|
Revenue
|
17.89M | 20.97M | 23.87M | 25.53M | 24.70M | 25.58M | 26.93M | 26.59M | 24.58M | 22.73M | 22.96M | 22.18M | 20.92M | 20.66M | 20.92M | 22.06M | 22.23M | 21.19M | 22.77M | 22.55M | 22.14M | 21.97M |
|
Cost of Revenue
|
8.96M | 8.54M | 10.49M | 11.54M | 11.24M | 12.86M | 11.76M | 11.80M | 11.27M | 11.07M | 10.64M | 9.80M | 9.79M | 8.41M | 8.63M | 9.17M | 9.27M | 9.15M | 10.50M | 9.12M | 8.14M | 7.96M |
|
Gross Profit
|
11.02M | 14.65M | 17.19M | 18.49M | 17.39M | 18.06M | 16.62M | 18.91M | 16.62M | 15.45M | 16.20M | 14.87M | 14.59M | 15.15M | 14.96M | 15.99M | 15.95M | 15.04M | 16.46M | 16.32M | 15.90M | 16.33M |
|
Research & Development
|
4.24M | 4.06M | 4.13M | 3.94M | 4.54M | 4.78M | 5.85M | 5.76M | 6.59M | 6.36M | 5.73M | 5.79M | 6.89M | 4.51M | 4.45M | 4.75M | 5.47M | 5.47M | 5.48M | 5.61M | 5.90M | 5.91M |
|
Selling, General & Administrative
|
3.25M | 2.92M | 3.46M | 4.41M | 4.74M | 6.08M | 6.06M | 6.41M | 7.50M | 6.73M | 6.96M | 8.09M | 7.46M | 6.77M | 6.26M | 7.01M | 6.88M | 6.86M | 6.62M | 6.95M | 6.61M | 6.36M |
|
Other Operating Expenses
|
9.82M | 9.46M | 11.65M | 12.60M | 12.71M | 14.13M | 13.17M | 13.47M | 3.16M | 12.26M | 12.14M | 11.17M | 10.68M | 9.10M | 9.42M | 9.58M | 10.09M | 10.09M | 11.34M | 10.01M | 9.11M | 8.75M |
|
Operating Expenses
|
17.31M | 16.45M | 19.23M | 20.95M | 21.99M | 24.99M | 25.08M | 25.64M | 17.24M | 25.35M | 24.82M | 25.05M | 25.03M | 20.39M | 20.13M | 21.34M | 22.44M | 22.43M | 23.44M | 22.58M | 21.61M | 21.01M |
|
Operating Income
|
-6.29M | -1.79M | -2.05M | -2.46M | -4.61M | -6.93M | -8.46M | -6.73M | -0.62M | -9.90M | -8.63M | -10.18M | -10.44M | -5.23M | -5.18M | -5.35M | -6.49M | -7.39M | -6.98M | -6.25M | -5.72M | -4.68M |
|
EBIT
|
-6.29M | -1.79M | -2.05M | -2.46M | -4.61M | -6.93M | -8.46M | -6.73M | -0.62M | -9.90M | -8.63M | -10.18M | -10.44M | -5.23M | -5.18M | -5.35M | -6.49M | -7.39M | -6.98M | -6.25M | -5.72M | -4.68M |
|
Interest & Investment Income
|
0.13M | 0.02M | 0.02M | 0.01M | 0.02M | 0.06M | 0.05M | 0.05M | 0.17M | 0.52M | 0.86M | 1.53M | 1.65M | 1.76M | 1.71M | 1.69M | 1.65M | 1.36M | 1.25M | 1.10M | 0.99M | 0.98M |
|
Other Non Operating Income
|
-0.16M | 0.40M | 0.45M | 0.29M | 0.46M | 0.28M | 0.34M | 0.32M | 0.16M | 0.35M | 0.94M | 0.52M | 0.47M | 0.17M | 0.54M | 0.36M | 0.41M | 0.36M | 0.56M | 0.35M | 0.43M | 0.25M |
|
Non Operating Income
|
-0.03M | 0.42M | 0.46M | 0.30M | 0.47M | 0.34M | 0.39M | 0.37M | 0.33M | 0.87M | 1.80M | 2.05M | 2.12M | 1.93M | 2.25M | 2.05M | 2.06M | 1.71M | 1.80M | 1.45M | 1.42M | 1.23M |
|
EBT
|
