|
Revenue
|
4.44M | 6.02M | 5.52M | 6.89M | 6.71M | 6.88M | 7.53M | 7.90M | 8.39M | 8.88M | 8.98M | 9.68M | 10.12M | 10.57M | 10.44M | 11.21M | 12.25M | 12.82M | 15.36M | 17.64M | 16.60M | 18.50M | 20.36M | 21.94M | 21.57M | 21.79M | 26.30M | 31.78M | 25.26M | 31.53M | 33.59M | 42.12M | 33.77M | 34.49M | 37.70M | 38.51M | 43.36M | 44.05M | 43.10M | 32.65M | 36.88M | 38.28M | 42.76M | 49.02M | 45.78M | 51.09M | 50.30M | 58.03M | 57.78M | 61.33M | 60.36M | 64.17M | 62.68M | 65.36M | 67.90M | 72.66M | 70.84M | 73.72M | 75.43M | 82.56M | 80.85M |
|
Cost of Revenue
|
2.44M | 2.68M | 3.19M | 3.34M | 3.76M | 3.98M | 3.75M | 3.82M | 4.19M | 4.36M | 4.53M | 8.76M | 5.41M | 5.50M | 5.79M | 10.58M | 9.12M | 9.09M | 10.21M | 12.84M | 11.55M | 13.02M | 14.69M | 16.16M | 15.27M | 15.34M | 19.96M | 25.80M | 19.08M | 22.36M | 23.75M | 31.65M | 22.71M | 25.05M | 27.75M | 28.77M | 31.94M | 31.29M | 32.10M | 21.55M | 1.60M | 1.52M | 30.06M | 2.06M | 30.90M | 35.10M | 34.10M | 40.90M | 43.62M | 42.89M | 37.46M | 38.43M | 38.35M | 41.04M | 40.99M | 45.56M | 41.98M | 43.00M | 44.07M | 49.67M | 47.34M |
|
Gross Profit
|
1.36M | 2.49M | 1.55M | 2.35M | 2.05M | 1.94M | 2.80M | 3.18M | 3.14M | 3.60M | 3.68M | 3.67M | 3.58M | 3.83M | 4.00M | 3.66M | 3.13M | 3.73M | 5.15M | 4.81M | 5.05M | 5.48M | 5.67M | 5.78M | 6.30M | 6.45M | 6.34M | 5.98M | 6.18M | 9.17M | 9.85M | 10.48M | 11.06M | 9.44M | 9.95M | 9.74M | 11.42M | 12.76M | 11.00M | 11.10M | 14.24M | 12.30M | 12.70M | 14.78M | 14.88M | 15.99M | 16.20M | 17.13M | 14.16M | 18.44M | 22.89M | 25.74M | 24.33M | 24.32M | 26.91M | 27.10M | 28.85M | 30.72M | 31.36M | 32.89M | 33.51M |
|
Depreciation & Amortization - Total
|
0.27M | 0.34M | 0.47M | 0.48M | 0.56M | 0.55M | 0.63M | 0.70M | 0.83M | 0.90M | 1.00M | 1.09M | 1.22M | 1.28M | 1.41M | 1.55M | 1.47M | 1.44M | 1.43M | 0.75M | | | | | | | | | | | | | | | | | | | | | | | -0.40M | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.21M | 3.78M | 4.42M | 4.51M | 5.39M | 5.78M | 5.53M | 5.18M | 6.87M | 5.30M | 4.59M | 3.97M | 4.17M | 3.03M | 4.92M | 4.42M | 4.50M | 4.52M | 4.33M | 4.10M | 5.01M |
|
Selling, General & Administrative
|
2.91M | 2.26M | 2.86M | 3.39M | 3.47M | 3.53M | 3.04M | 5.42M | 3.22M | 2.70M | 3.00M | 3.15M | 3.30M | 3.19M | 3.48M | 4.07M | 3.63M | 3.53M | 4.28M | 5.01M | 4.80M | 4.76M | 6.09M | 6.72M | 7.47M | 6.03M | 6.54M | 8.13M | 6.92M | 9.01M | 9.63M | 9.09M | 9.45M | 10.93M | 11.16M | 15.49M | 17.20M | 16.16M | 15.89M | -7.15M | 12.00M | 8.53M | 7.55M | 7.68M | 7.26M | 7.67M | 6.79M | 8.79M | 11.58M | 6.56M | 7.04M | 11.75M | 10.44M | 10.51M | 8.55M | 11.90M | 11.93M | 11.24M | 8.47M | 12.44M | 9.36M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.01M | | -0.11M | 0.76M | 3.33M | 1.68M | 1.27M | 0.92M | 0.18M | 0.02M | 0.21M | | | | | | | | | | | | | | 2.79M | | 0.35M | 0.08M | 0.09M | 0.91M | 0.12M | 0.20M | 0.04M | -0.53M | 1.31M | |
|
Other Operating Expenses
|
0.08M | 0.03M | -0.11M | 0.46M | -0.16M | -0.21M | -0.24M | -0.33M | -0.49M | -0.57M | -0.68M | -0.78M | -1.06M | -1.15M | -1.26M | -1.39M | -1.30M | -1.29M | -1.30M | -0.59M | 0.14M | 0.13M | 0.17M | 0.64M | 0.11M | -5.03M | -0.34M | 0.35M | 0.24M | 0.08M | 2.49M | 1.12M | 5.66M | 8.33M | 2.49M | 3.52M | 5.50M | 4.36M | 5.29M | 28.62M | 2.67M | 2.57M | 3.15M | 3.06M | 3.36M | 2.86M | 3.00M | 5.24M | 4.24M | 4.71M | 4.52M | 6.22M | 6.89M | 7.10M | 8.24M | 7.13M | 8.12M | 8.75M | 12.20M | 9.88M | 17.52M |
|
Operating Expenses
|
3.25M | 2.63M | 3.22M | 4.33M | 3.87M | 3.88M | 3.43M | 5.78M | 3.56M | 3.03M | 3.33M | 3.46M | 3.45M | 3.32M | 3.63M | 4.23M | 3.80M | 3.68M | 4.42M | 5.16M | 4.93M | 4.89M | 6.27M | 7.36M | 7.68M | 6.34M | 6.80M | 8.38M | 7.93M | 13.08M | 12.41M | 11.48M | 16.03M | 19.44M | 13.67M | 19.22M | 22.69M | 20.52M | 21.18M | 21.48M | 17.88M | 14.88M | 14.72M | 15.25M | 16.01M | 16.31M | 15.32M | 19.21M | 22.68M | 19.36M | 16.15M | 22.29M | 21.57M | 20.73M | 22.61M | 23.56M | 24.74M | 24.56M | 24.46M | 27.73M | 31.89M |
|
Operating Income
|
-1.90M | -0.14M | -1.67M | -1.98M | -1.82M | -1.94M | -0.64M | -2.60M | -0.41M | 0.57M | 0.35M | 0.21M | 0.13M | 0.51M | 0.37M | -0.57M | -0.67M | 0.05M | 0.73M | -0.35M | 0.11M | 0.59M | -0.59M | -1.58M | -1.38M | 0.11M | -0.46M | -2.40M | -1.75M | -3.90M | -2.57M | -1.00M | -4.97M | -10.01M | -3.72M | -9.48M | -11.28M | -7.76M | -10.18M | -10.38M | -3.64M | -2.58M | -2.02M | -0.47M | -1.14M | -0.32M | 0.88M | -2.08M | -8.52M | -0.91M | 6.74M | 3.45M | 2.75M | 3.58M | 4.29M | 3.54M | 4.11M | 6.16M | 6.90M | 5.16M | 1.63M |
|
EBIT
|
-1.90M | -0.14M | -1.67M | -1.98M | -1.82M | -1.94M | -0.64M | -2.60M | -0.41M | 0.57M | 0.35M | 0.21M | 0.13M | 0.51M | 0.37M | -0.57M | -0.67M | 0.05M | 0.73M | -0.35M | 0.11M | 0.59M | -0.59M | -1.58M | -1.38M | 0.11M | -0.46M | -2.40M | -1.75M | -3.90M | -2.57M | -1.00M | -4.97M | -10.01M | -3.72M | -9.48M | -11.28M | -7.76M | -10.18M | -10.38M | -3.64M | -2.58M | -2.02M | -0.47M | -1.14M | -0.32M | 0.88M | -2.08M | -8.52M | -0.91M | 6.74M | 3.45M | 2.75M | 3.58M | 4.29M | 3.54M | 4.11M | 6.16M | 6.90M | 5.16M | 1.63M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.07M | | | | | | -0.06M | -0.02M | -0.01M | | -0.12M | 0.02M | -0.01M | | -0.08M | 0.13M | -0.21M | | | | | | |
|
Interest & Investment Income
|
0.03M | 0.02M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.03M | 0.04M | 0.05M | 0.02M | 0.07M | 0.18M | 0.07M | 0.20M | 0.11M | 0.10M | 0.08M | 0.32M | 0.23M | 0.31M | 0.49M | 0.41M | 0.35M | 0.31M | 0.29M | 0.28M | 0.41M | 0.61M | 0.35M | 0.33M | 0.30M | 0.18M | 0.47M | 0.45M | 0.45M | 0.52M | 0.57M | 0.88M | | | 0.52M | 0.49M | 0.49M | 0.46M | 0.45M | 0.40M | 0.37M | 0.35M | 0.35M |
