|
Revenue
|
0.18M | 0.28M | 0.23M | 0.08M | 0.39M | 0.15M | 0.37M | 0.41M | 0.62M | 0.68M | 0.67M | 0.73M | 0.75M | 1.08M | 0.93M | 1.20M | 1.27M | 1.49M | 1.49M | 1.90M | 2.16M | 1.98M | 2.56M | 2.78M | 3.55M | 4.51M | 5.19M | 5.44M | 6.14M | 6.55M | 7.05M | 6.72M | 7.38M | 8.69M |
|
Cost of Revenue
|
0.04M | 0.13M | 0.28M | 0.05M | 0.24M | 0.10M | 0.19M | 0.16M | 0.25M | 0.35M | 0.39M | 0.30M | 0.27M | 0.35M | 0.82M | 0.36M | 0.37M | 0.35M | 0.29M | 0.36M | 0.36M | 0.26M | 0.64M | 0.46M | 0.58M | 0.66M | 1.10M | 0.89M | 0.84M | 1.06M | 0.99M | 1.01M | 0.94M | 1.22M |
|
Gross Profit
|
0.14M | 0.15M | -0.04M | 0.03M | 0.15M | 0.05M | 0.18M | 0.25M | 0.37M | 0.33M | 0.28M | 0.44M | 0.48M | 0.73M | 0.11M | 0.84M | 0.90M | 1.13M | 1.20M | 1.54M | 1.80M | 1.72M | 1.92M | 2.32M | 2.97M | 3.85M | 4.09M | 4.55M | 5.30M | 5.49M | 6.05M | 5.71M | 6.44M | 7.47M |
|
Research & Development
|
2.77M | 1.88M | 1.45M | 2.31M | 4.37M | 2.33M | 3.46M | 3.46M | 2.51M | 2.27M | 1.62M | 1.52M | 1.03M | 0.63M | 1.02M | 0.50M | 0.82M | 0.47M | 0.74M | 0.93M | 1.34M | 1.62M | 1.63M | 1.81M | 1.16M | 1.25M | 1.11M | 0.40M | 0.64M | 0.52M | 0.81M | 0.64M | 0.51M | 0.66M |
|
Selling, General & Administrative
|
4.80M | 4.26M | 5.99M | 6.82M | 12.01M | 11.27M | 12.40M | 11.00M | 9.39M | 8.14M | 7.27M | 6.56M | 5.27M | 4.59M | 5.41M | 5.72M | 5.27M | 4.65M | 5.93M | 6.19M | 6.28M | 5.66M | 6.21M | 6.71M | 6.80M | 6.72M | 6.94M | 8.01M | 7.26M | 7.62M | 8.32M | 8.89M | 9.44M | 9.69M |
|
Restructuring Costs
|
| | | | | | | | 0.85M | | | 0.36M | 0.10M | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-43.00 | 183.00 | 0.00M | | | | 476.00 | | | 0.80M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
7.57M | 6.14M | 7.44M | 9.13M | 16.37M | 13.61M | 15.86M | 14.46M | 12.75M | 11.22M | 8.89M | 8.45M | 6.40M | 5.22M | 6.43M | 6.22M | 6.10M | 5.12M | 6.67M | 7.12M | 7.62M | 7.27M | 7.84M | 8.52M | 7.95M | 7.97M | 8.05M | 8.40M | 7.89M | 8.14M | 9.12M | 9.53M | 9.95M | 10.35M |
|
Operating Income
|
-7.43M | -5.99M | -7.49M | -9.10M | -16.22M | -13.55M | -15.68M | -14.21M | -12.38M | -10.89M | -8.61M | -8.01M | -5.92M | -4.49M | -6.32M | -5.38M | -5.20M | -3.98M | -5.47M | -5.58M | -5.82M | -5.56M | -5.92M | -6.20M | -4.99M | -4.13M | -3.96M | -3.85M | -2.59M | -2.65M | -3.07M | -3.82M | -3.51M | -2.88M |
|
EBIT
|
