|
Revenue
|
| | | | 0.11M | 0.04M | 0.20M | 0.38M | | 0.07M | 0.34M | 0.31M | 0.25M | 0.22M | 0.29M | 0.44M | 0.47M | 0.40M | 0.44M | 0.37M | 0.51M | 0.43M | 0.68M | 0.74M | 0.58M | 0.68M | 0.70M | 0.70M | 0.86M | 0.82M | 0.99M | 0.18M | 0.22M | 0.22M | 0.57M | 0.18M | 0.26M | 0.34M | 0.38M | 0.26M | 0.40M | 0.40M | 2.50M | 0.38M | 0.80M | 0.91M | 0.64M | 0.60M | 0.49M | 0.43M | 0.54M | 3.14M | 7.77M | 11.20M | 15.10M | 19.78M | 24.16M | 20.56M |
|
Cost of Revenue
|
| | | | | | 0.04M | 0.03M | 0.33M | 0.02M | 0.08M | 0.09M | 0.07M | 0.05M | 0.08M | 0.13M | 0.14M | 0.09M | 0.10M | 0.11M | 0.15M | 0.11M | 0.18M | 0.22M | 0.14M | 0.17M | 0.17M | 0.15M | 0.22M | 0.23M | 0.41M | 0.10M | 0.17M | 0.17M | 0.28M | 0.08M | 0.17M | 0.19M | 0.21M | 0.11M | 0.20M | 0.23M | 0.13M | 0.03M | 0.18M | 0.23M | 0.24M | 0.18M | 0.15M | 0.13M | 0.17M | 0.90M | 1.52M | 1.64M | 2.13M | 2.85M | 3.32M | 2.62M |
|
Gross Profit
|
| | | | 0.11M | 0.04M | 0.16M | 0.35M | -0.33M | 0.05M | 0.26M | 0.22M | 0.18M | 0.17M | 0.21M | 0.31M | 0.33M | 0.31M | 0.34M | 0.26M | 0.36M | 0.32M | 0.50M | 0.52M | 0.45M | 0.51M | 0.53M | 0.56M | 0.64M | 0.59M | 0.61M | 0.17M | 0.24M | 0.21M | 0.24M | 0.22M | 0.21M | 0.28M | 0.30M | 0.28M | 0.33M | 0.29M | 1.98M | 0.34M | 0.62M | 0.67M | 0.40M | 0.42M | 0.34M | 0.30M | 0.37M | 2.24M | 6.25M | 9.56M | 12.97M | 16.94M | 20.84M | 17.94M |
|
Research & Development
|
5.25M | 6.44M | 9.84M | 7.13M | 8.20M | 5.25M | 5.63M | 4.47M | 3.99M | 2.18M | 2.05M | 1.46M | 1.49M | 0.68M | 0.67M | 0.98M | 1.45M | 1.68M | 2.37M | 1.34M | 1.95M | 2.69M | 2.47M | 2.32M | 2.52M | 2.28M | 3.38M | 5.69M | 4.09M | 4.11M | 5.76M | 3.30M | 1.71M | 1.78M | 2.70M | 2.97M | 2.22M | 3.26M | 2.74M | 3.71M | 3.50M | 2.96M | 3.62M | 4.48M | 5.61M | 4.07M | 4.43M | 4.58M | 3.56M | 4.66M | 4.71M | 3.70M | 3.39M | 3.87M | 2.91M | 5.01M | 6.88M | 7.99M |
|
Selling, General & Administrative
|
5.24M | 5.74M | 6.13M | 7.42M | 7.22M | 6.96M | 6.36M | 6.08M | 6.26M | 4.57M | 3.74M | 3.82M | 4.60M | 4.54M | 2.83M | 3.04M | 2.50M | 2.28M | 2.19M | 2.38M | 2.29M | 2.36M | 2.41M | 2.42M | 2.53M | 2.86M | 1.88M | 2.37M | 2.64M | 2.28M | 2.53M | 2.55M | 2.65M | 4.00M | 2.08M | 2.32M | 2.26M | 2.00M | 4.54M | 3.30M | 3.29M | 4.04M | 3.02M | 4.20M | 4.50M | 4.78M | 3.83M | 4.17M | 4.79M | 6.20M | 6.96M | 8.81M | 6.76M | 6.95M | 7.02M | 11.29M | 11.37M | 10.34M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
10.49M | 12.18M | 15.97M | 14.55M | 15.42M | 12.21M | 11.98M | 10.55M | 10.26M | 6.75M | 5.79M | 5.28M | 6.09M | 5.22M | 3.49M | 4.02M | 3.95M | 3.96M | 4.57M | 3.72M | 4.23M | 5.05M | 4.88M | 4.74M | 5.05M | 5.14M | 5.25M | 8.06M | 6.73M | 6.38M | 8.30M | 5.85M | 4.37M | 5.78M | 4.78M | 5.29M | 4.48M | 5.26M | 7.28M | 7.00M | 6.79M | 6.99M | 6.63M | 8.69M | 10.10M | 8.84M | 8.26M | 8.74M | 8.34M | 10.86M | 11.67M | 12.51M | 10.16M | 10.82M | 9.94M | 16.30M | 18.25M | 18.33M |
