|
Revenue
|
4.57M | 5.76M | 6.22M | 5.49M | 5.62M | 4.97M | 6.15M | 0.38M | 4.61M | 4.31M | 5.42M | 5.18M | 4.16M | 3.51M | 4.77M | 4.86M | 4.98M | 4.43M | 4.31M | 5.64M | 6.62M | 6.77M | 6.03M | 4.31M | 4.12M | 4.51M | 4.04M | 6.95M | 4.83M | 6.90M | 5.90M | 3.93M | 4.16M | 2.54M | 5.71M | 3.06M | 2.91M | 3.76M | 5.40M | 4.06M | 3.73M | 3.01M | 3.01M | 2.45M | 3.52M | 1.89M | 2.47M | 3.43M | 4.42M | 4.26M | 4.17M | 4.00M | 4.69M | 4.24M | 3.02M | 4.06M | 4.30M | 3.18M | 6.38M | 4.37M | 4.42M | 4.32M | 3.85M | 4.80M | 3.61M | 3.90M | 5.13M |
|
Cost of Revenue
|
1.08M | 1.18M | 1.25M | 1.19M | 1.07M | 1.05M | 1.24M | 0.77M | 1.22M | 1.09M | 0.98M | 0.07M | 1.08M | 0.99M | 1.07M | 0.23M | 0.88M | 0.77M | 0.82M | 0.88M | 0.86M | 0.98M | 0.97M | 0.93M | 0.97M | 1.06M | 0.85M | 1.06M | 0.92M | 1.11M | 1.07M | 1.04M | 0.92M | 0.99M | 1.03M | 0.97M | 0.92M | 1.01M | 1.30M | 0.94M | 0.83M | 0.91M | 0.93M | 0.94M | 1.28M | 1.18M | 1.31M | 1.64M | 1.65M | 1.50M | 1.63M | 1.54M | 1.78M | 1.41M | 1.87M | 1.90M | 1.99M | 1.96M | 2.17M | 1.84M | 1.89M | 2.09M | 1.86M | 1.84M | 1.66M | 1.96M | 2.10M |
|
Gross Profit
|
3.49M | 4.58M | 4.97M | 4.29M | 4.55M | 3.92M | 4.92M | -0.39M | 3.39M | 3.22M | 4.44M | 5.11M | 3.08M | 2.52M | 3.70M | 4.63M | 4.10M | 3.65M | 3.50M | 4.76M | 5.76M | 5.79M | 5.05M | 3.38M | 3.15M | 3.45M | 3.19M | 5.89M | 3.91M | 5.79M | 4.83M | 2.89M | 3.24M | 1.55M | 4.68M | 2.09M | 1.99M | 2.75M | 4.10M | 3.11M | 2.91M | 2.10M | 2.08M | 1.50M | 2.23M | 0.71M | 1.17M | 1.79M | 2.77M | 2.76M | 2.54M | 2.46M | 2.91M | 2.83M | 1.14M | 2.17M | 2.31M | 1.23M | 4.21M | 2.54M | 2.53M | 2.23M | 1.99M | 2.96M | 1.95M | 1.93M | 3.03M |
|
Research & Development
|
3.11M | 3.06M | 3.17M | 2.58M | 2.04M | 2.08M | 2.08M | -0.31M | 1.96M | 1.81M | 1.36M | -0.86M | 1.44M | 1.53M | 1.47M | -0.94M | 0.97M | 1.03M | 1.04M | 1.04M | 1.28M | 1.40M | 1.38M | 1.45M | 1.44M | 1.44M | 1.49M | 1.44M | 1.65M | 1.80M | 1.75M | 1.73M | 1.86M | 1.88M | 2.15M | 1.89M | 1.88M | 1.89M | 1.82M | 1.53M | 1.76M | 2.09M | 2.07M | 2.01M | 2.27M | 2.42M | 2.33M | 2.07M | 2.40M | 2.36M | 2.31M | 2.19M | 2.42M | 2.23M | 2.28M | 2.30M | 2.38M | 2.27M | 2.26M | 2.21M | 2.18M | 1.87M | 1.87M | 1.83M | 1.92M | 1.96M | 2.13M |
|
Selling, General & Administrative
|
1.21M | 1.22M | 1.38M | 1.30M | 1.40M | 1.42M | 1.65M | 1.97M | 1.20M | 1.79M | 1.08M | 0.94M | 0.98M | 1.07M | 0.85M | 0.94M | 0.73M | 0.93M | 0.92M | 0.94M | 0.80M | 0.97M | 0.94M | 0.95M | 0.79M | 0.96M | 0.86M | 0.89M | 0.72M | 0.87M | 0.86M | 0.83M | 0.79M | 0.82M | 0.85M | 0.94M | 0.79M | 0.87M | 0.81M | 0.83M | 0.72M | 0.87M | 0.92M | 1.07M | 1.14M | 1.82M | 1.21M | 1.25M | 1.44M | 1.63M | 