|
Revenue
|
1.62M | 2.26M | 1.77M | 5.75M | 1.82M | 1.77M | 1.90M | 1.66M | 1.22M | 1.22M | 1.11M |
|
Cost of Revenue
|
0.96M | 1.35M | 1.07M | 3.24M | 1.11M | 0.87M | 0.69M | 0.57M | 0.59M | 0.59M | 0.41M |
|
Gross Profit
|
1.14M | 1.44M | 1.41M | 1.63M | 1.49M | 1.41M | 1.52M | 1.43M | 1.07M | 1.05M | 0.99M |
|
Amortization - Intangibles
|
0.81M | 0.81M | 1.51M | 2.16M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M | 0.68M |
|
Research & Development
|
1.46M | 1.88M | 1.57M | 5.31M | 1.60M | 1.73M | 1.55M | 1.50M | 1.48M | 2.19M | 1.48M |
|
Selling, General & Administrative
|
2.29M | 1.65M | 2.28M | 5.37M | 1.68M | 1.77M | 2.29M | 1.49M | 2.07M | 1.69M | 2.25M |
|
Restructuring Costs
|
3.00M | 0.16M | 0.03M | 0.54M | | | | | | | |
|
Other Operating Expenses
|
-1.23M | -14.27M | 1.44M | -38.71M | 1.80M | 1.56M | 1.44M | 1.25M | 1.28M | 1.28M | 1.09M |
|
Operating Expenses
|
5.52M | 5.86M | 5.64M | 52.69M | 5.08M | 5.06M | 5.21M | 4.25M | 4.82M | 5.16M | 4.82M |
|
Operating Income
|
-4.38M | -4.17M | -4.23M | -48.21M | -3.59M | -3.65M | -3.69M | -2.82M | -3.75M | -4.11M | -3.83M |
|
EBIT
|
-4.38M | -4.17M | -4.23M | -48.21M | -3.59M | -3.65M | -3.69M | -2.82M | -3.75M | -4.11M | -3.83M |
|
Other Non Operating Income
|
| -12.04M | 5.22M | -4.71M | -1.47M | -1.05M | -1.12M | 0.44M | 2.20M | 0.88M | 0.89M |
|
Non Operating Income
|
0.00M | -12.03M | 5.25M | -4.60M | -1.79M | -1.76M | -1.90M | -0.64M | 2.13M | 0.97M | 0.67M |
|
EBT
|
-4.38M | -15.71M | 1.02M | -52.81M | -5.38M | -5.42M | -5.58M | -3.46M | -1.62M | -3.14M | -3.16M |
|
Tax Provisions
|
| -2.54M | -0.42M | -3.57M | -0.21M | -0.16M | -0.15M | -0.12M | | | |
|
Profit After Tax
|
-4.38M | -14.73M | 2.22M | -49.24M | -5.17M | -5.26M | -5.43M | -3.34M | -1.62M | -3.14M | -3.83M |
|
Income from Non-Controlling Interests
|
| | | | | -0.42M | 0.07M | | | | 0.89M |
|
Income from Continuing Operations
|
-4.38M | -13.17M | 1.44M | -49.24M | -5.17M | -5.26M | -5.43M | -3.34M | -1.62M | -3.14M | -3.16M |
|
Consolidated Net Income
|
-4.38M | -13.17M | 1.44M | -49.24M | -5.17M | -5.26M | -5.43M | -3.34M | -1.62M | -3.14M | -3.16M |
|
Income towards Parent Company
|
-4.38M | -13.17M | 1.44M | -49.24M | -5.17M | -5.26M | -5.43M | -3.34M | -1.62M | -3.14M | -3.16M |
|
Net Income towards Common Stockholders
|
-4.38M | -14.73M | 1.44M | -35.95M | -5.17M | -5.26M | -5.00M | -3.98M | -1.62M | -3.14M | -3.16M |
|
EPS (Basic)
|
| -1.05 | 0.13 | -2.54 | -0.34 | -0.34 | -0.34 | -0.23 | -0.08 | -0.16 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
| -1.05 | 0.13 | -2.54 | -0.34 | -0.34 | -0.34 | -0.23 | -0.08 | -0.16 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
| 14.07M | 15.25M | 15.25M | 15.25M | 15.25M | 15.27M | 16.46M | 16.46M | 20.78M | 23.44M |
|
Shares Outstanding (Diluted Average)
|
| 8.58M | 10.82M | 15.25M | 15.25M | 15.26M | 15.70M | 17.23M | 19.68M | 20.72M | 23.36M |
|
EBITDA
|
-4.41M | -14.77M | 1.47M | -49.32M | -5.12M | -5.23M | -5.48M | -3.07M | -1.62M | -3.44M | -3.06M |
|
Tax Rate
|
| 16.17% | | 6.76% | 3.85% | 2.94% | 2.63% | 3.53% | | | |