|
Operating Income
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.32M | -12.18M | -11.82M | -10.20M | -10.59M | -6.70M | -5.53M | -5.06M | -5.90M | -5.05M | -3.29M | -3.71M | -3.62M | -3.65M | -4.23M | -3.46M | -3.87M | -4.72M | -4.38M | -4.21M | -4.60M | -4.63M | -4.72M | -7.50M | -6.09M | -5.79M | -7.68M | -5.67M | -4.13M | -5.57M | -4.54M | -5.07M | -4.27M | -4.98M | -6.98M | -6.73M | -6.45M | -6.70M | -4.66M | -8.34M | -9.49M | -8.17M | -7.86M | -8.32M | -8.00M | -10.56M | -11.30M | -10.28M | -3.91M | -1.26M | 3.04M | 0.64M | 2.59M | -0.39M |
|
EBIT
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.32M | -12.18M | -11.82M | -10.20M | -10.59M | -6.70M | -5.53M | -5.06M | -5.90M | -5.05M | -3.29M | -3.71M | -3.62M | -3.65M | -4.23M | -3.46M | -3.87M | -4.72M | -4.38M | -4.21M | -4.60M | -4.63M | -4.72M | -7.50M | -6.09M | -5.79M | -7.68M | -5.67M | -4.13M | -5.57M | -4.54M | -5.07M | -4.27M | -4.98M | -6.98M | -6.73M | -6.45M | -6.70M | -4.66M | -8.34M | -9.49M | -8.17M | -7.86M | -8.32M | -8.00M | -10.56M | -11.30M | -10.28M | -3.91M | -1.26M | 3.04M | 0.64M | 2.59M | -0.39M |
|
Interest & Investment Income
|
| 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | -0.01M | 0.05M | 0.01M | | -4.96M | 6.60M | -8.37M | -6.92M | -5.04M | -1.38M | -0.00M | -0.25M | -3.15M | -4.56M | -2.23M | -1.84M | -0.67M | -0.01M | -0.04M | -0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.42M | -0.69M | -0.65M | -0.67M | -0.73M | -0.65M | -0.69M | -0.37M | -0.40M | 0.01M | -0.20M | -0.08M | 0.11M | 0.29M | 0.62M | 0.65M | 0.80M |
|
Other Non Operating Income
|
| | | | | | | | | | | -0.01M | 0.01M | -0.02M | 1.97M | 0.01M | -0.03M | -0.01M | 0.01M | -0.03M | -0.00M | 0.00M | 0.03M | 0.01M | 9.61M | -0.00M | | -0.01M | -0.01M | -0.01M | 0.07M | 0.00M | 0.00M | 0.00M | -0.00M | 0.08M | 0.05M | 0.03M | -0.01M | 0.02M | 0.06M | -0.01M | -0.01M | -0.01M | -0.01M | 0.03M | 0.03M | 0.01M | 0.01M | -0.01M | -0.07M | -0.02M | 0.01M | 0.04M | -0.05M | 0.00M | -0.03M | -0.03M |
|
Non Operating Income
|
| | | | | | | | | | | -0.01M | 0.01M | -0.02M | 0.01M | 0.01M | -0.03M | -0.01M | 0.01M | -0.03M | -0.00M | 0.00M | 0.03M | 0.01M | -0.00M | -0.00M | -0.05M | -0.01M | -0.01M | -0.01M | 0.07M | 0.00M | 0.00M | 0.00M | -0.00M | | | 0.03M | -0.01M | 0.02M | 0.06M | -0.01M | -0.01M | -0.01M | -0.01M | 0.03M | 0.03M | 0.01M | 0.01M | -0.01M | -0.07M | -0.02M | 0.01M | 0.04M | -0.05M | 0.00M | -0.03M | -0.03M |
|
EBT
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.31M | -12.17M | -11.82M | -10.19M | -10.58M | -6.70M | -5.52M | -5.06M | -5.90M | -5.05M | -3.28M | -3.71M | -3.62M | -3.66M | -4.18M | -3.46M | -5.49M | -14.65M | -5.53M | -12.58M | -18.43M | -14.71M | -7.48M | -7.50M | -6.34M | -8.95M | -12.24M | -7.90M | -5.96M | -6.24M | -4.55M | -5.11M | -4.32M | -5.02M | -7.02M | -6.77M | -6.49M | -7.12M | -5.34M | -8.98M | -10.15M | -8.90M | -8.50M | -9.01M | -8.37M | -10.95M | -11.29M | -11.11M | -13.74M | 1.86M | 3.33M | 1.26M | 3.21M | 0.38M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.51M | -0.46M |