-7.43M | -5.99M | -7.49M | -9.10M | -16.22M | -13.55M | -15.68M | -14.21M | -12.38M | -10.89M | -8.61M | -8.01M | -5.92M | -4.49M | -6.32M | -5.38M | -5.20M | -3.98M | -5.47M | -5.58M | -5.82M | -5.56M | -5.92M | -6.20M | -4.99M | -4.13M | -3.96M | -3.85M | -2.59M | -2.65M | -3.07M | -3.82M | -3.51M | -2.88M |
|
Interest & Investment Income
|
0.00M | 0.02M | 0.08M | 0.11M | 0.12M | 0.36M | 0.43M | 0.37M | 0.28M | 0.21M | 0.12M | 0.06M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.10M | 0.14M | 0.12M | 0.09M | 0.09M | 0.14M | 0.23M | 0.06M | 0.16M | 0.13M | 0.08M | 0.07M | 0.06M |
|
Other Non Operating Income
|
-0.22M | -3.87M | | | | | | | | | | | | | | | 1.42M | | | | | | | | | | | 0.22M | -0.06M | 0.15M | | -0.08M | -0.17M | -0.52M |
|
Non Operating Income
|
-4.14M | -6.37M | 1.75M | -0.34M | -1.56M | 0.35M | 0.35M | 0.35M | 0.28M | 0.21M | 0.12M | 0.05M | 0.01M | 0.00M | -539.00 | -136.00 | 1.42M | 63.00 | 0.55M | -0.00M | 0.04M | 0.10M | 0.14M | 0.12M | 0.09M | 0.09M | -0.05M | 0.22M | -0.06M | 0.15M | -0.13M | -0.08M | -0.17M | -0.52M |
|
EBT
|
-10.86M | -12.36M | -5.74M | -9.44M | -17.78M | -13.20M | -15.34M | -13.86M | -12.10M | -10.69M | -8.48M | -7.96M | -5.91M | -4.49M | -6.32M | -5.38M | -3.78M | -3.98M | -4.92M | -5.58M | -5.78M | -5.45M | -5.78M | -6.08M | -4.90M | -4.03M | -4.01M | -3.63M | -2.65M | -2.50M | -3.20M | -3.90M | -3.67M | -3.40M |
|
Tax Provisions
|
| | | | | 0.00M | | | | | 0.02M | | -1.17M | | | | -0.89M | 0.01M | 0.03M | | -0.45M | | 0.01M | -0.21M | | | 0.03M | -0.12M | | | 0.03M | -0.05M | | |
|
Profit After Tax
|
-11.57M | -12.36M | -5.74M | -9.50M | -6.16M | -13.20M | -15.34M | -13.86M | -12.10M | -10.69M | -8.50M | -7.96M | -4.74M | -4.49M | -6.32M | -5.38M | -2.89M | -3.99M | -17.22M | -5.58M | -5.34M | -5.45M | -5.79M | -5.87M | -4.90M | -4.03M | -4.03M | -3.51M | -2.65M | -2.50M | -3.20M | -3.90M | -3.67M | -3.40M |
|
Income from Non-Controlling Interests
|
-0.01M | -95.00 | -0.23M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-10.86M | -12.36M | -5.74M | -9.44M | -17.78M | -13.20M | -15.34M | -13.86M | -12.10M | -10.69M | -8.50M | -7.96M | -4.74M | -4.49M | -6.32M | -5.38M | -2.89M | -3.99M | -4.95M | -5.58M | -5.34M | -5.45M | -5.79M | -5.87M | -4.90M | -4.03M | -4.03M | -3.51M | -2.65M | -2.50M | -3.23M | -3.85M | -3.67M | -3.40M |
|
Consolidated Net Income
|
-10.86M | -12.36M | -5.74M | -9.44M | -17.78M | -13.20M | -15.34M | -13.86M | -12.10M | -10.69M | -8.50M | -7.96M | -4.74M | -4.49M | -6.32M | -5.38M | -2.89M | -3.99M | -4.95M | -5.58M | -5.34M | -5.45M | -5.79M | -5.87M | -4.90M | -4.03M | -4.03M | -3.51M | -2.65M | -2.50M | -3.23M | -3.85M | -3.67M | -3.40M |