-6.31M | -1.37M | -1.58M | -2.16M | -4.13M | -6.59M | -8.07M | -6.36M | -0.29M | -9.03M | -6.82M | -8.13M | -8.32M | -3.31M | -2.93M | -3.30M | -4.43M | -5.68M | -5.17M | -4.80M | -4.29M | -3.45M |
|
Tax Provisions
|
0.00M | 0.00M | 0.01M | | | | 0.02M | | | | 0.04M | | | | 0.01M | | 0.00M | 0.00M | 0.04M | 0.00M | 0.02M | 0.05M |
|
Profit After Tax
|
-6.31M | -1.37M | -1.59M | -2.16M | -4.13M | -6.59M | -8.09M | -6.36M | -0.29M | -9.03M | -6.86M | -8.13M | -8.32M | -3.31M | -2.94M | -3.30M | -4.44M | -5.68M | -5.21M | -4.81M | -4.31M | -3.51M |
|
Income from Continuing Operations
|
-6.31M | -1.37M | -1.59M | -2.16M | -4.13M | -6.59M | -8.09M | -6.36M | -0.29M | -9.03M | -6.86M | -8.13M | -8.32M | -3.31M | -2.94M | -3.30M | -4.44M | -5.68M | -5.21M | -4.81M | -4.31M | -3.51M |
|
Consolidated Net Income
|
-6.31M | -1.37M | -1.59M | -2.16M | -4.13M | -6.59M | -8.09M | -6.36M | -0.29M | -9.03M | -6.86M | -8.13M | -8.32M | -3.31M | -2.94M | -3.30M | -4.44M | -5.68M | -5.21M | -4.81M | -4.31M | -3.51M |
|
Income towards Parent Company
|
-6.31M | -1.37M | -1.59M | -2.16M | -4.13M | -6.59M | -8.09M | -6.36M | -0.29M | -9.03M | -6.86M | -8.13M | -8.32M | -3.31M | -2.94M | -3.30M | -4.44M | -5.68M | -5.21M | -4.81M | -4.31M | -3.51M |
|
Preferred Dividend Payments
|
3.68M | 3.83M | 3.86M | 3.83M | 3.23M | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-9.99M | -5.20M | -5.45M | -5.99M | -7.36M | -6.59M | -8.09M | -6.36M | -0.29M | -9.03M | -6.86M | -8.13M | -8.32M | -3.31M | -2.94M | -3.30M | -4.44M | -5.68M | -5.21M | -4.81M | -4.31M | -3.51M |
|
EPS (Basic)
|
-0.91 | -0.47 | -0.49 | -0.52 | -0.44 | -0.17 | -0.18 | -0.17 | -0.01 | -0.23 | -0.18 | -0.21 | -0.21 | -0.08 | -0.07 | -0.08 | -0.12 | -0.15 | -0.14 | -0.14 | -0.12 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
-0.91 | -0.47 | -0.49 | -0.52 | -0.44 | -0.17 | -0.18 | -0.17 | -0.01 | -0.23 | -0.18 | -0.21 | -0.21 | -0.08 | -0.07 | -0.08 | -0.12 | -0.15 | -0.14 | -0.14 | -0.12 | -0.10 |
|
Shares Outstanding (Weighted Average)
|
| | 36.60M | 36.60M | 36.60M | 37.82M | 37.88M | 38.03M | 38.07M | 38.59M | 38.93M | 39.27M | 39.51M | 38.78M | 39.98M | 39.75M | 39.38M | 39.69M | 36.51M | 35.40M | 35.68M | 36.25M |
|
Shares Outstanding (Diluted Average)
|
11.04M | 11.04M | 11.03M | 11.45M | 16.63M | 37.83M | 26.06M | 38.03M | 38.17M | 38.67M | 38.48M | 39.33M | 39.64M | 39.96M | 39.72M | 39.75M | 39.13M | 38.32M | 37.82M | 35.57M | 35.82M | 36.34M |
|
EBITDA
|
-6.29M | -1.79M | -2.05M | -2.46M | -4.61M | -6.93M | -8.46M | -6.73M | -0.62M | -9.90M | -8.63M | -10.18M | -10.44M | -5.23M | -5.18M | -5.35M | -6.49M | -7.39M | -6.98M | -6.25M | -5.72M | -4.68M |
|
Interest Expenses
|
| | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | |