|
Revenue
|
6.04M | 0.06M | 0.77M | 1.72M | 0.10M | 3.24M | 0.10M | 0.13M | 0.39M | 0.15M | 14.09M | 10.36M | 4.35M | 0.58M | 1.69M | 0.87M | 5.40M | 7.20M | 1.52M | 1.28M | 4.80M | 1.76M | 1.99M | 1.66M | 2.08M | 2.04M | 2.09M | 1.73M | 1.68M | 1.76M | 2.36M | 2.13M | 2.06M | 2.44M | 3.26M | 2.47M | 2.36M | 2.85M | 2.75M | 1.77M | 2.09M | 2.86M | 3.29M | 2.71M | 2.36M | 2.74M | 3.02M | 2.19M | 2.29M | 3.04M | 3.13M | 2.06M | 2.39M | 2.83M | 2.89M | 2.30M | 2.20M | 2.83M | 2.70M | 2.09M | 2.55M | 2.93M | 3.35M | 2.38M | 2.75M | 3.18M |
|
Cost of Revenue
|
| | | | | | | | | | | | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | 0.08M | 0.10M | 0.12M | 0.10M | 0.09M | 0.10M | 0.09M | 0.12M | 0.11M | 0.10M | 0.12M | 0.17M | 0.13M | 0.13M | 0.15M | 0.18M | 0.11M | 0.09M | 0.14M | 0.16M | 0.12M | 0.12M | 0.14M | 0.15M | 0.11M | 0.12M | 0.15M | 0.16M | 0.08M | 0.04M | 0.06M | 0.11M | 0.02M | 0.07M | 0.06M | 0.05M | 0.05M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Gross Profit
|
| | | | | | | | | | | | 4.34M | 0.56M | 1.66M | 0.84M | 5.36M | 7.15M | 1.45M | 1.22M | 4.71M | 1.68M | 1.90M | 1.57M | 1.98M | 1.93M | 1.99M | 1.64M | 1.58M | 1.67M | 2.24M | 2.02M | 1.97M | 2.32M | 3.09M | 2.34M | 2.22M | 2.69M | 2.57M | 1.66M | 2.00M | 2.71M | 3.13M | 2.58M | 2.24M | 2.61M | 2.87M | 2.08M | 2.17M | 2.89M | 2.98M | 1.98M | 2.35M | 2.76M | 2.77M | 2.27M | 2.12M | 2.77M | 2.64M | 2.04M | 2.53M | 2.91M | 3.33M | 2.37M | 2.73M | 3.16M |
|
Research & Development
|
0.04M | 2.28M | 2.30M | 2.44M | 2.24M | 3.01M | 3.65M | 3.06M | 3.14M | 3.04M | 4.45M | 5.24M | 4.50M | 3.04M | 2.71M | 2.63M | 3.17M | 4.17M | 2.96M | 3.15M | 3.33M | 3.71M | 3.48M | 4.72M | 5.94M | 4.00M | 12.04M | 6.83M | 8.82M | 6.78M | 9.16M | 13.54M | 11.26M | 13.38M | 6.92M | 8.27M | 6.45M | 4.98M | 4.71M | 4.07M | 5.62M | 5.15M | 7.46M | 7.47M | 5.28M | 4.71M | 5.61M | 6.76M | 8.75M | 8.60M | 10.77M | 11.44M | 12.32M | 10.81M | 8.71M | 9.14M | 10.01M | 10.38M | 9.96M | 9.62M | 10.25M | 9.72M | 8.97M | 8.54M | 7.46M | 6.43M |
|
Selling, General & Administrative
|
2.10M | 2.03M | 2.57M | 2.01M | 1.78M | 2.00M | 2.06M | 2.41M | 1.87M | 1.92M | 2.08M | 2.80M | 2.26M | 2.47M | 2.88M | 2.57M | 2.90M | 2.85M | 2.98M | 2.83M | 2.93M | 2.72M | 3.23M | 3.53M | 3.41M | 2.77M | 3.19M | 3.62M | 3.44M | 4.68M | 3.85M | 3.53M | 3.82M | 3.41M | 3.31M | 3.98M | 3.63M | 4.13M | 3.04M | 3.14M | 2.53M | 2.89M | 3.00M | 3.59M | 2.39M | 2.61M | 3.54M | 4.12M | 4.07M | 4.33M | 4.77M | 5.67M | 5.09M | 4.56M | 4.33M | 4.76M | 4.25M | 4.76M | 4.88M | 4.89M | 4.79M | 3.75M | 3.35M | 3.98M | 3.53M | 3.65M |