|
Other Non Operating Income
|
| | -0.85M | 0.04M | 1.74M | 0.15M | 0.10M | -0.17M | 0.46M | -0.40M | -1.31M | 1.52M | 0.22M | -0.04M | -0.17M | 0.05M | 0.31M | 0.14M | -1.10M | 0.26M | 0.34M | -1.23M | -4.80M | 0.02M | -1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | 0.13M | -0.21M | -0.07M | 0.19M | -0.20M | 0.02M | 1.05M | -0.05M |
|
Non Operating Income
|
0.01M | 0.01M | -0.85M | 0.06M | 1.74M | 0.12M | 0.10M | -0.16M | 0.46M | -0.41M | -1.36M | 1.47M | 0.17M | -0.09M | -0.23M | -0.01M | 0.24M | 0.09M | -1.16M | 0.26M | 0.28M | -1.31M | -4.92M | 0.00M | -1.96M | -0.32M | -0.44M | -0.51M | -0.39M | -0.45M | -0.64M | -0.69M | -0.30M | -0.41M | -0.56M | -0.16M | -0.17M | -0.55M | 0.80M | -1.08M | -2.94M | -0.27M | 0.21M | 6.22M | -0.06M | -0.05M | 1.29M | -0.04M | -0.03M | 0.38M | 0.26M | -0.75M | -0.67M | -0.38M | 0.45M | -0.59M | -0.36M | -0.79M | 0.35M | 1.86M | -0.61M |
|
EBT
|
-1.89M | -0.13M | -1.66M | -1.96M | -1.82M | -1.97M | -0.63M | -2.59M | 0.05M | 0.16M | -1.01M | 1.68M | 0.30M | 0.42M | 0.14M | -0.58M | -0.42M | 0.14M | -0.43M | -0.09M | 0.39M | -0.72M | -5.51M | -1.57M | -3.35M | -0.21M | -0.90M | -2.91M | -2.14M | -4.35M | -3.20M | -1.69M | -5.27M | -10.42M | -4.28M | -9.65M | -11.45M | -8.31M | -9.38M | -11.46M | -6.57M | -2.85M | -1.80M | 2.90M | -1.20M | -0.37M | 2.17M | -2.12M | -8.55M | -0.53M | 7.00M | 2.89M | 2.09M | 3.21M | 4.74M | 2.94M | 3.75M | 5.37M | 7.25M | 5.81M | 1.01M |
|
Tax Provisions
|
| | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -26.73M | -0.54M | -0.36M | 0.40M | 0.14M | 0.11M | 0.03M | 0.15M | -0.09M | -0.70M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | -0.16M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.20M | 0.06M | 0.07M | -0.09M | -0.04M | 0.04M | 0.05M | 0.04M | 0.24M | 0.09M | 0.10M | 0.04M | -0.04M | 0.03M | 0.04M | 0.10M | 0.06M | 0.10M | 0.10M | 0.10M | 0.74M | 0.20M | 0.40M | -41.90M | -1.02M | 1.93M |
|
Profit After Tax
|
-1.89M | -0.13M | -2.51M | -1.92M | -0.08M | -1.82M | -0.54M | -2.77M | 0.04M | 0.15M | -1.02M | 1.68M | 0.29M | 0.41M | 26.87M | -0.04M | -0.06M | -0.26M | -0.57M | -0.20M | 0.36M | -0.87M | -5.42M | -0.87M | -3.37M | -0.23M | -0.93M | -2.94M | -2.17M | -4.19M | -3.22M | -1.70M | -5.29M | -10.44M | -4.31M | -9.85M | -11.51M | -8.38M | -9.29M | -11.41M | -6.61M | -2.90M | -1.85M | 2.66M | -1.29M | -0.47M | 2.14M | -2.08M | -8.57M | -0.57M | 6.95M | 2.83M | 2.01M | 3.12M | 4.66M | 2.21M | 3.57M | 4.97M | 49.16M | 6.83M | -0.92M |
|
Income from Continuing Operations
|
