|
Revenue
|
| 0.01M | 0.01M | 0.02M | 0.01M | 0.15M | 0.12M | 0.10M | 0.10M | 124.00 | 111.00 | 144.00 | 177.00 | 0.19M | 0.23M | 0.31M | 0.37M | 0.49M | 0.58M | 0.76M | 0.83M | 0.94M | 0.82M | 0.97M | 1.20M | 1.43M | 1.44M | 1.46M | | 1.92M | 1.98M | 2.23M | 2.71M | 2.92M | 3.00M | 3.32M | 4.02M | 4.63M | 5.29M | 5.69M | 6.65M | 8.46M | 9.58M | 9.24M | 9.77M | 9.39M | 11.17M | 48.36M | 53.28M | 56.19M | 56.69M | 56.44M | 52.30M | 64.15M | 60.46M | 60.36M | 62.82M | 57.02M | 56.16M | 57.26M | 37.29M | 39.71M | 38.32M | 113.07M | 41.04M | 45.45M | 44.23M |
|
Cost of Revenue
|
| 0.15M | 0.18M | 0.55M | | 0.39M | 0.38M | 0.26M | 0.27M | 355.00 | 364.00 | 345.00 | 330.00 | 0.35M | 0.34M | 0.37M | 521.00 | 0.43M | 0.51M | 0.59M | 0.69M | 0.60M | 0.60M | 0.74M | 0.97M | 0.94M | 1.00M | 1.07M | 1.25M | 1.20M | 1.24M | 3.60M | 1.46M | 1.52M | 1.40M | 1.61M | 1.84M | 2.12M | 2.55M | 2.87M | 3.20M | 4.13M | 5.96M | 4.31M | 4.52M | 4.26M | 5.12M | 28.47M | 28.73M | 30.79M | 33.18M | 33.33M | 29.96M | 35.31M | 34.05M | 34.08M | 35.74M | 32.29M | 31.89M | 34.00M | 22.23M | 22.05M | 20.88M | 63.60M | 22.40M | 24.08M | 22.91M |
|
Gross Profit
|
| -0.14M | -0.17M | -0.51M | | -0.24M | -0.25M | -0.16M | -0.83M | -231.00 | -253.00 | -201.00 | -153.00 | -0.16M | -0.11M | -0.06M | -0.15M | 0.06M | 0.07M | 0.17M | 0.14M | 0.34M | 0.23M | 0.23M | 0.37M | 0.49M | 0.44M | 0.38M | | 0.78M | 0.80M | 0.94M | 1.25M | 1.39M | 1.61M | 1.71M | 2.18M | 2.50M | 2.74M | 2.82M | 3.45M | 4.34M | 4.63M | 4.93M | 5.26M | 5.13M | 6.05M | 19.89M | 24.55M | 25.40M | 23.51M | 23.11M | 22.34M | 28.84M | 26.42M | 26.28M | 27.07M | 24.73M | 24.27M | 23.26M | 15.06M | 17.66M | 17.44M | 49.47M | 18.64M | 21.38M | 21.32M |
|
Research & Development
|
| 0.09M | 0.09M | 0.30M | | 0.12M | 0.11M | 0.11M | 0.11M | 101.00 | 125.00 | 121.00 | 145.00 | 0.11M | 0.10M | 0.09M | 120.00 | 0.09M | 0.12M | 0.12M | 0.08M | 0.08M | 0.09M | 0.10M | 0.09M | 0.08M | 0.10M | 0.23M | 0.14M | 0.14M | 0.21M | 0.45M | 0.25M | 0.23M | 0.34M | 0.38M | 0.33M | 0.45M | 0.46M | 0.60M | 0.49M | 0.54M | 1.64M | 1.07M | 1.73M | 1.95M | 2.31M | 3.49M | 4.30M | 4.46M | 4.19M | 3.89M | 3.54M | 3.52M | 3.98M | 4.68M | 3.88M | 4.26M | 5.15M | 4.75M | 4.75M | 4.65M | 4.16M | 4.16M | 3.93M | 4.12M | 4.52M |
|
Selling, General & Administrative
|
