|
Revenue
|
1.33M | 1.24M | 1.41M | 1.26M | 1.21M | 1.23M | 1.32M | 1.31M | 1.06M | 0.98M | 1.25M | 1.24M | 1.05M | 1.09M | 1.13M | 0.95M | 1.04M | 1.07M | 1.16M | 1.34M | 1.26M | 1.19M | 1.20M | 1.12M | 1.08M | 1.03M | 1.28M | 1.37M | 1.21M | 1.54M | 1.57M | 1.60M | 1.56M | 1.90M | 1.92M | 1.92M | 2.31M | 2.21M | 2.88M | 2.28M | 2.38M | 2.36M | 2.60M | 2.71M | 2.56M | 2.82M | 2.91M | 2.50M | 1.72M | | 2.06M | 2.09M | 2.19M | -4.90M | 0.30M | 0.50M | 0.30M | 0.31M | 0.21M | 0.17M | 0.14M |
|
Gross Profit
|
0.22M | 0.13M | 0.36M | 0.46M | 0.07M | 0.20M | 0.20M | 0.23M | -0.02M | -0.16M | 0.19M | 0.14M | -0.08M | -0.03M | 0.05M | -0.14M | -0.05M | -0.04M | 0.06M | 0.20M | 0.08M | 0.03M | 0.07M | -0.05M | 0.05M | -0.00M | 0.29M | 0.50M | 0.27M | 0.53M | 0.61M | 0.44M | 0.52M | 0.77M | 0.88M | 0.88M | 1.24M | 1.11M | 1.71M | 1.07M | 1.25M | 1.17M | 1.36M | 1.35M | 1.03M | 1.22M | 1.44M | 0.93M | 0.41M | | 0.49M | 0.25M | 0.74M | -0.04M | | | | | | | |
|
Research & Development
|
0.11M | 0.02M | 0.24M | 0.61M | 0.25M | 0.19M | 0.13M | 0.21M | 0.14M | 0.15M | 0.16M | 0.18M | 0.15M | 0.17M | 0.15M | 0.20M | 0.18M | 0.14M | 0.14M | 0.16M | 0.14M | 0.06M | 0.18M | 0.14M | 0.17M | 0.15M | 0.33M | 0.32M | 0.36M | 0.34M | 0.47M | 0.57M | 0.42M | 0.41M | 0.30M | 0.34M | 0.23M | 0.28M | 0.29M | 0.32M | 0.31M | 0.28M | 0.36M | | 0.70M | 0.54M | 0.55M | 0.80M | 0.71M | 0.47M | 3.31M | 5.37M | 5.55M | 7.08M | 7.45M | 9.28M | 12.03M | 12.88M | 14.33M | 16.62M | 20.34M |
|
Selling, General & Administrative
|
0.60M | 0.56M | 0.63M | 0.64M | 0.65M | 0.50M | 0.58M | 0.63M | 0.64M | 0.47M | 0.56M | 0.62M | 0.65M | 0.51M | 0.64M | 0.68M | 0.58M | 0.54M | 0.59M | 0.70M | 0.75M | 1.12M | 0.91M | 1.00M | 0.93M | 0.88M | 0.82M | 1.29M | 0.84M | 0.98M | 0.78M | 1.55M | 0.97M | 1.10M | 1.10M | 1.00M | 1.10M | 1.07M | 1.16M | 1.25M | 1.07M | 1.13M | 1.18M | | 1.84M | 1.62M | 1.58M | 1.58M | 3.11M | 4.85M | 6.66M | 4.99M | 4.47M | 4.94M | 5.88M | 5.51M | 6.97M | 8.25M | 7.84M | 7.71M | 7.73M |
|
Other Operating Expenses
|
0.37M | 0.19M | 0.18M | -0.02M | 0.26M | 0.30M | 0.26M | 0.34M | 0.32M | 0.32M | 0.29M | 0.37M | 0.36M | 0.33M | 0.25M | 0.30M | 0.35M | 0.30M | 0.37M | 0.46M | 0.28M | 0.25M | 0.30M | 0.06M | 0.52M | 0.45M | 0.53M | 0.76M | 0.61M | 0.67M | 0.69M | 0.68M | 0.65M | 0.02M | 0.00M | | 0.74M | 0.67M | 0.81M | 0.69M | 0.58M | -0.01M | -0.00M | | 0.76M | | 1.60M | -5.31M | -7.87M | -12.99M | -6.67M | -9.49M | | 0.02M | | -0.06M | | 0.03M | | | |
|
Operating Expenses
|
1.08M | 0.76M | 1.05M | 1.22M | 1.17M | 0.99M | 0.97M | 1.17M | 1.10M | 0.94M | 1.01M | 1.16M | 1.16M | 1.01M | 1.04M | 1.18M | 1.11M | 0.98M | 1.11M | 1.31M | 1.17M | 1.44M | 1.39M | 1.21M | 1.62M | 1.48M | 1.68M | 2.36M | 1.82M | 2.00M | 1.95M | 2.81M | 2.04M | 2.19M | 2.04M | 2.02M | 2.07M | 2.01M | 2.25M | 2.26M | 1.96M | 2.04M | 2.13M | | 3.30M | 2.85M | 2.82M | 3.03M | 4.62M | 5.62M | 9.99M | 10.34M | 10.03M | 12.01M | 13.33M | 14.79M | 19.00M | 45.22M | 22.17M | 24.33M | 28.07M |
