|
Revenue
|
3.30M | 13.73M | 12.16M | 13.67M | 47.65M | 56.89M | 93.70M | 120.63M | 22.64M | 39.27M | 43.52M | 43.13M | 45.03M | 59.37M | 66.86M |
|
Cost of Revenue
|
1.91M | 11.60M | 10.79M | 12.53M | 32.06M | 40.56M | 64.49M | 80.71M | 14.43M | 23.70M | 25.90M | 26.16M | 28.46M | 33.68M | 39.39M |
|
Gross Profit
|
1.39M | 2.13M | 1.38M | 1.14M | 15.60M | 16.32M | 29.21M | 39.91M | 8.22M | 15.56M | 17.62M | 16.97M | 16.57M | 25.69M | 27.48M |
|
Research & Development
|
| | | | | | | | 5.56M | 1.48M | 1.83M | 3.17M | 4.44M | 3.27M | 3.36M |
|
Selling, General & Administrative
|
2.39M | 1.03M | 0.68M | 0.80M | 12.58M | 13.82M | 24.15M | 34.80M | 15.21M | 21.53M | 20.36M | 22.54M | 22.93M | 23.93M | 28.86M |
|
Other Operating Expenses
|
| | | | | -7.88M | 5.13M | 4.39M | | | | | -13.04M | -9.17M | 0.53M |
|
Operating Expenses
|
2.39M | 1.03M | 0.68M | 0.80M | 12.58M | 13.82M | 24.15M | 34.80M | 20.77M | 23.01M | 22.19M | 25.71M | 30.70M | 27.20M | 32.75M |
|
Operating Income
|
-1.00M | 1.10M | 0.69M | 0.35M | 3.01M | 2.50M | 5.06M | 5.12M | -12.55M | -7.45M | -4.57M | -8.74M | -14.13M | -1.51M | -5.27M |
|
EBIT
|
-1.00M | 1.10M | 0.69M | 0.35M | 3.01M | 2.50M | 5.06M | 5.12M | -12.55M | -7.45M | -4.57M | -8.74M | -14.13M | -1.51M | -5.27M |
|
Other Non Operating Income
|
| | | | 0.15M | 0.83M | 1.69M | 0.31M | 0.68M | -0.06M | 1.82M | 8.76M | 7.18M | 0.48M | -0.62M |
|
Non Operating Income
|
-0.03M | -0.09M | -0.04M | -0.05M | -0.28M | 0.34M | 1.02M | -0.61M | -1.34M | -5.19M | -2.79M | 9.51M | 7.18M | -4.49M | -2.21M |
|
EBT
|
-1.03M | 1.01M | 0.65M | 0.30M | 2.73M | 2.84M | 6.08M | 4.51M | -13.89M | -12.64M | -7.36M | 0.77M | -10.83M | -6.28M | -7.48M |
|
Tax Provisions
|
| | 0.00M | 0.01M | 0.06M | 0.00M | 1.09M | -0.12M | -2.86M | -1.34M | 2.07M | 0.38M | -0.21M | 0.39M | 0.20M |
|
Profit After Tax
|
-1.03M | 1.01M | 0.65M | 0.29M | 2.67M | 2.84M | 4.99M | 4.39M | -11.03M | -22.36M | -10.47M | -7.89M | -13.29M | -9.23M | -7.68M |
|
Equity Income
|
| | | | | | | | -1.21M | -0.34M | 0.83M | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -1.28M | -0.23M | -0.08M | -0.27M | -0.04M | -0.41M |
|
Income from Continuing Operations
|
-1.03M | 1.01M | 0.65M | 0.29M | 2.67M | 2.84M | 4.99M | 4.62M | -11.03M | -11.30M | -9.43M | 0.39M | -10.62M | -6.67M | -7.68M |
|
Consolidated Net Income
|
-1.03M | 1.01M | 0.65M | 0.29M | 2.67M | 2.84M | 4.99M | 4.62M | 2.05M | -10.56M | -0.81M | -8.28M | -2.67M | -2.84M | 0.04M |
|
Income towards Parent Company
|
-1.03M | 1.01M | 0.65M | 0.29M | 2.67M | 2.84M | 4.99M | 4.62M | 2.05M | -10.56M | -0.81M | -8.28M | -2.67M | -2.84M | 0.04M |
|
Preferred Dividend Payments
|
| | | | | | | 1.20M | 0.92M | 1.97M | 3.17M | | | | |
|
Net Income towards Common Stockholders
|
-1.03M | 1.01M | 0.65M | 0.29M | 2.67M | 2.84M | 4.99M | 3.19M | -10.16M | -24.33M | -10.24M | -8.28M | -2.67M | -2.84M | 0.04M |
|
EPS (Basic)
|
-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 | -0.02M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
-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 | -0.02M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
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 |
|
Shares Outstanding (Diluted Average)
|
39.77M | 39.77M | | 40.60M | 6.77M | 6.91M | 8.58M | 10.18M | 1.40M | 2.27M | 9.61M | 18.91M | 0.71M | 0.00M | 0.41M |
|
EBITDA
|
-1.00M | 1.10M | 0.69M | 0.35M | 2.51M | 2.66M | 4.35M | 4.03M | -10.48M | -23.05M | -10.19M | -6.80M | -13.81M | -1.51M | -5.27M |
|
Tax Rate
|
| | 0.38% | 4.15% | 2.23% | 0.03% | 17.92% | | 20.60% | 10.57% | | 48.81% | 1.93% | | |