| 0.73M | 0.78M | 2.39M | | 0.94M | 1.11M | 1.08M | 1.18M | 0.00M | 0.00M | 0.00M | 0.00M | 1.27M | 1.34M | 1.39M | 0.00M | 1.22M | 1.24M | 1.31M | 1.34M | 1.43M | 1.51M | 1.49M | -0.93M | 1.14M | 1.26M | 2.84M | 1.81M | 1.43M | 1.51M | 4.63M | 1.70M | 1.79M | 1.90M | 2.03M | 2.07M | 2.67M | 2.61M | 2.45M | 2.70M | 3.26M | 9.38M | 15.95M | 7.11M | 9.03M | 14.48M | 26.25M | 21.39M | 24.69M | 23.90M | 27.59M | 26.62M | 30.56M | 30.23M | 32.63M | 33.24M | 38.80M | 36.02M | 38.81M | 27.82M | 27.24M | 26.67M | 67.25M | 24.19M | 26.91M | 26.73M |
|
Other Operating Expenses
|
| 797.00 | | 797.00 | | | | | | | | | | | | | | | | | | | | | 2.91M | 0.88M | 0.90M | | 1.25M | 1.20M | 1.24M | 3.57M | 1.07M | 1.24M | 1.35M | 1.57M | 1.58M | 1.85M | 1.82M | 1.99M | 2.41M | 2.84M | 5.96M | -11.21M | | | | | | | | | | | | | | | | 137.90M | | 63.81M | | | | | |
|
Operating Expenses
|
| 0.82M | 0.87M | 2.68M | | 1.07M | 1.23M | 1.19M | 1.29M | 0.00M | 0.00M | 0.00M | 0.00M | 1.38M | 1.44M | 1.49M | 0.00M | 1.31M | 1.36M | 1.42M | 1.42M | 1.51M | 1.60M | 1.59M | 2.06M | 2.10M | 2.26M | 3.06M | 3.21M | 2.76M | 2.96M | 8.66M | 3.02M | 3.26M | 3.59M | 3.98M | 3.98M | 4.97M | 4.90M | 5.04M | 5.59M | 6.64M | 16.98M | 5.81M | 8.84M | 10.97M | 16.79M | 29.74M | 25.69M | 29.15M | 28.09M | 31.48M | 30.16M | 34.09M | 34.22M | 37.31M | 37.12M | 43.06M | 41.17M | 93.13M | 32.57M | 95.69M | 30.82M | 71.41M | 28.12M | 31.03M | 31.26M |
|
Operating Income
|
| -0.95M | -1.04M | -3.19M | | -1.31M | -1.48M | -1.34M | -5.60M | -0.00M | -0.00M | -0.00M | -0.00M | -1.54M | -1.55M | -1.55M | -1.68M | -1.26M | -1.29M | -1.26M | -1.27M | -1.17M | -1.38M | -1.36M | -1.69M | -1.62M | -1.82M | -2.68M | | -1.98M | -2.16M | -2.00M | -1.77M | -1.86M | -1.99M | -2.27M | -1.80M | -2.46M | -2.16M | -2.22M | -2.14M | -2.30M | -12.35M | -0.88M | -3.59M | -5.84M | -10.73M | -9.85M | -1.14M | -3.75M | -4.58M | -8.36M | -7.82M | -5.25M | -7.80M | -11.04M | -10.04M | -18.33M | -16.91M | -69.87M | -17.51M | -78.03M | -13.39M | -21.94M | -9.48M | -9.65M | -9.93M |
|
EBIT
|
| -0.95M | -1.04M | -3.19M | | -1.31M | -1.48M | -1.34M | -5.60M | -0.00M | -0.00M | -0.00M | -0.00M | -1.54M | -1.55M | -1.55M | -1.68M | -1.26M | -1.29M | -1.26M | -1.27M | -1.17M | -1.38M | -1.36M | -1.69M | -1.62M | -1.82M | -2.68M | | -1.98M | -2.16M | -2.00M | -1.77M | -1.86M | -1.99M | -2.27M | -1.80M | -2.46M | -2.16M | -2.22M | -2.14M | -2.30M | -12.35M | -0.88M | -3.59M | -5.84M | -10.73M | -9.85M | -1.14M | -3.75M | -4.58M | -8.36M | -7.82M | -5.25M | -7.80M | -11.04M | -10.04M | -18.33M | -16.91M | -69.87M | -17.51M | -78.03M | -13.39M | -21.94M | -9.48M | -9.65M | -9.93M |