|
Operating Income
|
-0.87M | -0.63M | -0.69M | -0.77M | -1.10M | -0.79M | -0.76M | -0.94M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.32M | -1.16M | -1.02M | -1.05M | -1.10M | -1.09M | -1.41M | -1.33M | -1.25M | -1.57M | -1.48M | -1.39M | -1.86M | -1.55M | -1.47M | -1.34M | -2.37M | -1.52M | -1.43M | -1.16M | -1.14M | -0.84M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.77M | 1.35M | -2.27M | -1.64M | -1.38M | -2.11M | -4.21M | -5.62M | -9.76M | -9.75M | -9.75M | -11.68M | -13.01M | -14.26M | -18.63M | -44.98M | -21.83M | -24.04M | -27.86M |
|
EBIT
|
-0.87M | -0.63M | -0.69M | -0.77M | -1.10M | -0.79M | -0.76M | -0.94M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.32M | -1.16M | -1.02M | -1.05M | -1.10M | -1.09M | -1.41M | -1.33M | -1.25M | -1.57M | -1.48M | -1.39M | -1.86M | -1.55M | -1.47M | -1.34M | -2.37M | -1.52M | -1.43M | -1.16M | -1.14M | -0.84M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.77M | 1.35M | -2.27M | -1.64M | -1.38M | -2.11M | -4.21M | -5.62M | -9.76M | -9.75M | -9.75M | -11.68M | -13.01M | -14.26M | -18.63M | -44.98M | -21.83M | -24.04M | -27.86M |
|
Interest & Investment Income
|
0.00M | 979.00 | 848.00 | 493.00 | 187.00 | 268.00 | 144.00 | 148.00 | 144.00 | 128.00 | 83.00 | 309.00 | 354.00 | 481.00 | 556.00 | 0.01M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.14M | 0.56M | 0.37M | 0.29M | 0.20M | 0.06M | 1.21M | 3.08M | 3.58M | 2.65M | 2.38M | 2.16M | 1.96M |
|
Other Non Operating Income
|
| 0.42M | -0.16M | 0.08M | | 0.17M | 0.21M | -0.21M | 0.13M | -0.06M | 0.11M | 0.03M | -0.04M | 0.12M | -1.09M | -0.37M | 0.31M | 0.04M | 0.03M | -605.00 | 0.01M | 0.04M | 0.08M | 0.02M | 0.03M | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | 0.00M | | | | | | | 1.40M | | |
|
Non Operating Income
|
-0.00M | 0.41M | -0.34M | 0.05M | 93.00 | 0.16M | 0.21M | -0.26M | 0.13M | -0.05M | 0.11M | 0.03M | -0.04M | 0.12M | -1.09M | -0.36M | 0.38M | 0.11M | 0.10M | 0.07M | 0.07M | 0.10M | 0.13M | 0.07M | 0.08M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.05M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.14M | 0.56M | 0.36M | 0.27M | 0.18M | 0.03M | 1.18M | 3.05M | 3.51M | 2.72M | 3.65M | 2.04M | 1.89M |
|
EBT
|
-0.87M | -0.65M | -0.87M | -0.79M | -1.10M | -0.79M | -0.77M | -1.00M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.31M | -1.09M | -0.95M | -0.98M | -1.03M | -1.04M | -1.35M | -1.27M | -1.20M | -1.54M | -1.45M | -1.36M | -1.83M | -1.55M | -1.46M | -1.33M | -2.36M | -1.51M | -1.41M | -1.13M | -1.09M | -0.82M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.74M | 1.35M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -7.33M | -10.87M | -11.11M | -10.36M | -16.83M | -11.82M | -11.21M | -15.12M | -43.22M | -18.18M | -22.00M | -25.97M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -10.50M | | | 7.85M | | | | | | | |