1.57M | 1.51M | 1.46M | 1.63M | 1.81M | 1.65M | 1.50M | 1.57M | 1.60M | 1.87M | 1.33M | 1.44M | 1.32M | 2.28M | 1.63M | 1.59M | 1.70M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 2.83M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.50M | 3.14M | 2.83M | 2.03M | 2.17M | 1.97M | 2.47M | -1.98M | 2.63M | 2.60M | 1.39M | 0.37M | 1.44M | 1.36M | 15.17M | 0.63M | 1.07M | 1.93M | -1.52M | 2.90M | 3.22M | 3.01M | 1.68M | 1.67M | 1.52M | 1.63M | 1.26M | 2.04M | 1.58M | 2.16M | 0.24M | 0.57M | 0.09M | 1.31M | 0.02M | 0.16M | 0.97M | 1.38M | 0.00M | 0.07M | 0.05M | 1.23M | 1.20M | 1.10M | 1.46M | 1.34M | 1.46M | 1.97M | 2.04M | 1.81M | 1.87M | 1.82M | 2.10M | 1.74M | -3.52M | 2.13M | 2.29M | 2.28M | 1.77M | 4.77M | 2.17M | 2.36M | 2.13M | 2.15M | 1.91M | 2.30M | 2.59M |
|
Operating Expenses
|
6.83M | 7.41M | 7.38M | 5.90M | 5.61M | 5.46M | 6.20M | -0.32M | 5.79M | 6.20M | 3.83M | 0.45M | 3.86M | 3.96M | 3.81M | 0.63M | 2.78M | 3.88M | 3.28M | 4.88M | 5.31M | 5.38M | 4.00M | 4.07M | 3.74M | 4.03M | 3.61M | 4.36M | 3.95M | 4.83M | 3.82M | -12.91M | 4.03M | 3.79M | 4.23M | 3.89M | 3.63M | 4.14M | 4.26M | 3.78M | 3.83M | 4.20M | 4.18M | 4.18M | 4.87M | 5.59M | 4.99M | 5.28M | 5.87M | 5.81M | 5.75M | 5.52M | 5.98M | 5.59M | 0.57M | 6.08M | 6.17M | 6.12M | 5.63M | 8.86M | 5.68M | 5.66M | 5.32M | 6.27M | 5.46M | 5.86M | 6.42M |
|
Operating Income
|
-3.33M | -2.83M | -2.41M | -1.61M | 0.01M | -0.49M | -0.05M | 0.21M | 0.57M | -0.28M | 1.59M | 0.40M | 1.05M | 0.12M | 1.45M | 4.00M | 2.98M | 0.54M | 1.04M | 0.75M | 1.31M | 1.38M | 4.16M | 0.24M | 0.38M | 0.48M | 0.43M | 2.62M | 0.88M | 2.07M | 2.31M | 0.64M | 0.22M | 0.06M | 1.49M | -0.67M | -0.72M | -0.38M | 1.14M | 0.34M | -0.04M | -1.18M | -1.17M | -1.78M | -1.35M | -3.70M | -2.52M | -1.86M | -1.45M | -1.54M | -1.58M | -1.52M | -1.29M | -1.35M | 2.44M | -2.02M | -1.87M | -2.94M | 0.75M | -4.48M | -1.26M | -1.34M | -1.47M | -1.47M | -1.85M | -1.96M | -1.29M |
|
EBIT
|
-3.33M | -2.83M | -2.41M | -1.61M | 0.01M | -0.49M | -0.05M | 0.21M | 0.57M | -0.28M | 1.59M | 0.40M | 1.05M | 0.12M | 1.45M | 4.00M | 2.98M | 0.54M | 1.04M | 0.75M | 1.31M | 1.38M | 4.16M | 0.24M | 0.38M | 0.48M | 0.43M | 2.62M | 0.88M | 2.07M | 2.31M | 0.64M | 0.22M | 0.06M | 1.49M | -0.67M | -0.72M | -0.38M | 1.14M | 0.34M | -0.04M | -1.18M | -1.17M | -1.78M | -1.35M | -3.70M | -2.52M | -1.86M | -1.45M | -1.54M | -1.58M | -1.52M | -1.29M | -1.35M | 2.44M | -2.02M | -1.87M | -2.94M | 0.75M | -4.48M | -1.26M | -1.34M | -1.47M | -1.47M | -1.85M | -1.96M | -1.29M |
|
Interest & Investment Income
|