|
Other Operating Expenses
|
2.88M | | | | | | | | | | | 0.11M | 0.01M | 0.02M | 9.53M | 0.03M | 0.04M | 0.05M | 0.07M | 0.07M | 0.09M | 0.09M | 0.09M | 24.43M | 0.10M | 0.12M | 0.10M | 0.09M | 0.10M | 18.08M | 0.12M | 0.11M | 0.10M | 0.12M | 0.17M | 0.13M | 0.13M | 0.15M | 0.15M | 0.11M | 0.09M | 0.14M | 0.16M | 0.12M | 0.12M | 0.14M | 0.15M | 0.11M | 0.12M | 0.15M | 0.16M | 0.08M | 0.04M | 0.06M | 0.07M | 0.02M | 0.07M | 0.06M | 0.05M | 0.05M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Operating Expenses
|
5.01M | 4.31M | 4.86M | 4.45M | 4.03M | 5.01M | 5.71M | 5.47M | 5.01M | 4.96M | 6.52M | 8.16M | 6.78M | 5.54M | 15.12M | 5.23M | 6.11M | 7.07M | 6.01M | 6.04M | 6.35M | 6.52M | 6.80M | 32.68M | 9.45M | 6.89M | 15.34M | 10.53M | 12.36M | 29.55M | 13.12M | 17.18M | 15.17M | 16.91M | 10.39M | 12.38M | 10.22M | 9.26M | 7.90M | 7.33M | 8.23M | 8.18M | 10.62M | 11.19M | 7.79M | 7.45M | 9.30M | 10.99M | 12.94M | 13.09M | 15.70M | 17.19M | 17.45M | 15.43M | 13.11M | 13.92M | 14.34M | 15.20M | 14.89M | 14.55M | 15.06M | 13.50M | 12.34M | 12.54M | 11.00M | 10.10M |
|
Operating Income
|
1.03M | -4.25M | -4.10M | -2.73M | -3.93M | -1.76M | -5.61M | -5.33M | -4.62M | -4.82M | 7.57M | 2.20M | -2.43M | -4.96M | -13.43M | -4.36M | -0.71M | 0.13M | -4.48M | -4.75M | -1.54M | -4.75M | -4.81M | -31.02M | -7.37M | -4.84M | -13.25M | -8.81M | -10.68M | -27.79M | -10.76M | -15.05M | -13.11M | -14.47M | -7.13M | -9.91M | -7.86M | -6.42M | -5.15M | -5.56M | -6.14M | -5.32M | -7.33M | -8.48M | -5.43M | -4.71M | -6.28M | -8.80M | -10.65M | -10.05M | -12.57M | -15.13M | -15.06M | -12.61M | -10.22M | -11.63M | -12.14M | -12.37M | -12.20M | -12.47M | -12.51M | -10.57M | -8.99M | -10.16M | -8.25M | -6.92M |
|
EBIT
|
1.03M | -4.25M | -4.10M | -2.73M | -3.93M | -1.76M | -5.61M | -5.33M | -4.62M | -4.82M | 7.57M | 2.20M | -2.43M | -4.96M | -13.43M | -4.36M | -0.71M | 0.13M | -4.48M | -4.75M | -1.54M | -4.75M | -4.81M | -31.02M | -7.37M | -4.84M | -13.25M | -8.81M | -10.68M | -27.79M | -10.76M | -15.05M | -13.11M | -14.47M | -7.13M | -9.91M | -7.86M | -6.42M | -5.15M | -5.56M | -6.14M | -5.32M | -7.33M | -8.48M | -5.43M | -4.71M | -6.28M | -8.80M | -10.65M | -10.05M | -12.57M | -15.13M | -15.06M | -12.61M | -10.22M | -11.63M | -12.14M | -12.37M | -12.20M | -12.47M | -12.51M | -10.57M | -8.99M | -10.16M | -8.25M | -6.92M |
|
Non Operating Investment Income
|
