|
Revenue
|
2.74M | 2.85M | 1.77M | 3.39M | 2.83M | 4.01M | 1.85M | 2.17M | 3.31M | 2.79M | 1.14M | 1.18M | 2.20M | 3.99M | 3.17M | 3.86M | 4.66M | 6.30M | 5.70M | 6.67M | 7.22M | 8.21M | 7.42M | 8.66M | 9.32M | 10.72M | 8.77M | 7.77M | 6.07M | 8.16M | 6.46M | 6.73M | 7.37M |
|
Cost of Revenue
|
1.69M | 1.50M | 0.84M | 1.81M | 3.07M | 2.99M | 1.15M | 1.55M | 2.38M | 1.69M | 0.86M | 0.60M | 1.46M | 2.81M | 2.12M | 2.42M | 3.50M | 6.06M | 4.83M | 5.20M | 5.41M | 6.41M | 5.34M | 6.35M | 6.57M | 8.28M | 5.95M | 5.19M | 14.52M | 4.75M | 3.52M | 3.26M | 4.00M |
|
Gross Profit
|
1.05M | 1.35M | 0.93M | 1.58M | -0.24M | 1.03M | 0.71M | 0.62M | 0.94M | 1.10M | 0.28M | 0.58M | 0.74M | 1.18M | 1.04M | 1.44M | 1.15M | 0.24M | 0.86M | 1.47M | 1.81M | 1.80M | 2.07M | 2.31M | 2.75M | 2.44M | 2.82M | 2.58M | -8.45M | 3.42M | 2.94M | 3.48M | 3.37M |
|
Research & Development
|
2.97M | 2.46M | 2.37M | 2.10M | 2.51M | 2.52M | 2.10M | 2.41M | 2.17M | 2.40M | 2.67M | 2.40M | 2.30M | 2.88M | 2.68M | 4.09M | 6.50M | 9.21M | 10.53M | 11.77M | 12.74M | 14.01M | 13.94M | 14.61M | 13.79M | 11.70M | 9.78M | 6.83M | 4.72M | 3.47M | 2.37M | 2.93M | 2.84M |
|
Selling, General & Administrative
|
3.12M | 3.53M | 2.90M | 3.49M | 3.22M | 4.60M | 4.79M | 5.06M | 4.45M | 5.86M | 7.37M | 5.61M | 8.66M | 9.43M | 9.53M | 13.83M | 15.33M | 19.81M | 20.28M | 21.78M | 21.22M | 25.32M | 25.98M | 26.94M | 24.90M | 14.95M | 19.09M | 11.56M | 9.46M | 11.75M | 9.03M | 8.35M | 9.06M |
|
Other Operating Expenses
|
| 0.60M | | | | 1.00 | | | | -403.00 | | | | | | | | | | | | | | | 77.28M | 0.74M | 5.08M | 1.22M | 21.27M | 0.14M | | | |
|
Operating Expenses
|
6.08M | 6.59M | 5.26M | 5.59M | 5.73M | 7.12M | 6.89M | 7.46M | 6.62M | 8.26M | 10.04M | 8.01M | 10.96M | 12.30M | 12.21M | 17.91M | 21.83M | 29.02M | 30.80M | 33.55M | 33.96M | 39.33M | 39.91M | 41.55M | 115.96M | 27.39M | 33.95M | 19.60M | 35.45M | 15.36M | 11.40M | 11.28M | 11.91M |
|
Operating Income
|
-5.03M | -5.24M | -4.34M | -4.01M | -5.97M | -6.10M | -6.18M | -6.84M | -5.68M | -7.16M | -9.76M | -7.43M | -10.23M | -11.13M | -11.16M | -16.48M | -20.68M | -28.78M | -29.94M | -32.08M | -32.15M | -37.53M | -37.84M | -39.24M | -113.21M | -24.95M | -31.12M | -17.02M | -43.90M | -11.94M | -8.46M | -7.80M | -8.54M |
|
EBIT
|
-5.03M | -5.24M | -4.34M | -4.01M | -5.97M | -6.10M | -6.18M | -6.84M | -5.68M | -7.16M | -9.76M | -7.43M | -10.23M | -11.13M | -11.16M | -16.48M | -20.68M | -28.78M | -29.94M | -32.08M | -32.15M | -37.53M | -37.84M | -39.24M | -113.21M | -24.95M | -31.12M | -17.02M | -43.90M | -11.94M | -8.46M | -7.80M | -8.54M |