0.12M | 0.06M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.05M | 0.04M | 0.04M | 0.09M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.09M | 0.11M | 0.12M | 0.16M | 0.20M | 0.22M | 0.26M | 0.28M | 0.28M | 0.25M | 0.24M | 0.15M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.06M | 0.15M | 0.31M | 0.30M | 0.28M | 0.40M | 0.30M | 0.28M | 0.29M | 0.32M | 0.28M | 0.26M | 0.22M | 0.25M |
|
Other Non Operating Income
|
| | | | | | 0.10M | | | | | | 0.03M | 0.06M | | | | | 0.03M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-2.13M | -2.77M | -1.13M | -1.59M | 0.02M | -0.15M | 0.08M | 0.72M | 0.59M | -0.27M | 1.60M | 1.45M | 1.13M | 71.44M | 16.66M | 3.64M | 3.06M | 0.62M | 1.15M | 0.84M | 1.40M | 1.38M | 4.20M | 0.29M | 0.44M | 0.51M | 0.46M | 2.67M | 0.95M | 2.15M | 2.39M | 0.71M | 0.31M | 0.19M | 1.60M | -0.55M | -0.56M | -0.18M | 1.37M | 0.60M | 0.23M | -0.91M | -0.92M | -1.53M | -1.20M | -3.68M | -2.51M | -1.85M | -1.45M | -1.54M | -1.58M | -1.52M | -1.28M | -1.29M | 2.60M | -1.71M | -1.57M | -1.57M | 1.14M | -4.18M | -0.98M | -1.05M | -1.15M | -1.19M | -1.59M | -1.74M | -1.05M |
|
Tax Provisions
|
0.00M | 0.00M | 0.00M | -0.00M | 0.00M | -0.15M | | 0.00M | 0.00M | | | | 0.00M | 16.67M | 6.58M | -2.76M | 1.09M | 0.16M | 0.35M | 0.31M | 0.52M | 0.51M | 1.60M | 0.05M | 0.17M | 0.19M | -1.73M | 0.84M | 0.31M | 0.71M | 0.82M | -2.84M | 0.01M | 0.07M | 0.46M | 0.01M | -0.07M | 0.01M | 0.09M | 0.06M | 0.00M | 0.03M | -0.77M | 5.94M | -0.14M | -0.54M | -0.74M | -0.22M | | | | -0.30M | | | | | | | | | | 0.04M | 0.01M | -0.00M | 0.01M | 0.03M | 0.01M |
|
Profit After Tax
|
-2.13M | 1.59M | 1.13M | -3.87M | 0.02M | -0.15M | 0.08M | 0.72M | 0.74M | -0.27M | 1.60M | 1.26M | 1.17M | 54.94M | 10.30M | 6.01M | 1.97M | 0.47M | -1.15M | 1.58M | 0.88M | 0.86M | 2.60M | 0.24M | 0.27M | 0.32M | 2.20M | 1.83M | 0.64M | 1.44M | 1.57M | 0.46M | 0.30M | 0.11M | 1.15M | -0.56M | -0.49M | -0.19M | 1.28M | 0.64M | 0.23M | -0.94M | -0.15M | -7.48M | -1.06M | -3.14M | -1.78M | -1.64M | -1.45M | -1.54M | -1.58M | -1.25M | -1.28M | -1.29M | 2.60M | -1.76M | -1.57M | -2.65M | 1.14M | -4.24M | -0.98M | -1.09M | -1.17M | -1.19M | -1.60M | -1.77M | -1.05M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -1.60M | | -1.12M | -54.78M | -10.08M | | -1.97M | -0.31M | 1.15M | | -0.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-2.13M | -2.77M | -1.13M | -1.58M | 0.02M | | 0.08M | 0.72M | 0.59M | -0.27M | 1.60M | 1.45M | 1.12M | 54.78M | 10.08M | 6.40M | 1.97M | 0.47M | 0.79M | 0.53M | 0.88M | 0.86M | 2.60M | 0.24M | 0.27M | 0.32M | 2.20M | 1.83M | 0.64M | 1.44M | 1.57M | 3.54M | 0.30M | 0.11M | 1.15M | -0.56M | -0.49M | -0.19M | 1.28M | 0.54M | 0.23M | -0.94M | -0.15M | -7.48M | -1.06M | -3.14M | -1.78M | -1.64M | -1.45M | -1.54M | -1.58M | -1.22M | -1.28M | -1.29M | 2.60M | -1.71M | -1.57M | -1.57M | 1.14M | -4.18M | -0.98M | -1.09M | -1.17M | -1.19M | -1.60M | -1.77M | -1.05M |