|
Profit After Tax
|
-5.46M | -8.31M | -15.27M | -14.89M | -14.51M | -11.81M | -10.66M | -12.85M | -5.48M | -7.21M | -4.79M | -5.28M | -4.60M | -4.56M | -2.94M | -3.49M | -3.70M | -2.42M | -5.09M | -1.81M | -6.67M | -1.00M | -8.49M | -11.33M | -1.94M | -12.60M | -19.25M | 7.19M | -6.66M | -8.88M | -10.87M | -7.89M | -5.96M | -7.52M | 12.49M | -7.86M | -4.28M | -4.99M | -7.03M | -6.75M | -6.43M | -7.12M | -5.35M | -9.00M | -10.16M | -8.88M | -8.47M | -9.00M | -7.20M | -20.34M | -11.14M | -11.11M | -13.74M | 1.86M | -3.40M | 1.07M | 2.70M | 0.83M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.96M | -7.52M | 30.25M | | 4.33M | 4.99M | 7.03M | | 6.43M | 7.12M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.31M | -12.17M | -11.82M | -10.19M | -10.58M | -6.70M | -5.52M | -5.06M | -5.90M | -5.05M | -3.28M | -3.71M | -3.62M | -3.66M | -4.18M | -3.46M | -5.49M | -14.65M | -5.53M | -12.58M | -18.43M | -14.71M | -7.48M | -7.50M | -6.34M | -8.95M | -12.24M | -7.90M | -5.96M | -6.24M | -4.55M | -5.11M | -4.32M | -5.02M | -7.02M | -6.77M | -6.49M | -7.12M | -5.34M | -8.98M | -10.15M | -8.90M | -8.50M | -9.01M | -8.37M | -10.95M | -11.29M | -11.11M | -13.74M | 1.86M | 3.33M | 1.06M | 2.70M | 0.83M |
|
Consolidated Net Income
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.31M | -12.17M | -11.82M | -10.19M | -10.58M | -6.70M | -5.52M | -5.06M | -5.90M | -5.05M | -3.28M | -3.71M | -3.62M | -3.66M | -4.18M | -3.46M | -5.49M | -14.65M | -5.53M | -12.58M | -18.43M | -14.71M | -7.48M | -7.50M | -6.34M | -8.95M | -12.24M | -7.90M | -5.96M | -6.24M | -4.55M | -5.11M | -4.32M | -5.02M | -7.02M | -6.77M | -6.49M | -7.12M | -5.34M | -8.98M | -10.15M | -8.90M | -8.50M | -9.01M | -8.37M | -10.95M | -11.29M | -11.11M | -13.74M | 1.86M | 3.33M | 1.06M | 2.70M | 0.83M |
|
Income towards Parent Company
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.31M | -12.17M | -11.82M | -10.19M | -10.58M | -6.70M | -5.52M | -5.06M | -5.90M | -5.05M | -3.28M | -3.71M | -3.62M | -3.66M | -4.18M | -3.46M | -5.49M | -14.65M | -5.53M | -12.58M | -18.43M | -14.71M | -7.48M | -7.50M | -6.34M | -8.95M | -12.24M | -7.90M | -5.96M | -6.24M | -4.55M | -5.11M | -4.32M | -5.02M | -7.02M | -6.77M | -6.49M | -7.12M | -5.34M | -8.98M | -10.15M | -8.90M | -8.50M | -9.01M | -8.37M | -10.95M | -11.29M | -11.11M | -13.74M | 1.86M | 3.33M | 1.06M | 2.70M | 0.83M |
|
Net Income towards Common Stockholders
|