-0.04M | -0.03M | -0.01M | -0.01M | 0.04M | 0.21M | -0.52M | -1.50M | -0.32M | 0.59M | -1.52M | 0.01M | -0.50M | 1.54M | | | 0.33M | -1.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.10M | 0.07M | 0.04M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.08M | 0.13M | 0.03M | 0.10M | 0.12M | 0.10M | 0.08M | 0.07M | 0.14M | 0.12M | 0.18M | 0.19M | 0.19M | 0.17M | 0.14M | 0.11M | 0.23M | 0.17M | 0.10M | 0.05M | 0.01M | 0.00M | 0.01M | 0.05M | 0.06M | 0.05M | 0.05M | 0.08M | 0.16M | 0.34M | 0.54M | 0.65M | 0.81M | 0.81M | 0.67M | 0.52M | 0.70M | 0.33M | 0.23M | 0.09M | 0.09M | 0.08M |
|
Other Non Operating Income
|
| | | | 1.80M | | | | -0.32M | | | | | | | | | | | -0.81M | -0.35M | -0.83M | -0.88M | -0.83M | -0.76M | -0.70M | -0.21M | -0.64M | -0.61M | -0.56M | -0.57M | -0.69M | -0.98M | -0.99M | -0.90M | -0.84M | -0.80M | | | -3.50M | -0.02M | 0.02M | | 0.02M | 0.00M | | | | 0.89M | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.10M | 0.07M | 0.04M | 0.02M | 1.83M | 0.25M | 0.00M | -1.47M | -0.30M | 0.61M | -1.50M | 0.03M | -0.46M | 1.58M | 1.06M | -0.60M | -0.59M | -2.00M | 0.29M | -0.81M | -0.35M | -0.83M | -0.88M | -0.83M | -0.76M | -0.70M | -0.21M | -0.64M | -0.61M | -0.56M | -0.57M | -0.69M | -0.98M | -0.99M | -0.90M | -0.84M | -0.80M | -0.81M | -0.79M | -4.33M | -1.07M | -1.11M | -1.27M | -1.23M | -1.28M | -1.26M | -1.24M | -1.13M | 0.89M | -1.00M | -1.05M | -0.98M | -0.88M | -0.69M | -1.11M | 0.07M | 0.18M | 0.19M | 0.49M | 0.59M | 0.71M | 0.47M | -0.62M | -0.46M | -0.34M | -0.81M |
|
EBT
|
1.13M | -4.18M | -4.06M | -2.71M | -3.90M | -1.72M | -5.57M | -5.30M | -4.59M | -4.79M | 7.58M | 2.22M | -2.39M | -4.93M | -13.37M | -5.26M | -1.63M | -0.80M | -5.41M | -5.66M | -2.45M | -5.65M | -5.69M | -31.85M | -8.13M | -5.54M | -14.01M | -9.44M | -11.29M | -28.34M | -11.33M | -15.64M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -6.24M | -7.19M | -6.46M | -8.57M | -9.73M | -6.71M | -5.97M | -7.52M | -9.93M | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M |
|
Profit After Tax
|
1.13M | -4.18M | -4.06M | -16.94M | -2.10M | -1.51M | -5.64M | 6.80M | -4.91M | -4.21M | 6.06M | 2.23M | -2.89M | -3.39M | -12.37M | -4.96M | -1.29M | -1.87M | -4.20M | -5.56M | -1.90M | -5.58M | -5.69M | -31.85M | -8.13M | -5.54M | -13.46M | -9.44M | -11.29M | -28.34M | -11.34M | -15.74M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -9.88M | -7.21M | -6.44M | -8.61M | -9.71M | -6.71M | -5.97M | -7.52M | -9.93M | -10.84M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.63M | -10.62M | -8.59M | -7.73M |
|
Income from Continuing Operations
|