|
Non Operating Investment Income
|
| -3.13M | 4.54M | -3.11M | | -0.12M | -0.13M | -0.03M | 0.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.00M | 0.00M | 0.03M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 698.00 | -573.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.31M | 0.19M | -0.05M | 0.40M | 0.37M | 0.85M | 1.64M | 1.26M | 2.05M | 2.48M | 2.68M | 2.47M | 2.65M | 2.85M | 2.62M | 2.60M | 2.81M | 3.06M | 1.43M | 1.57M | 1.47M | 3.40M |
|
Other Non Operating Income
|
| 3.13M | -4.54M | -10.85M | | 0.12M | 0.13M | -0.11M | -0.83M | -92.00 | -88.00 | -18.00 | -198.00 | 0.02M | 0.01M | -0.02M | -36.00 | 0.02M | 892.00 | 0.00M | 3.00 | 953.00 | -0.00M | -0.00M | -0.00M | -975.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | 0.02M | 0.04M | 0.09M | 0.12M | 0.13M | -0.16M | -0.63M | 0.18M | 0.99M | -1.47M | -0.54M | -0.35M | -0.59M | -250.28M | -5.02M | -4.03M | 1.67M | 1.85M | 4.00M | -0.70M | 5.68M | | 1.26M | 1.18M | 17.33M | | -0.30M | -2.94M | 0.53M |
|
Non Operating Income
|
| 0.60M | -6.14M | 3.34M | | -0.02M | -0.03M | -0.11M | -0.39M | -92.00 | -88.00 | -18.00 | -198.00 | -0.01M | 0.00M | -0.02M | -36.00 | | | | -0.01M | 953.00 | -0.00M | -0.00M | -0.00M | -975.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -4.26M | | 0.00M | 0.01M | 0.00M | 0.02M | 0.01M | 0.02M | -0.93M | 0.09M | 0.12M | 0.13M | -0.94M | -0.63M | 0.18M | 0.99M | -1.78M | -1.35M | -1.14M | -0.93M | -252.60M | -5.24M | -4.03M | 2.54M | 1.85M | 4.96M | -0.70M | 4.11M | 6.12M | 2.58M | 1.68M | 17.62M | -4.50M | 0.69M | -2.94M | 3.40M |
|
EBT
|
| -0.35M | -7.18M | -16.70M | | -1.33M | -1.51M | -1.46M | -6.15M | -0.00M | -0.00M | -0.00M | -0.00M | -1.55M | -1.55M | -1.57M | -0.00M | -1.32M | -14.96M | -1.84M | -1.44M | -2.30M | -1.38M | -1.41M | -1.94M | -1.92M | -2.43M | -2.76M | -2.71M | -3.93M | -2.18M | -10.40M | -1.78M | -1.86M | -1.98M | -2.27M | -2.68M | -2.46M | -2.14M | -2.25M | -2.39M | -2.52M | -12.47M | -0.90M | -3.91M | -5.75M | -11.45M | -11.63M | -2.49M | -4.89M | -5.50M | -260.96M | -13.06M | -8.81M | -5.26M | -7.96M | -5.08M | -17.72M | -12.80M | -63.75M | -14.92M | -76.35M | 4.24M | -26.44M | -8.79M | -11.74M | -6.53M |
|
Tax Provisions
|