-10.49M | -12.18M | -15.97M | -14.55M | -15.31M | -12.17M | -11.82M | -10.19M | -5.48M | -6.70M | -5.52M | -5.06M | -4.96M | -5.05M | -3.28M | -3.71M | -3.62M | -3.66M | -4.18M | -3.46M | -5.49M | -14.65M | -5.53M | -12.58M | -18.43M | -14.71M | -7.48M | -7.50M | -6.34M | -8.95M | -12.24M | -7.90M | -5.96M | -6.24M | -4.55M | -5.11M | -4.32M | -5.02M | -7.02M | -6.77M | -6.49M | -7.12M | -5.34M | -8.98M | -10.15M | -8.90M | -8.50M | -9.01M | -8.37M | -10.95M | -11.29M | -11.11M | -13.74M | 1.86M | 3.33M | 1.06M | 2.70M | 0.83M |
|
EPS (Basic)
|
-0.13 | -0.18 | -0.35 | -0.31 | -0.26 | -0.18 | -3.09 | -2.40 | -0.91 | -1.15 | -0.88 | -0.57 | -0.49 | -0.48 | -0.35 | -0.32 | -4.84 | -1.96 | -0.00M | -437.50 | -0.00M | -230.99 | -0.00M | -0.05M | -0.00M | -0.00M | -1.07 | 10.91 | -7.26 | -0.25 | -503.40 | -75.11 | -58.50 | -73.82 | -135.25 | -108.07 | -1.90 | -1.16 | -0.60 | -1.04 | -0.96 | -0.94 | -0.66 | -1.10 | -1.24 | -0.96 | -0.83 | -0.77 | -0.58 | -1.14 | -0.33 | -0.45 | -0.48 | 0.06 | 0.12 | 0.03 | 0.08 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| | -0.35 | | | | -3.09 | | -0.91 | | -0.84 | | -0.52 | | -0.35 | | -0.30 | | -0.26 | | -3.63 | | | -0.05M | -0.00M | -0.00M | | 10.91 | -7.26 | -0.25 | | -75.11 | -58.50 | -73.82 | -135.25 | -108.07 | -1.90 | -1.16 | -2.42 | -1.04 | -0.96 | -0.94 | -0.66 | -1.10 | -1.24 | -0.96 | -0.83 | -0.77 | -0.58 | -1.14 | -0.33 | -0.45 | -0.48 | 0.06 | 0.12 | 0.03 | 0.07 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
42.99M | 46.96M | 45.24M | 48.34M | 54.85M | 67.22M | 3.83M | 5.34M | 6.02M | 6.25M | 6.30M | 9.30M | 9.43M | 9.45M | 9.45M | 10.86M | 0.77M | 1.23M | 0.00M | 1.46M | 1.51M | 0.00M | 0.00M | 248.00 | 0.00M | 0.00M | 7.02M | 0.66M | 0.92M | 35.86M | 0.04M | 0.11M | 0.10M | 0.10M | 0.03M | 0.07M | 2.27M | 4.29M | 2.90M | 6.50M | 6.68M | 7.59M | 7.15M | 8.19M | 8.19M | 9.22M | 8.86M | 11.62M | 12.46M | 17.86M | 16.23M | 24.89M | 28.36M | 28.74M | 28.51M | 34.64M | 35.79M | 36.38M |
|
Shares Outstanding (Diluted Average)
|
| | 45.24M | | | | 3.83M | | 6.02M | | 6.57M | | 9.48M | | 9.45M | | 12.24M | | 16.16M | | 1.51M | | | 248.00 | 0.00M | 0.00M | | 0.66M | 0.92M | 35.86M | | 0.11M | 0.10M | 0.10M | 0.03M | 0.07M | 2.27M | 4.29M | 2.90M | 6.50M | 6.68M | 7.59M | 7.15M | 8.19M | 8.19M | 9.22M | 8.86M | 11.62M | 12.46M | 17.86M | 16.23M | 24.89M | 28.36M | 32.35M | 28.51M | 39.51M | 40.26M | 40.06M |
|
EBITDA
|
-3.00M | -8.31M | -15.23M | -14.89M | -14.51M | -11.73M | -10.70M | -12.48M | -5.48M | -7.19M | -5.12M | -5.28M | -4.62M | -4.56M | -2.99M | -3.50M | -3.69M | -2.43M | -5.11M | -1.80M | -6.67M | -1.01M | -8.51M | -11.35M | -1.97M | -12.61M | -19.17M | 7.15M | -6.69M | -8.78M | -10.92M | -7.84M | -5.98M | -7.43M | 12.43M | -7.80M | -4.28M | -5.09M | -7.12M | -6.65M | -6.49M | -7.07M | -5.31M | -9.00M | -10.19M | -8.92M | -8.29M | -8.98M | -7.20M | -20.34M | -10.94M | -11.09M | -13.89M | 1.87M | -3.33M | 1.37M | 2.91M | 1.11M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | 1.61M | 4.96M | 7.74M | | 6.92M | 5.04M | 1.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.82% | 15.85% | -121.33% |