|
Profit After Tax
|
-0.87M | -0.23M | -1.03M | -0.71M | -1.10M | -0.63M | -0.55M | -1.20M | -0.99M | -1.15M | -0.72M | -0.99M | -1.27M | -0.93M | -2.08M | -1.68M | -0.79M | -0.91M | -0.95M | -1.03M | -1.02M | -1.31M | -1.20M | -1.19M | -1.50M | -1.45M | -1.36M | -1.85M | -1.55M | -1.46M | -1.33M | -2.34M | -1.51M | -1.41M | -1.13M | -1.09M | -0.82M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.74M | -1.06M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -7.33M | -0.37M | -11.11M | -10.36M | -24.68M | -12.28M | -11.70M | -15.12M | -40.17M | -18.18M | -21.48M | -25.97M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.00M | -0.00M | | -0.00M | -0.00M | | |
|
Income from Continuing Operations
|
-0.87M | -0.65M | -0.87M | -0.79M | -1.10M | -0.79M | -0.77M | -1.00M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.31M | -1.09M | -0.95M | -0.98M | -1.03M | -1.04M | -1.35M | -1.27M | -1.20M | -1.54M | -1.45M | -1.36M | -1.83M | -1.55M | -1.46M | -1.33M | -2.36M | -1.51M | -1.41M | -1.13M | -1.09M | -0.82M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.74M | 1.35M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -7.33M | -0.37M | -11.11M | -10.36M | -24.68M | -11.82M | -11.21M | -15.12M | -43.22M | -18.18M | -22.00M | -25.97M |
|
Consolidated Net Income
|
-0.87M | -0.65M | -0.87M | -0.79M | -1.10M | -0.79M | -0.77M | -1.00M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.31M | -1.09M | -0.95M | -0.98M | -1.03M | -1.04M | -1.35M | -1.27M | -1.20M | -1.54M | -1.45M | -1.36M | -1.83M | -1.55M | -1.46M | -1.33M | -2.36M | -1.51M | -1.41M | -1.13M | -1.09M | -0.82M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.74M | 1.35M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -2.27M | -1.47M | -1.62M | -0.78M | -5.18M | -0.46M | -0.49M | | | | 0.51M | |
|
Income towards Parent Company
|
-0.87M | -0.65M | -0.87M | -0.79M | -1.10M | -0.79M | -0.77M | -1.00M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.31M | -1.09M | -0.95M | -0.98M | -1.03M | -1.04M | -1.35M | -1.27M | -1.20M | -1.54M | -1.45M | -1.36M | -1.83M | -1.55M | -1.46M | -1.33M | -2.36M | -1.51M | -1.41M | -1.13M | -1.09M | -0.82M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.74M | 1.35M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -2.27M | -1.47M | -1.62M | -0.78M | -5.18M | -0.46M | -0.49M | | | | 0.51M | |
|
Preferred Dividend Payments
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.87M | -0.23M | -1.03M | -0.71M | -1.10M | -0.63M | -0.56M | -1.21M | -1.00M | -1.16M | -0.72M | -1.00M | -2.00M | -0.93M | -2.09M | -1.68M | -0.79M | -0.91M | -0.96M | -1.04M | -1.02M | -1.31M | -1.20M | -1.19M | -1.50M | -1.45M | -1.36M | -1.86M | -1.55M | -1.47M | -1.33M | -2.36M | -1.51M | -1.42M | -1.13M | -1.10M | -0.82M | -0.90M | -0.55M | -1.19M | -0.72M | -0.87M | -0.74M | -1.06M | -2.24M | -1.60M | -1.35M | -2.08M | -4.07M | -2.27M | -1.47M | -1.62M | -0.78M | -5.18M | -0.46M | -0.49M | | | | 0.51M | |