|
Interest & Investment Income
|
| | | | | | | | | | | | -0.59M | 1.91M | 0.07M | 0.06M | 0.03M | 0.08M | 0.11M | 0.19M | 0.44M | 0.77M | 0.70M | 0.69M | 0.73M | 1.19M | 1.04M | 0.46M | 0.38M | 0.23M | 0.29M | 0.28M | 0.27M |
|
Other Non Operating Income
|
| | | -0.34M | | | -1.33M | -0.17M | -0.13M | -496.00 | 0.02M | -0.07M | 0.05M | -0.01M | -0.01M | -2.08M | -0.07M | -0.02M | -0.03M | -0.16M | 0.01M | -0.04M | 0.12M | -0.33M | -0.04M | -20.16M | -1.36M | 0.36M | -0.70M | -8.41M | 5.08M | 0.68M | -0.22M |
|
Non Operating Income
|
-0.06M | -0.68M | 0.49M | 0.71M | 1.04M | -0.30M | -1.66M | -0.82M | -0.71M | -0.73M | -0.74M | -0.63M | -0.54M | -0.61M | 1.22M | -2.30M | -0.07M | 0.07M | -0.03M | -0.16M | 0.37M | 0.66M | 0.74M | 0.36M | 0.69M | -22.29M | -1.36M | 0.82M | -0.70M | -8.41M | 5.37M | 0.95M | -0.22M |
|
EBT
|
-5.09M | -5.92M | -3.84M | -3.31M | -4.93M | -6.40M | -7.85M | -7.66M | -6.39M | -7.89M | -10.51M | -8.07M | -10.76M | -11.74M | -9.94M | -18.78M | -20.72M | -28.72M | -29.94M | -32.12M | -31.78M | -36.87M | -37.10M | -38.88M | -112.53M | -43.93M | -31.44M | -16.20M | -44.22M | -20.12M | -3.10M | -6.85M | -8.49M |
|
Tax Provisions
|
-0.00M | 932.00 | 0.00M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | -0.01M | 0.01M | 0.01M | 0.04M | -5.77M | 0.01M | 0.04M | 0.03M | 1.80M | 0.03M | 0.03M | 0.04M | -0.04M | -0.02M | 0.03M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M |
|
Profit After Tax
|
5.09M | 5.92M | -3.85M | -3.31M | -4.93M | -6.41M | -7.85M | -7.67M | -6.40M | -7.90M | -10.51M | -8.07M | -10.79M | -11.73M | -9.95M | -18.79M | -20.75M | -22.95M | -29.95M | -32.16M | -31.81M | -38.68M | -37.12M | -38.91M | -112.57M | -43.89M | -31.42M | -16.22M | -44.25M | -20.12M | -3.10M | -6.86M | -8.50M |
|
Income from Continuing Operations
|
-5.09M | -5.92M | -3.85M | -3.31M | -4.93M | -6.41M | -7.85M | -7.67M | -6.40M | -7.90M | -10.51M | -8.07M | -10.79M | -11.73M | -9.95M | -18.79M | -20.75M | -22.95M | -29.95M | -32.16M | -31.81M | -38.68M | -37.12M | -38.91M | -112.57M | -43.89M | -31.42M | -16.22M | -44.25M | -20.12M | -3.10M | -6.86M | -8.50M |
|
Consolidated Net Income
|
-5.09M | -5.92M | -3.85M | -3.31M | -4.93M | -6.41M | -7.85M | -7.67M | -6.40M | -7.90M | -10.51M | -8.07M | -10.79M | -11.73M | -9.95M | -18.79M | -20.75M | -22.95M | -29.95M | -32.16M | -31.81M | -38.68M | -37.12M | -38.91M | -112.57M | -43.89M | -31.42M | -16.22M | -44.25M | -20.12M | -3.10M | -6.86M | -8.50M |