-1.89M | -0.13M | -1.66M | -1.96M | -1.82M | -1.97M | -0.63M | -2.59M | 0.04M | 0.15M | -1.02M | 1.68M | 0.29M | 0.41M | 26.87M | -0.04M | -0.06M | -0.26M | -0.57M | -0.20M | 0.36M | -0.87M | -5.42M | -0.87M | -3.37M | -0.23M | -0.93M | -2.94M | -2.17M | -4.19M | -3.22M | -1.70M | -5.29M | -10.44M | -4.31M | -9.85M | -11.51M | -8.38M | -9.29M | -11.41M | -6.61M | -2.90M | -1.85M | 2.66M | -1.29M | -0.47M | 2.13M | -2.08M | -8.57M | -0.57M | 6.90M | 2.83M | 1.99M | 3.10M | 4.64M | 2.21M | 3.55M | 4.97M | 49.16M | 6.83M | -0.92M |
|
Consolidated Net Income
|
-1.89M | -0.13M | -1.66M | -1.96M | -1.82M | -1.97M | -0.63M | -2.59M | 0.04M | 0.15M | -1.02M | 1.68M | 0.29M | 0.41M | 26.87M | -0.04M | -0.06M | -0.26M | -0.57M | -0.20M | 0.36M | -0.87M | -5.42M | -0.87M | -3.37M | -0.23M | -0.93M | -2.94M | -2.17M | -4.19M | -3.22M | -1.70M | -5.29M | -10.44M | -4.31M | -9.85M | -11.51M | -8.38M | -9.29M | -11.41M | -6.61M | -2.90M | -1.85M | 2.66M | -1.29M | -0.47M | 2.13M | -2.08M | -8.57M | -0.57M | 6.90M | 2.83M | 1.99M | 3.10M | 4.64M | 2.21M | 3.55M | 4.97M | 49.16M | 6.83M | -0.92M |
|
Income towards Parent Company
|
-1.89M | -0.13M | -1.66M | -1.96M | -1.82M | -1.97M | -0.63M | -2.59M | 0.04M | 0.15M | -1.02M | 1.68M | 0.29M | 0.41M | 26.87M | -0.04M | -0.06M | -0.26M | -0.57M | -0.20M | 0.36M | -0.87M | -5.42M | -0.87M | -3.37M | -0.23M | -0.93M | -2.94M | -2.17M | -4.19M | -3.22M | -1.70M | -5.29M | -10.44M | -4.31M | -9.85M | -11.51M | -8.38M | -9.29M | -11.41M | -6.61M | -2.90M | -1.85M | 2.66M | -1.29M | -0.47M | 2.13M | -2.08M | -8.57M | -0.57M | 6.90M | 2.83M | 1.99M | 3.10M | 4.64M | 2.21M | 3.55M | 4.97M | 49.16M | 6.83M | -0.92M |
|
Preferred Dividend Payments
|
0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | 0.00M | 0.33M | -0.00M | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.33M | | 0.29M | | 0.29M | | 0.29M | | 0.29M | | 0.29M | | 0.29M |
|
Net Income towards Common Stockholders
|
-2.22M | -0.13M | -2.85M | -1.92M | -0.41M | -1.82M | -0.87M | -2.77M | -0.29M | 0.15M | -1.35M | 1.68M | -0.04M | 0.41M | 26.53M | -0.04M | -0.40M | -0.26M | -0.90M | -0.20M | 0.03M | -0.87M | -5.75M | -0.87M | -3.70M | -0.23M | -1.26M | -2.94M | -2.50M | -4.19M | -3.56M | -1.70M | -5.62M | -10.44M | -4.64M | -9.85M | -11.84M | -8.38M | -9.63M | -11.41M | -6.95M | -2.90M | -2.18M | 2.66M | -1.62M | -0.47M | 1.80M | -2.08M | -8.91M | -0.57M | 6.66M | 2.83M | 1.72M | 3.12M | 4.37M | 2.21M | 3.28M | 4.97M | 48.87M | 6.83M | -1.21M |
|
EPS (Basic)
|
-0.09 | -0.01 | -0.11 | -0.06 | -0.01 | -0.06 | -0.03 | -0.08 | -0.01 | 0.00 | -0.04 | 0.06 | 0.00 | 0.01 | 0.75 | -0.01 | -0.01 | -0.01 | -0.03 | -0.01 | 0.00 | -0.02 | -0.16 | -0.02 | -0.10 | -0.01 | -0.03 | -0.07 | -0.05 | -0.08 | -0.07 | -0.03 | -0.09 | -0.17 | -0.08 | -0.16 | -0.20 | -0.13 | -0.15 | -0.18 | -0.11 | -0.04 | -0.03 | 0.04 | -0.02 | -0.01 | 0.03 | -0.03 | -0.13 | -0.01 | 0.09 | 0.04 | 0.02 | 0.04 | 0.06 | 0.03 | 0.04 | 0.07 | 0.67 | 0.09 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.07 | | -0.01 | | -0.09 | | 0.00 | | 0.05 | | 0.01 | | 0.00 | -0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.02 | -0.16 | -0.02 | -0.10 | -0.01 | -0.03 | -0.07 | -0.05 | -0.08 | -0.07 | -0.03 | -0.09 | -0.17 | -0.08 | -0.16 | -0.20 | -0.13 | -0.15 | -0.18 | -0.11 | -0.04 | -0.03 | 0.04 | -0.02 | -0.01 | 0.03 | -0.03 | -0.13 | -0.01 | 0.09 | 0.04 | 0.02 | 0.04 | 0.06 | 0.03 | 0.04 | 0.07 | 0.65 | 0.09 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
25.91M | 25.93M | 26.01M | 31.82M | 32.29M | 32.47M | 32.65M | 32.51M | 32.69M | 32.95M | 33.05M | 33.06M | 33.44M | 34.08M | 35.55M | 35.55M | 35.60M | 35.72M | 35.75M | 35.76M | 35.85M | 35.89M | 35.94M | 36.73M | 38.35M | 40.30M | 40.33M | 50.02M | 50.20M | 53.62M | 53.67M | 53.67M | 53.67M | 53.67M | 53.67M | 53.67M | 63.83M | 63.83M | 64.17M | 64.56M | 65.23M | 65.26M | 65.29M | 71.11M | 71.26M | 70.97M | 71.08M | 71.11M | 71.11M | 71.22M | 72.46M | 72.52M | 72.70M | 72.73M | 72.80M | 72.81M | 72.99M | 72.99M | 73.03M | 73.06M | 73.37M |
|
Shares Outstanding (Diluted Average)
|
| | | 27.67M | | 32.45M | | 32.42M | | 33.47M | | 33.61M | | 34.22M | | 35.01M | 35.65M | 35.72M | 35.75M | 36.21M | 36.49M | 35.91M | 36.16M | 37.33M | 38.49M | 40.31M | 40.33M | 52.85M | 47.57M | 52.15M | 53.64M | 51.84M | 60.05M | 60.06M | 60.07M | 60.06M | 60.10M | 63.66M | 64.10M | 62.98M | 64.86M | 64.91M | 67.11M | 67.00M | 71.18M | 71.07M | 71.49M | 71.09M | 71.21M | 71.63M | 72.87M | 72.51M | 74.31M | 73.93M | 74.07M | 74.17M | 73.92M | 74.73M | | | |
|
EBITDA
|
-1.63M | 0.20M | -1.20M | -1.50M | -1.26M | -1.38M | -0.01M | -1.91M | 0.42M | 1.47M | 1.35M | 1.31M | 1.35M | 1.79M | 1.78M | 0.98M | 0.81M | 1.49M | 2.16M | 0.39M | 0.11M | 0.59M | -0.59M | -1.58M | -1.38M | 0.11M | -0.46M | -2.40M | -1.75M | -3.90M | -2.57M | -1.00M | -4.97M | -10.01M | -3.72M | -9.48M | -11.28M | -7.76M | -10.18M | -10.38M | -3.64M | -2.58M | -2.42M | -0.47M | -1.14M | -0.32M | 0.88M | -2.08M | -8.52M | -0.91M | 6.74M | 3.45M | 2.75M | 3.58M | 4.29M | 3.54M | 4.11M | 6.16M | 6.90M | 5.16M | 1.63M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.05M | 0.01M | 0.01M | 0.02M | 0.03M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.05M | 0.09M | 0.09M | 0.12M | 0.10M | 0.18M | 0.20M | 0.55M | 0.52M | 0.56M | 0.61M | 0.47M | 0.77M | 0.86M | 1.00M | 0.79M | 0.82M | 0.91M | 0.47M | 0.47M | 0.83M | 0.68M | 0.62M | 3.29M | 0.60M | 0.09M | 0.04M | 0.48M | 0.47M | | | 0.48M | 0.52M | | | 1.11M | 1.00M | | | 0.99M | 0.99M | | | 0.91M |
|
Tax Rate
|
| | | | | | | | 15.03% | 4.30% | | 0.41% | 2.30% | 1.66% | | 93.38% | 85.51% | | | | 6.98% | | 1.69% | 44.63% | | | | | | 3.61% | | | | | | | | | 0.91% | 0.39% | | | | 8.19% | | | 1.84% | 1.89% | | | 1.43% | 2.01% | 4.79% | 3.12% | 2.11% | 25.09% | 5.33% | 7.45% | | | |