|
EPS (Basic)
|
-0.04 | -0.01 | -0.04 | -0.03 | -0.04 | -0.02 | -0.02 | -0.04 | -0.03 | -0.03 | -0.02 | -0.03 | -0.06 | -0.02 | -0.05 | -0.04 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.03 | -0.02 | -0.03 | -0.03 | -0.03 | -0.02 | -0.04 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.03 | -0.05 | 0.01 | -0.40 | -0.37 | -0.91 | -0.25 | -0.18 | -0.21 | -0.61 | -0.25 | -0.30 | -0.35 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | -0.40 | -0.37 | -0.91 | -0.25 | -0.18 | -0.21 | -0.61 | -0.25 | -0.30 | -0.35 |
|
Shares Outstanding (Weighted Average)
|
23.05M | 25.07M | 26.01M | 25.13M | 26.49M | 28.59M | 29.32M | 28.62M | 33.87M | 34.60M | 34.61M | 34.42M | 35.92M | 38.42M | 42.51M | 42.68M | 54.87M | 54.88M | 54.88M | 54.88M | 55.01M | 55.01M | 55.02M | 55.02M | 55.01M | 55.02M | 55.02M | 55.02M | 55.02M | 55.06M | 55.10M | 55.16M | 66.15M | 67.33M | 67.33M | 67.04M | 67.39M | 67.39M | 67.56M | 67.60M | 68.90M | 83.05M | 122.57M | 141.67M | 141.91M | 141.96M | 142.04M | 141.99M | 142.07M | 142.10M | 228.59M | 28.00M | 28.05M | 26.76M | 49.51M | 66.65M | 70.63M | 64.42M | 72.36M | 74.23M | 74.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 228.59M | 28.00M | 28.05M | 26.76M | 49.51M | 66.65M | 70.63M | 64.42M | 72.36M | 74.23M | 74.30M |
|
EBITDA
|
-0.87M | -0.63M | -0.69M | -0.77M | -1.10M | -0.79M | -0.76M | -0.94M | -1.12M | -1.10M | -0.82M | -1.02M | -1.23M | -1.04M | -0.99M | -1.32M | -1.16M | -1.02M | -1.05M | -1.10M | -1.09M | -1.41M | -1.33M | -1.25M | -1.57M | -1.48M | -1.39M | -1.86M | -1.55M | -1.47M | -1.34M | -2.37M | -1.52M | -1.43M | -1.16M | -1.14M | -0.84M | -0.90M | -0.55M | -1.19M | -0.71M | -0.87M | -0.77M | 1.35M | -2.27M | -1.64M | -1.38M | -2.11M | -4.21M | -5.62M | -9.76M | -9.75M | -9.75M | -11.68M | -13.01M | -14.26M | -18.63M | -44.98M | -21.83M | -24.04M | -27.86M |
|
Interest Expenses
|
0.00M | 0.01M | 0.17M | 0.02M | 94.00 | 0.00M | 0.00M | 0.06M | 6.00 | | | 1.00 | 741.00 | 86.00 | | 56.00 | 0.00M | | 100.00 | -0.00M | 950.00 | | | 50.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.01M | 0.02M | 0.03M | 0.02M | 0.07M | -0.07M | 0.13M | 0.12M | 0.07M |
|
Shares Outstanding
|
| | | 26.44M | | | | 30.95M | | | | 34.62M | | | | 54.70M | | | | 54.97M | | | | 55.01M | | | | 55.02M | 55.02M | 55.10M | 55.10M | 56.33M | 67.33M | 67.33M | 67.34M | 67.39M | 67.39M | 67.39M | 67.65M | 68.90M | 68.90M | 87.23M | 141.47M | 141.92M | 141.92M | 142.04M | 142.04M | 142.04M | 142.11M | 14.21M | 27.87M | 28.05M | 28.06M | 28.18M | 58.69M | 67.43M | 67.56M | 70.67M | 74.05M | 74.26M | 74.34M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.59 | | | -46.65 | | | | | | | |