|
Consolidated Net Income
|
-2.13M | -2.77M | -1.13M | -1.58M | 0.02M | | 0.08M | 0.72M | -0.15M | -0.06M | -0.32M | -0.30M | -0.05M | -0.01M | 0.03M | -0.04M | -0.12M | -0.16M | -1.94M | 1.06M | 0.88M | 0.86M | 2.60M | 0.24M | 0.27M | 0.32M | 2.20M | 1.83M | 0.64M | 1.44M | 1.57M | 3.54M | 0.30M | 0.11M | 1.15M | -0.56M | -0.49M | -0.19M | 1.28M | 0.54M | 0.23M | -0.94M | -0.15M | -7.48M | -1.06M | -3.14M | -1.78M | -1.64M | -1.45M | -1.54M | -1.58M | -1.22M | -1.28M | -1.29M | 2.60M | -1.71M | -1.57M | -1.57M | 1.14M | -4.18M | -0.98M | -1.09M | -1.17M | -1.19M | -1.60M | -1.77M | -1.05M |
|
Income towards Parent Company
|
-2.13M | -2.77M | -1.13M | -1.58M | 0.02M | | 0.08M | 0.72M | -0.15M | -0.06M | -0.32M | -0.30M | -0.05M | -0.01M | 0.03M | -0.04M | -0.12M | -0.16M | -1.94M | 1.06M | 0.88M | 0.86M | 2.60M | 0.24M | 0.27M | 0.32M | 2.20M | 1.83M | 0.64M | 1.44M | 1.57M | 3.54M | 0.30M | 0.11M | 1.15M | -0.56M | -0.49M | -0.19M | 1.28M | 0.54M | 0.23M | -0.94M | -0.15M | -7.48M | -1.06M | -3.14M | -1.78M | -1.64M | -1.45M | -1.54M | -1.58M | -1.22M | -1.28M | -1.29M | 2.60M | -1.71M | -1.57M | -1.57M | 1.14M | -4.18M | -0.98M | -1.09M | -1.17M | -1.19M | -1.60M | -1.77M | -1.05M |
|
Net Income towards Common Stockholders
|
-2.13M | -2.77M | -1.13M | -1.58M | 0.02M | | 0.08M | 0.72M | -0.15M | -0.06M | -0.32M | -0.30M | -0.05M | -0.01M | 0.03M | -0.04M | -0.12M | -0.16M | -1.94M | 1.06M | 0.88M | 0.86M | 2.60M | 0.24M | 0.27M | 0.32M | 2.20M | 1.83M | 0.64M | 1.44M | 1.57M | 3.54M | 0.30M | 0.11M | 1.15M | -0.56M | -0.49M | -0.19M | 1.28M | 0.54M | 0.23M | -0.94M | -0.15M | -7.48M | -1.06M | -3.14M | -1.78M | -1.64M | -1.45M | -1.54M | -1.58M | -1.22M | -1.28M | -1.29M | 2.60M | -1.71M | -1.57M | -1.57M | 1.14M | -4.18M | -0.98M | -1.09M | -1.17M | -1.19M | -1.60M | -1.77M | -1.05M |
|
EPS (Basic)
|
-0.09 | -0.14 | -0.06 | -0.08 | 0.00 | -0.01 | 0.00 | 0.03 | 0.03 | -0.01 | 0.06 | 0.05 | 0.05 | 2.52 | 0.46 | 0.27 | 0.08 | 0.01 | -0.05 | 0.07 | 0.04 | 0.04 | 0.11 | 0.01 | 0.01 | 0.01 | 0.10 | 0.08 | 0.03 | 0.06 | 0.07 | 0.02 | 0.01 | 0.01 | 0.05 | -0.03 | -0.02 | -0.01 | 0.06 | 0.03 | 0.01 | -0.04 | -0.01 | -0.35 | -0.05 | -0.15 | -0.08 | -0.07 | -0.07 | -0.07 | -0.07 | -0.06 | -0.06 | -0.06 | 0.12 | -0.08 | -0.07 | -0.13 | 0.05 | -0.20 | -0.05 | -0.05 | -0.06 | -0.06 | -0.08 | -0.08 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
-0.09 | -0.13 | -0.05 | -0.08 | 0.00 | -0.01 | 0.00 | 0.03 | 0.03 | -0.01 | 0.06 | 0.05 | 0.05 | 2.49 | 0.46 | 0.26 | 0.08 | 0.01 | -0.05 | 0.07 | 0.04 | 0.04 | 0.11 | 0.01 | 0.01 | 0.01 | 0.10 | 0.08 | 0.03 | 0.06 | 0.07 | 0.02 | 0.01 | 0.01 | 0.05 | -0.03 | -0.02 | -0.01 | 0.06 | 0.03 | 0.01 | -0.04 | -0.01 | -0.35 | -0.05 | -0.15 | -0.08 | -0.07 | -0.07 | -0.07 | -0.07 | -0.06 | -0.06 | -0.06 | 0.12 | -0.08 | -0.07 | -0.13 | 0.05 | -0.20 | -0.05 | -0.05 | -0.06 | -0.06 | -0.08 | -0.08 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
23.28M | 19.78M | 19.78M | 19.78M | 19.93M | 19.93M | 19.93M | 20.04M | 20.18M | 20.57M | 20.57M | 20.58M | 20.70M | 21.13M | 22.33M | 22.36M | 22.51M | 22.52M | 22.57M | 22.57M | 22.62M | 22.63M | 22.80M | 22.80M | 22.87M | 22.87M | 22.93M | 22.99M | 22.99M | 22.99M | 22.98M | 22.63M | 22.43M | 21.84M | 21.73M | 21.61M | 21.55M | 21.58M | 21.58M | 21.55M | 21.57M | 21.55M | 21.57M | 21.49M | 21.52M | 21.52M | 21.50M | 21.45M | 21.49M | 21.49M | 21.53M | 21.56M | 21.64M | 21.64M | 21.73M | 21.66M | 20.99M | 20.96M | 20.99M | 20.99M | 21.08M | 21.09M | 21.18M | 21.20M | 21.10M | 21.09M | 21.31M |
|
Shares Outstanding (Diluted Average)
|
23.28M | 21.97M | 21.23M | 20.87M | 19.92M | 19.93M | 20.34M | 20.18M | 20.83M | 0.02M | 20.78M | 20.73M | 20.93M | 22.10M | 22.50M | 22.07M | 22.56M | 22.69M | 22.62M | 0.02M | 22.70M | 22.84M | 22.89M | 22.79M | 22.89M | 23.03M | 0.02M | 22.96M | 23.00M | 23.12M | 23.00M | 22.90M | 0.02M | 0.02M | 21.97M | 0.02M | 21.57M | 21.54M | 21.64M | 0.02M | 21.58M | 21.55M | 21.54M | | 21.52M | 21.50M | 21.48M | | 21.49M | 21.50M | | | 21.64M | 21.66M | | | 21.03M | 21.00M | 21.13M | | 21.09M | 21.09M | 21.19M | | 21.27M | 21.35M | 21.20M |
|
EBITDA
|
-3.33M | -2.83M | -2.41M | -1.61M | 0.01M | -0.49M | -0.05M | 0.21M | 0.59M | -0.27M | 1.28M | 0.94M | 1.18M | 54.89M | 10.29M | 5.92M | 1.92M | 0.27M | -1.18M | 1.52M | 0.96M | 0.90M | 2.53M | 0.28M | 0.28M | 0.27M | 2.20M | 1.83M | 0.63M | 1.43M | 1.61M | 0.48M | 0.33M | 0.10M | 1.15M | -0.52M | -0.49M | -0.19M | 1.28M | 0.64M | -0.04M | -1.18M | -1.17M | -1.78M | -1.35M | -3.70M | -2.52M | -1.86M | -1.45M | -1.54M | -1.58M | -1.25M | -1.29M | -1.35M | 2.43M | -1.70M | -1.87M | -2.94M | 0.75M | -4.48M | -1.26M | -1.34M | -1.47M | -1.47M | -1.85M | -1.96M | -1.29M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | -0.03M | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | 0.06% | 4.35% | 100.00% | | 0.14% | 0.34% | | | | 0.18% | 23.33% | 39.49% | | 35.62% | 25.12% | 31.00% | 37.43% | 37.01% | 37.09% | 38.09% | 16.43% | 37.76% | 37.45% | | 31.56% | 32.95% | 33.08% | 34.16% | | 1.63% | 39.36% | 28.48% | | 11.76% | | 6.52% | 10.17% | 1.30% | | 83.59% | | 11.59% | 14.69% | 29.29% | 11.76% | | | | 19.69% | | | | | | | | | | | | 0.08% | | | |