1.13M | -4.18M | -4.06M | -2.71M | -3.90M | -1.72M | -5.57M | -5.30M | -4.59M | -4.79M | 7.58M | 2.22M | -2.39M | -4.93M | -13.37M | -5.26M | -1.63M | -0.80M | -5.41M | -5.66M | -2.45M | -5.65M | -5.69M | -31.85M | -8.13M | -5.54M | -14.01M | -9.44M | -11.29M | -28.34M | -11.33M | -15.64M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -6.24M | -7.19M | -6.46M | -8.57M | -9.73M | -6.71M | -5.97M | -7.52M | -9.93M | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M |
|
Consolidated Net Income
|
1.13M | -4.18M | -4.06M | -2.71M | -3.90M | -1.72M | -5.57M | -5.30M | -4.59M | -4.79M | 7.58M | 2.22M | -2.39M | -4.93M | -13.37M | -5.26M | -1.63M | -0.80M | -5.41M | -5.66M | -2.45M | -5.65M | -5.69M | -31.85M | -8.13M | -5.54M | -14.01M | -9.44M | -11.29M | -28.34M | -11.33M | -15.64M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -6.24M | -7.19M | -6.46M | -8.57M | -9.73M | -6.71M | -5.97M | -7.52M | -9.93M | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M |
|
Income towards Parent Company
|
1.13M | -4.18M | -4.06M | -2.71M | -3.90M | -1.72M | -5.57M | -5.30M | -4.59M | -4.79M | 7.58M | 2.22M | -2.39M | -4.93M | -13.37M | -5.26M | -1.63M | -0.80M | -5.41M | -5.66M | -2.45M | -5.65M | -5.69M | -31.85M | -8.13M | -5.54M | -14.01M | -9.44M | -11.29M | -28.34M | -11.33M | -15.64M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -6.24M | -7.19M | -6.46M | -8.57M | -9.73M | -6.71M | -5.97M | -7.52M | -9.93M | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M |
|
Net Income towards Common Stockholders
|
1.13M | -4.18M | -4.06M | -2.71M | -3.90M | -1.72M | -5.57M | -5.30M | -4.59M | -4.79M | 7.58M | 2.22M | -2.39M | -4.93M | -13.37M | -5.26M | -1.63M | -0.80M | -5.41M | -5.66M | -2.45M | -5.65M | -5.69M | -31.85M | -8.13M | -5.54M | -14.01M | -9.44M | -11.29M | -28.34M | -11.33M | -15.64M | -14.09M | -15.46M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -6.24M | -7.19M | -6.46M | -8.57M | -9.73M | -6.71M | -5.97M | -7.52M | -9.93M | -11.73M | -11.05M | -13.62M | -16.11M | -15.94M | -13.29M | -11.33M | -11.56M | -11.96M | -12.18M | -11.71M | -11.88M | -11.80M | -10.09M | -9.62M | -10.62M | -8.59M | -7.73M |
|
EPS (Basic)
|
0.02 | -0.07 | -0.06 | -0.04 | -0.03 | -0.02 | -0.07 | -0.09 | -0.06 | -0.05 | 0.10 | 0.03 | -0.03 | -0.06 | -0.17 | -0.06 | -0.02 | -0.02 | -0.07 | -0.06 | -0.02 | -0.06 | -0.07 | -0.30 | -0.06 | -0.04 | -0.11 | -0.07 | -0.09 | -0.21 | -0.08 | -0.55 | -0.49 | -0.53 | -0.24 | -0.33 | -0.26 | -0.22 | -0.18 | -0.30 | -0.22 | -0.19 | -0.26 | -0.28 | -0.17 | -0.11 | -0.15 | -0.11 | -0.12 | -0.12 | 0.85 | -0.18 | -0.17 | -2.83 | -2.32 | -2.39 | -2.47 | -2.13 | -2.00 | -2.05 | -2.03 | -1.70 | -1.53 | -1.25 | -0.68 | -0.49 |