|
Income towards Parent Company
|
-10.86M | -12.36M | -5.74M | -9.44M | -17.78M | -13.20M | -15.34M | -13.86M | -12.10M | -10.69M | -8.50M | -7.96M | -4.74M | -4.49M | -6.32M | -5.38M | -2.89M | -3.99M | -4.95M | -5.58M | -5.34M | -5.45M | -5.79M | -5.87M | -4.90M | -4.03M | -4.03M | -3.51M | -2.65M | -2.50M | -3.23M | -3.85M | -3.67M | -3.40M |
|
Net Income towards Common Stockholders
|
-10.86M | -12.36M | -5.74M | -9.44M | -17.78M | -13.20M | -15.34M | -13.86M | -12.10M | -10.69M | -8.50M | -7.96M | -4.74M | -4.49M | -6.32M | -5.38M | -2.89M | -3.99M | -4.95M | -5.58M | -5.34M | -5.45M | -5.79M | -5.87M | -4.90M | -4.03M | -4.03M | -3.51M | -2.65M | -2.50M | -3.23M | -3.85M | -3.67M | -3.40M |
|
EPS (Basic)
|
| | | | -0.21 | -0.45 | -0.52 | -0.47 | -0.41 | -0.36 | -0.29 | -0.27 | -0.13 | -0.10 | -0.13 | -0.11 | -0.06 | 0.06 | -4.58 | -1.20 | -1.20 | -1.20 | -1.24 | -1.24 | -1.03 | -0.68 | -0.55 | -0.53 | -0.38 | -0.31 | -0.43 | -0.47 | -0.44 | -0.40 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.00M | -1.20 | -1.20 | -1.20 | -1.24 | -1.24 | -1.03 | -0.68 | -0.55 | -0.53 | -0.38 | -0.31 | -0.43 | -0.47 | -0.44 | -0.40 |
|
Shares Outstanding (Weighted Average)
|
| | | | 29.26M | 29.26M | 29.26M | 29.32M | 29.34M | 29.35M | 29.38M | 29.77M | 36.66M | 44.03M | 39.00M | 0.05M | 0.05M | 0.07M | 0.00M | 4.65M | 4.85M | 4.75M | 0.00M | 4.74M | 4.75M | 5.95M | 5.51M | 0.01M | 0.01M | 0.01M | 7.48M | 0.01M | 0.01M | 0.01M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 0.00M | 4.65M | 4.85M | 4.75M | 0.00M | 4.74M | 4.75M | 5.95M | 5.51M | 0.01M | 0.01M | 0.01M | 7.48M | 0.01M | 0.01M | 0.01M |
|
EBITDA
|
-7.43M | -5.99M | -7.49M | -9.10M | -16.22M | -13.55M | -15.68M | -14.21M | -12.38M | -10.89M | -8.61M | -8.01M | -5.92M | -4.49M | -6.32M | -5.38M | -5.20M | -3.98M | -5.47M | -5.58M | -5.82M | -5.56M | -5.92M | -6.20M | -4.99M | -4.13M | -3.96M | -3.85M | -2.59M | -2.65M | -3.07M | -3.82M | -3.51M | -2.88M |
|
Interest Expenses
|
3.43M | 1.82M | 17.00 | 0.21M | 0.05M | 0.00M | 0.08M | 0.02M | | | -0.00M | 0.01M | 687.00 | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | | | 0.00M | | | | | 0.00M | 0.12M | 0.01M | 0.26M | 0.16M | 0.23M | 0.38M |
|
Tax Rate
|
| | | | | -0.02% | | | | | -0.21% | | 19.80% | | | | 23.42% | -0.20% | -0.53% | | 7.70% | | -0.24% | 3.47% | | | -0.62% | 3.36% | | | -0.91% | 1.23% | | |