| | | | | 0.00M | | | | 0.00M | | | | | 0.00M | | | | | | 0.00M | 0.00M | | | | 0.00M | | 305.00 | | 0.00M | 0.00M | 0.01M | 0.00M | | | 912.00 | 813.00 | 0.01M | 0.00M | 0.00M | -900.00 | 0.01M | 0.00M | 0.05M | 0.03M | 0.05M | -0.03M | 0.43M | 1.04M | 0.50M | 1.02M | -0.67M | 0.34M | 0.36M | 0.06M | 1.94M | 0.49M | 0.64M | 0.47M | 0.74M | 0.11M | 0.07M | 0.32M | 1.23M | 0.23M | 0.27M | 0.17M |
|
Profit After Tax
|
| 0.35M | -7.19M | -16.70M | | -1.33M | -1.51M | -1.46M | 6.15M | -0.00M | -0.00M | -0.00M | -0.00M | -1.55M | -1.55M | -1.57M | -1.72M | -1.32M | -14.96M | -1.84M | -1.44M | -2.30M | -1.39M | -1.41M | -1.94M | -1.92M | -2.43M | -2.76M | | -3.94M | -2.18M | -4.28M | -1.79M | -1.86M | -1.98M | -2.27M | -2.68M | -2.47M | -2.14M | -2.26M | -2.39M | -2.53M | -12.47M | -0.95M | -3.94M | -5.80M | -11.42M | -11.53M | -3.53M | -5.39M | -6.53M | -260.09M | -13.40M | -9.18M | -5.32M | -9.44M | -5.57M | -18.36M | -13.27M | -62.39M | -18.89M | -77.99M | 3.92M | -18.68M | -11.98M | 105.18M | -6.94M |
|
Income from Continuing Operations
|
| -0.35M | -7.18M | -16.70M | | -1.33M | -1.51M | -1.46M | -6.15M | -0.00M | -0.00M | -0.00M | -0.00M | -1.55M | -1.55M | -1.57M | -0.00M | -1.32M | -14.96M | -1.84M | -1.44M | -2.30M | -1.38M | -1.41M | -1.94M | -1.92M | -2.43M | -2.76M | -2.71M | -3.93M | -2.18M | -10.40M | -1.79M | -1.86M | -1.98M | -2.27M | -2.68M | -2.47M | -2.14M | -2.26M | -2.39M | -2.53M | -12.47M | -0.95M | -3.94M | -5.80M | -11.42M | -12.06M | -3.53M | -5.39M | -6.53M | -260.30M | -13.40M | -9.18M | -5.32M | -9.90M | -5.57M | -18.36M | -13.27M | -64.49M | -15.04M | -76.42M | 3.92M | -27.67M | -9.03M | -12.01M | -6.70M |
|
Consolidated Net Income
|
| -0.35M | -7.18M | -16.70M | | -1.33M | -1.51M | -1.46M | -6.15M | -0.00M | -0.00M | -0.00M | -0.00M | -1.55M | -1.55M | -1.57M | -0.00M | -1.32M | -14.96M | -1.84M | -1.44M | -2.30M | -1.38M | -1.41M | -1.94M | -1.92M | -2.43M | -2.76M | -2.71M | -3.93M | -2.18M | -10.40M | -1.79M | -1.86M | -1.98M | -2.27M | -2.68M | -2.47M | -2.14M | -2.26M | -2.39M | -2.53M | -12.47M | -0.95M | -3.94M | -5.80M | -11.42M | -12.06M | -3.53M | -5.39M | -6.53M | -260.30M | -13.40M | -9.18M | -5.32M | -9.90M | -5.57M | -18.36M | -13.27M | -64.49M | -3.86M | -1.57M | -3.12M | -27.67M | -2.95M | 117.19M | -0.25M |
|
Income towards Parent Company
|