|
Income towards Parent Company
|
-5.09M | -5.92M | -3.85M | -3.31M | -4.93M | -6.41M | -7.85M | -7.67M | -6.40M | -7.90M | -10.51M | -8.07M | -10.79M | -11.73M | -9.95M | -18.79M | -20.75M | -22.95M | -29.95M | -32.16M | -31.81M | -38.68M | -37.12M | -38.91M | -112.57M | -43.89M | -31.42M | -16.22M | -44.25M | -20.12M | -3.10M | -6.86M | -8.50M |
|
Net Income towards Common Stockholders
|
-5.09M | -5.92M | -3.85M | -3.31M | -4.93M | -6.41M | -7.85M | -7.67M | -6.40M | -7.90M | -10.51M | -8.07M | -10.79M | -11.73M | -9.95M | -18.79M | -20.75M | -22.95M | -29.95M | -32.16M | -31.81M | -38.68M | -37.12M | -38.91M | -112.57M | -43.89M | -31.42M | -16.22M | -44.25M | -20.12M | -3.10M | -6.86M | -8.50M |
|
EPS (Basic)
|
-1.74 | -1.97 | -1.16 | -0.98 | -0.63 | -0.62 | -0.77 | -0.71 | -0.59 | 0.07 | -0.30 | -0.09 | -0.08 | -0.05 | -0.04 | -0.07 | -0.07 | -0.08 | -0.11 | -1.13 | -1.10 | -1.30 | -1.23 | -1.24 | -3.22 | -402.75 | -35.75 | -14.41 | -30.92 | -7.95 | -1.15 | -1.99 | -1.59 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.20 | -0.08 | | -0.04 | -0.07 | -0.07 | -0.08 | -0.11 | -1.13 | -1.10 | -1.30 | -1.23 | -1.24 | -3.22 | -402.75 | -35.75 | -14.41 | -30.92 | -7.95 | -1.15 | -1.99 | -1.59 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.06M | 0.14M | 0.23M | 0.26M | 0.46M | 0.46M | 0.47M | 0.48M | 0.48M | 0.48M | 0.48M | 0.49M | 0.51M | 0.51M | 0.59M | 0.65M | 0.91M | 1.11M | 1.43M | 1.70M | 3.01M | 3.36M | 4.68M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 90.91M | 132.94M | | 263.94M | 278.90M | 280.17M | 276.78M | 284.61M | 28.55M | 28.97M | 28.92M | 30.20M | 31.50M | 35.00M | 0.57M | 0.88M | 1.13M | 1.43M | 1.27M | 2.69M | 3.44M | 5.34M |
|
EBITDA
|
-5.03M | -5.24M | -4.34M | -4.01M | -5.97M | -6.10M | -6.18M | -6.84M | -5.68M | -7.16M | -9.76M | -7.43M | -10.23M | -11.13M | -11.16M | -16.48M | -20.68M | -28.78M | -29.94M | -32.08M | -32.15M | -37.53M | -37.84M | -39.24M | -113.21M | -24.95M | -31.12M | -17.02M | -43.90M | -11.94M | -8.46M | -7.80M | -8.54M |
|
Interest Expenses
|
0.15M | 0.16M | 0.30M | 0.41M | 0.40M | 0.27M | 0.27M | 0.65M | 0.58M | 0.67M | 0.76M | 0.56M | 0.59M | 0.61M | 0.60M | 0.30M | 0.00M | 0.03M | 0.08M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.07M | 4.90M | 0.12M | | | | | | |
|
Tax Rate
|
0.09% | | | | 0.06% | | | | | | | | | 0.09% | | | | 20.08% | | | | | | | | 0.08% | 0.06% | | | | | | |