 | -0.91 | -0.55 | -0.57 | -0.01 | -0.59 | -0.85 | -0.81 | -0.57 | -0.65 | -0.63 | -0.46 | -0.52 | -0.71 | -0.88 | -0.94 | -0.69 | -0.63 | -0.68 | -0.10 | -0.69 | -0.61 | -0.71 | -0.56 | -0.42 | 0.82 | -0.11 | 0.11 | 0.02 | -0.50 | -0.84 | -0.69 | 0.41 | 0.50 | 1.35 | 2.86 | -0.35 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.71 | | | | -0.63 | -0.68 | -0.10 | -0.69 | -0.61 | -0.71 | -0.56 | -0.42 | 0.82 | -0.11 | 0.11 | 0.02 | -0.50 | -0.84 | -0.69 | 0.41 | 0.50 | 1.35 | 2.86 | -0.35 |
|
Shares Outstanding (Weighted Average)
|
0.13M | 0.13M | 2.83M | 11.99M | 12.47M | 10.05M | 13.49M | 14.38M | 14.38M | 14.16M | 14.38M | 14.38M | 14.40M | 14.39M | 14.44M | 14.45M | 14.45M | 14.45M | 14.48M | 14.52M | 14.61M | 14.58M | 14.76M | 16.63M | 17.09M | 16.42M | 17.21M | 17.35M | 17.49M | 17.41M | 17.74M | 17.95M | 18.31M | 18.14M | 18.62M | 18.95M | 18.93M | 18.84M | 18.95M | 18.94M | 18.86M | 18.77M | 18.49M | 18.59M | 18.61M | 18.56M | 18.62M | 18.69M | 18.68M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 16.42M | | | | 17.41M | 17.74M | 17.95M | 18.31M | 18.14M | 18.62M | 18.95M | 18.93M | 18.84M | 18.95M | 19.11M | 19.08M | 18.77M | 18.49M | 18.59M | 18.78M | 18.56M | 18.70M | 18.71M | 18.71M |
|
EBITDA
|
-0.18M | -0.22M | -2.39M | -2.64M | -3.53M | -5.60M | -4.37M | -5.49M | -5.27M | -6.80M | -10.07M | -7.85M | -7.30M | -7.55M | -7.35M | -7.72M | -8.09M | -8.55M | -12.62M | -11.45M | -8.03M | -8.74M | -9.54M | -7.71M | -8.22M | -9.17M | -15.27M | -16.27M | -12.06M | -11.21M | -11.96M | -1.71M | -12.38M | -10.80M | -13.07M | -10.66M | -8.40M | 15.68M | -2.84M | 2.26M | 0.97M | -10.51M | -15.01M | -13.13M | 7.03M | 9.40M | 22.48M | 60.67M | -9.06M |
|
Interest Expenses
|
0.09M | 0.09M | 0.19M | 0.38M | | 263.00 | | | 932.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 0.75M | | | 12.47M | 12.61M | 14.27M | 14.38M | 14.38M | 14.38M | 14.38M | 14.41M | 14.42M | 14.44M | 14.45M | 14.47M | 14.47M | 14.49M | 14.51M | 14.57M | 14.68M | 14.74M | 14.84M | 17.13M | 17.15M | 17.18M | 17.29M | 17.49M | 17.58M | 17.67M | 18.02M | 18.33M | 18.36M | 18.38M | 18.94M | 18.96M | 18.87M | 18.92M | 19.05M | 18.77M | 18.55M | 18.45M | 18.58M | 18.62M | 18.59M | 18.61M | 18.70M | 18.71M | 18.73M |
|
Tax Rate
|
| | | | | | | | | | | | | -74.51 | -8.95 | -8.70 | 98.75 | | | | | -7.75 | -3.22 | -2.27 | -1.51 | -18.21 | -0.07 | -0.90 | -1.30 | 1.68 | -1.23 | -9.35 | -3.35 | -2.54 | -1.54 | -2.06 | -2.69 | 3.94 | 10.18 | 23.73 | 80.31 | 1.36 | -8.54 | -1.83 | -3.13 | 6.82 | -9.85 | 12.31 | 23.71 |