| -0.35M | -7.18M | -16.70M | | -1.33M | -1.51M | -1.46M | -6.15M | -0.00M | -0.00M | -0.00M | -0.00M | -1.55M | -1.55M | -1.57M | -0.00M | -1.32M | -14.96M | -1.84M | -1.44M | -2.30M | -1.38M | -1.41M | -1.94M | -1.92M | -2.43M | -2.76M | -2.71M | -3.93M | -2.18M | -10.40M | -1.79M | -1.86M | -1.98M | -2.27M | -2.68M | -2.47M | -2.14M | -2.26M | -2.39M | -2.53M | -12.47M | -0.95M | -3.94M | -5.80M | -11.42M | -12.06M | -3.53M | -5.39M | -6.53M | -260.30M | -13.40M | -9.18M | -5.32M | -9.90M | -5.57M | -18.36M | -13.27M | -64.49M | -3.86M | -1.57M | -3.12M | -27.67M | -2.95M | 117.19M | -0.25M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | 0.74M | 1.73M | 0.49M | 1.90M | 4.47M | 0.24M | 0.24M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -0.35M | -7.18M | -16.70M | | -1.33M | -1.51M | -1.46M | -6.15M | -0.00M | -0.00M | -0.00M | -0.00M | -1.55M | -1.55M | -1.57M | -0.00M | -1.32M | -14.96M | -1.84M | -1.44M | -3.07M | -3.18M | -2.00M | -3.95M | -6.61M | -2.66M | -3.00M | -2.79M | -3.93M | -2.18M | -10.40M | -1.79M | -1.86M | -1.98M | -2.27M | -2.68M | -2.47M | -2.14M | -2.26M | -2.39M | -2.53M | -12.47M | -0.95M | -3.94M | -5.80M | -11.42M | -53.87M | -5.72M | -7.39M | -8.53M | -262.09M | -15.40M | -11.18M | -7.32M | -11.44M | -7.57M | -20.36M | -15.27M | -64.39M | -20.89M | -79.99M | -1.20M | -20.68M | -13.98M | 103.18M | -8.94M |
|
EPS (Basic)
|
| 0.08 | 1.56 | -4.05 | | -0.16 | -0.15 | -0.11 | -0.46 | -0.07 | -0.07 | -0.07 | 0.00 | -0.04 | -0.04 | -0.04 | 0.00 | -0.42 | -4.59 | -0.37 | -0.35 | -0.61 | -0.64 | -0.40 | -0.79 | -1.31 | -0.41 | -0.42 | -0.26 | -0.28 | -0.14 | -0.68 | -0.10 | -0.08 | -0.08 | -0.10 | -0.10 | -0.09 | -0.07 | -0.08 | -0.08 | -0.08 | -0.35 | -0.03 | -0.11 | -0.15 | -0.29 | -1.32 | -0.13 | -0.16 | -0.18 | -5.71 | -0.31 | -0.23 | -0.15 | -0.23 | -0.16 | -0.42 | -0.31 | -1.32 | -0.43 | -1.62 | 0.04 | -0.42 | -0.28 | 2.05 | -0.18 |
|
EPS (Weighted Average and Diluted)
|
| -0.01 | -0.16 | -2.54 | | | | -0.11 | | -0.13 | -0.07 | -0.07 | 0.00 | -40.94 | -41.12 | -41.50 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | -0.11 | -0.15 | -0.29 | -1.32 | -0.13 | -0.16 | -0.18 | -5.71 | -0.31 | -0.23 | -0.15 | -0.23 | -0.16 | -0.42 | -0.31 | -1.32 | -0.43 | -1.62 | 0.04 | -0.42 | -0.28 | 2.05 | -0.18 |
|
Shares Outstanding (Weighted Average)
|
4.12M | 4.29M | 4.62M | 4.12M | 5.01M | 8.15M | 10.27M | 5.01M | 13.30M | 0.03M | 0.03M | 0.03M | 28.97M | 37.76M | 37.76M | 37.76M | 37.76M | 38.06M | 39.11M | 59.00M | 4.07M | 5.00M | 5.00M | 5.00M | 5.01M | 5.06M | 6.51M | 7.23M | 10.60M | 14.20M | 15.12M | 15.39M | 17.60M | 23.97M | 24.63M | 22.96M | 26.77M | 27.81M | 28.77M | 28.21M | 30.44M | 31.18M | 35.67M | 33.39M | 37.55M | 38.28M | 39.14M | 38.58M | 43.80M | 45.76M | 46.14M | 45.93M | 49.66M | 49.47M | 49.15M | 48.99M | 48.36M | 48.71M | 48.90M | 48.74M | 49.02M | 49.35M | 49.42M | 49.35M | 49.95M | 50.26M | 50.13M |
|
Shares Outstanding (Diluted Average)
|
| 42.94M | 46.15M | 6.58M | | | | 13.56M | | 0.03M | 0.03M | 0.03M | 34.13M | 0.04M | 0.04M | 0.04M | 38.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | 33.39M | | | 39.14M | 38.58M | 43.80M | 45.76M | 46.14M | 45.93M | 49.66M | 49.47M | 49.15M | 48.99M | 48.36M | 48.71M | 48.90M | 48.74M | 49.02M | 49.35M | 49.42M | 49.35M | 49.95M | 50.26M | 50.13M |
|
EBITDA
|
| -0.95M | -1.04M | -3.19M | | -1.31M | -1.48M | -1.34M | -5.60M | -0.00M | -0.00M | -0.00M | -0.00M | -1.54M | -1.55M | -1.55M | -1.68M | -1.26M | -1.29M | -1.26M | -1.27M | -1.17M | -1.38M | -1.36M | -1.69M | -1.62M | -1.82M | -2.68M | | -1.98M | -2.16M | -2.00M | -1.77M | -1.86M | -1.99M | -2.27M | -1.80M | -2.46M | -2.16M | -2.22M | -2.14M | -2.30M | -12.35M | -0.88M | -3.59M | -5.84M | -10.73M | -9.85M | -1.14M | -3.75M | -4.58M | -8.36M | -7.82M | -5.25M | -7.80M | -11.04M | -10.04M | -18.33M | -16.91M | -69.87M | -17.51M | -78.03M | -13.39M | -21.94M | -9.48M | -9.65M | -9.93M |
|
Interest Expenses
|
| -2.53M | -1.61M | -2.69M | | 0.14M | 0.16M | 0.15M | -0.62M | 0.13M | 0.11M | 0.08M | 0.21M | 0.02M | 0.01M | 0.01M | 0.02M | 0.08M | 0.51M | 0.03M | 0.16M | 1.13M | 0.01M | 0.05M | 0.24M | 0.30M | 0.60M | 0.08M | 0.08M | 0.02M | 0.02M | 0.06M | 0.02M | 26.00 | | | | | | 0.07M | 0.34M | 0.33M | 0.25M | 0.45M | 0.00M | 0.40M | 1.89M | 0.27M | 1.21M | 1.16M | 1.19M | 1.13M | 1.49M | 1.59M | 1.61M | 1.46M | 1.51M | 1.33M | 1.36M | 1.31M | 1.27M | 1.24M | 0.88M | 0.71M | 0.58M | 0.62M | 0.53M |
|
Tax Rate
|
| | | | | -0.12% | | | | -77.97% | | | | | -0.10% | | | | | | -0.11% | -0.07% | | | | -0.17% | | -0.01% | | -0.06% | -0.13% | -0.05% | -0.24% | | | -0.04% | -0.03% | -0.52% | -0.10% | -0.19% | 0.04% | -0.38% | -0.02% | -5.73% | -0.84% | -0.87% | 0.25% | -3.68% | -41.70% | -10.20% | -18.61% | 0.26% | -2.61% | -4.13% | -1.08% | -24.40% | -9.68% | -3.58% | -3.68% | -1.16% | -0.74% | -0.09% | 7.46% | -4.65% | -2.66% | -2.33% | -2.53% |