|
Revenue
|
3.98M | 3.71M | 11.44M | 8.72M | 10.74M | 14.77M | 17.64M | 17.42M | 12.71M | 15.22M | 17.30M | 22.81M | 22.76M | 23.48M | 25.04M | 26.85M | 34.84M | 37.01M | 38.34M | 42.04M | 50.14M | 61.49M | 66.12M | 72.97M | 87.00M | 85.78M | 86.31M | 87.99M | 86.19M | 83.04M |
|
Cost of Revenue
|
1.25M | 1.35M | 1.37M | 1.60M | 1.99M | 1.71M | 2.01M | 2.39M | 2.15M | 2.48M | 2.67M | 3.03M | 3.70M | 4.50M | 4.60M | 5.94M | 7.69M | 8.86M | 9.52M | 10.18M | 11.06M | 11.32M | 12.42M | 13.89M | 14.52M | 15.61M | 16.18M | 16.38M | 17.63M | 18.70M |
|
Gross Profit
|
2.65M | 2.36M | 10.07M | 7.12M | 8.75M | 13.07M | 15.62M | 15.03M | 10.57M | 12.74M | 14.63M | 19.79M | 19.06M | 18.98M | 20.44M | 20.91M | 27.15M | 28.15M | 28.82M | 31.86M | 39.08M | 50.17M | 53.70M | 59.08M | 72.48M | 70.17M | 70.13M | 71.61M | 68.56M | 64.34M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 0.30M | 0.70M | 1.00M | 1.65M | 2.10M | 2.31M | 2.20M | 2.22M | 2.25M | 2.30M | 2.27M | 2.25M | 2.25M | 2.30M | 4.31M | 28.32M | 2.00M | 2.30M |
|
Research & Development
|
1.26M | 1.29M | 1.14M | 1.39M | 1.32M | 1.51M | 3.16M | 2.91M | 2.70M | 3.06M | 4.58M | 5.91M | 6.79M | 7.50M | 9.45M | 10.76M | 11.93M | 10.91M | 11.31M | 14.39M | 13.31M | 12.92M | 12.99M | 13.81M | 14.14M | 12.32M | 11.77M | 12.59M | 12.79M | 12.96M |
|
Selling, General & Administrative
|
4.23M | 3.92M | 4.17M | 6.05M | 6.82M | 7.12M | 9.85M | 11.08M | 10.39M | 11.70M | 14.96M | 18.16M | 20.82M | 22.59M | 25.16M | 30.45M | 37.50M | 36.63M | 38.43M | 46.76M | 44.68M | 44.62M | 44.09M | 48.49M | 51.09M | 50.50M | 49.97M | 58.62M | 58.06M | 55.91M |
|
Other Operating Expenses
|
| | | | | -52.00 | 415.00 | | 0.26M | | | | 3.95M | 5.19M | 5.61M | 10.15M | -10.62M | 11.01M | 11.44M | 12.40M | 13.31M | 13.59M | 14.69M | 16.14M | 16.77M | 17.88M | 20.52M | 44.71M | 19.59M | 20.98M |
|
Operating Expenses
|
5.49M | 5.21M | 5.30M | 7.44M | 8.14M | 8.64M | 13.01M | 13.99M | 13.36M | 14.76M | 19.54M | 24.07M | 31.57M | 35.29M | 40.21M | 51.37M | 38.81M | 58.55M | 61.17M | 73.56M | 71.30M | 71.13M | 71.78M | 78.44M | 81.99M | 80.70M | 82.26M | 115.92M | 90.44M | 89.85M |
|
Operating Income
|
-3.08M | -2.85M | 4.77M | -0.32M | 0.61M | 4.43M | 2.61M | 1.04M | -0.65M | -3.90M | -3.03M | -4.28M | -8.81M | -11.81M | -15.17M | -24.52M | -3.97M | -21.54M | -22.83M | -31.52M | -21.16M | -9.64M | -5.66M | -5.47M | 5.01M | 5.08M | 4.05M | -27.93M | -4.25M | -6.80M |
|
EBIT
|
-3.08M | -2.85M | 4.77M | -0.32M | 0.61M | 4.43M | 2.61M | 1.04M | -0.65M | -3.90M | -3.03M | -4.28M | -8.81M | -11.81M | -15.17M | -24.52M | -3.97M | -21.54M | -22.83M | -31.52M | -21.16M | -9.64M | -5.66M | -5.47M | 5.01M | 5.08M | 4.05M | -27.93M | -4.25M | -6.80M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.28M | 0.30M | 0.04M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.02M | 0.03M | 0.37M | 1.29M | 2.27M | 2.34M | 2.40M | 2.77M | 3.12M | 3.00M | 3.14M | 3.40M | 3.37M | 3.10M | 2.94M | 2.83M |
|
Other Non Operating Income
|
-0.02M | -0.04M | -0.24M | -0.03M | -0.19M | 5.20M | | | | | -1.40M | | | | | | | | | | | | | | | | | | | 0.05M |
|
Non Operating Income
|
-0.02M | -0.04M | -0.24M | -0.03M | -0.19M | -2.71M | | | | | | | | | | | | | | | | | | | | | | | | 0.05M |
|
EBT
|
-3.63M | -3.45M | 3.88M | -1.36M | -1.27M | 5.85M | 2.13M | 0.57M | -1.38M | -4.59M | -4.80M | -4.28M | -8.79M | -11.79M | -15.15M | -24.49M | -3.60M | -20.25M | -20.56M | -29.19M | -18.76M | -6.87M | -2.54M | -2.49M | 7.89M | 8.28M | 7.88M | -26.27M | -0.14M | -0.39M |