|
EPS (Weighted Average and Diluted)
|
0.02 | 0.07 | -0.06 | | -0.03 | -0.02 | | -0.09 | -0.06 | -0.06 | | 0.03 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.26 | -0.28 | -0.17 | -0.11 | -0.09 | -0.11 | -0.12 | -0.12 | 0.85 | -0.18 | -0.17 | -2.83 | -2.32 | -2.39 | -2.47 | -2.13 | -2.00 | -2.05 | -2.03 | -1.70 | -1.53 | -1.25 | -0.68 | -0.49 |
|
Shares Outstanding (Weighted Average)
|
63.60M | 63.65M | 66.27M | 65.06M | 75.62M | 75.62M | 74.96M | 75.83M | 76.38M | 76.54M | 76.35M | 77.56M | 79.05M | 79.64M | 79.06M | 80.10M | 81.13M | 82.46M | 82.34M | 85.92M | 85.96M | 86.00M | 85.97M | 107.93M | 128.35M | 128.39M | 123.37M | 129.02M | 129.27M | 132.07M | 140.72M | 28.40M | 28.76M | 29.30M | 32.80M | 33.05M | 33.14M | 33.16M | 33.12M | 33.15M | 33.15M | 33.20M | 33.18M | 34.45M | 39.52M | 54.55M | 48.67M | 91.51M | 91.55M | 91.60M | 91.57M | 91.65M | 91.65M | 4.69M | 4.67M | 4.83M | 4.83M | 5.72M | 5.29M | 5.78M | 5.82M | 5.94M | 6.31M | 8.49M | 12.63M | 15.68M |
|
Shares Outstanding (Diluted Average)
|
68.46M | 63.65M | 66.27M | | 77.98M | 77.40M | | 75.83M | 76.38M | 76.54M | | 83.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.18M | 34.45M | 39.52M | 54.55M | 48.67M | 91.51M | 91.55M | 91.60M | 91.57M | 91.65M | 91.65M | 4.69M | 4.67M | 4.83M | 4.83M | 5.72M | 5.29M | 5.78M | 5.82M | 5.94M | 6.31M | 8.49M | 12.63M | 15.68M |
|
EBITDA
|
1.08M | -4.21M | -4.07M | -17.11M | -2.06M | 1.50M | -5.60M | -6.79M | -4.93M | -4.22M | 6.07M | 2.24M | -2.90M | -3.40M | -12.38M | -4.96M | -1.30M | -1.86M | -4.22M | -5.56M | -1.89M | -5.58M | -5.70M | -31.84M | -8.13M | -5.49M | -13.49M | -9.41M | -11.29M | -28.38M | -11.36M | -15.74M | -14.09M | -15.45M | -8.03M | -10.75M | -8.66M | -7.22M | -5.94M | -9.88M | -7.21M | -6.43M | -8.61M | -9.71M | -6.71M | -5.97M | -7.52M | -9.93M | -10.83M | -11.05M | -13.73M | -16.45M | -16.04M | -13.22M | -11.04M | -11.36M | -11.97M | -12.08M | -11.59M | -11.77M | -12.10M | -10.13M | -9.62M | -10.62M | -8.59M | -7.73M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | 0.95M | 0.96M | 0.96M | 0.97M | 0.95M | 0.95M | 0.93M | 0.91M | 0.87M | 0.84M | 0.83M | 0.79M | 0.74M | 0.73M | 0.66M | 0.65M | 0.66M | 1.12M | 1.11M | 1.08M | 1.02M | 0.99M | 0.97M | 0.94M | 0.79M | 1.29M | 1.30M | 1.33M | 1.30M | 1.28M | 1.27M | 1.25M | 1.17M | 1.14M | 1.06M | 1.11M | 1.06M | 1.04M | 1.02M | 1.65M | 0.58M | 0.64M | 0.62M | 0.18M | -0.08M | -0.01M | -0.15M | 0.85M | 0.55M | 0.43M | 0.89M |