|
Tax Provisions
|
| | 0.01M | | | | 0.07M | | | | 0.08M | | 0.01M | | -8.72M | 0.13M | -1.96M | | 0.06M | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | -1.03M | 6.01M | -1.71M | -0.42M | -4.70M | 0.12M |
|
Profit After Tax
|
-3.15M | -3.45M | 3.87M | -1.36M | -1.27M | 5.85M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -20.25M | -20.62M | -29.20M | -18.78M | -6.91M | -2.58M | -2.53M | 8.92M | 2.27M | 9.59M | -25.85M | 4.52M | -0.50M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | -1.43M | 1.20M | 3.60M |
|
Income from Continuing Operations
|
-3.63M | -3.45M | 3.87M | -1.36M | -1.27M | 5.85M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -20.25M | -20.62M | -29.20M | -18.78M | -6.91M | -2.58M | -2.53M | 8.92M | 2.27M | 9.59M | -25.85M | 4.56M | -0.50M |
|
Consolidated Net Income
|
-3.63M | -3.45M | 3.87M | -1.36M | -1.27M | 5.85M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -20.25M | -20.62M | -29.20M | -18.78M | -6.91M | -2.58M | -2.53M | 8.92M | 2.27M | 9.59M | -25.85M | 4.56M | -0.50M |
|
Income towards Parent Company
|
-3.63M | -3.45M | 3.87M | -1.36M | -1.27M | 5.85M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -20.25M | -20.62M | -29.20M | -18.78M | -6.91M | -2.58M | -2.53M | 8.92M | 2.27M | 9.59M | -25.85M | 4.56M | -0.50M |
|
Preferred Dividend Payments
|
0.81M | 0.95M | 0.95M | 0.93M | 0.94M | 0.29M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-4.08M | -4.46M | 2.86M | -2.34M | -2.27M | 5.54M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -20.25M | -20.62M | -29.20M | -18.78M | -6.91M | -2.58M | -2.53M | 8.92M | 2.27M | 9.59M | -25.85M | 4.56M | -0.50M |
|
EPS (Basic)
|
-2.15 | -2.33 | 1.49 | -1.22 | -1.05 | 0.43 | 0.12 | 0.03 | -0.08 | -0.23 | -0.23 | -0.17 | -0.35 | -0.47 | -0.25 | -0.97 | -0.06 | -0.77 | -0.79 | -1.10 | -0.70 | -0.26 | -0.09 | -0.09 | 0.32 | 0.08 | 0.35 | -0.90 | 0.16 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
-2.15 | -2.33 | 0.38 | -1.22 | -1.05 | 0.05 | 0.11 | 0.03 | -0.08 | -0.23 | -0.23 | -0.17 | -0.35 | -0.47 | -0.25 | -0.97 | -0.06 | -0.77 | -0.79 | -1.10 | -0.70 | -0.26 | -0.09 | -0.09 | 0.31 | 0.08 | 0.32 | -0.90 | 0.15 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
| | 15.46M | 15.46M | 17.07M | 17.07M | 17.07M | 17.19M | 17.22M | 19.68M | 19.91M | 24.98M | 25.06M | 25.17M | 25.30M | 25.41M | 26.26M | 26.30M | 26.35M | 26.58M | 26.69M | 26.81M | 26.91M | 27.45M | 27.61M | 27.74M | 28.01M | 28.51M | 28.87M | 29.01M |
|
Shares Outstanding (Diluted Average)
|
| 1.91M | 1.91M | 1.92M | 2.15M | 14.30M | 8.66M | 18.73M | 17.54M | 19.94M | 18.93M | 24.91M | 25.09M | 25.29M | 25.14M | 25.42M | 26.06M | 26.32M | 26.05M | 26.61M | 26.73M | 26.83M | 26.80M | 27.48M | 28.74M | 29.40M | 29.25M | 28.61M | 29.55M | 29.07M |
|
EBITDA
|
-3.63M | -3.45M | 3.87M | -1.36M | -1.27M | 5.85M | 2.06M | 0.57M | -1.38M | -4.59M | -4.89M | -4.28M | -8.79M | -11.79M | -6.43M | -24.62M | -1.65M | -21.54M | -22.83M | -31.52M | -21.16M | -9.64M | -5.66M | -5.47M | 5.01M | 5.08M | 4.05M | -27.93M | -4.25M | -6.80M |
|
Interest Expenses
|
0.53M | 0.57M | 0.65M | 1.02M | 1.69M | 1.09M | 0.77M | 0.76M | 0.77M | 0.71M | 0.40M | | | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.27M | 0.20M | 0.09M | 0.02M | 0.02M | 0.02M |
|
Tax Rate
|
| | 0.23% | | | | 3.39% | | | | | | | | 57.57% | | 54.29% | | | | | | | | | 72.60% | | 1.61% | | |