|
Revenue
|
17.50M | 2.66M | 5.05M | 10.45M | 8.37M | 3.51M | 1.88M | 2.01M | 1.36M | 0.91M | 2.18M | 1.16M | 2.27M | 3.23M | 1.38M | 3.92M | 7.97M | 8.55M | 14.04M | 18.26M | 22.51M | 3.60M | 20.54M | 12.99M |
|
Cost of Revenue
|
1.17M | 0.82M | 1.30M | 1.23M | 2.12M | 1.45M | 1.67M | 1.67M | 1.92M | 2.00M | 1.83M | 1.78M | 2.25M | 1.82M | 1.86M | 1.88M | 2.92M | 2.80M | 3.76M | 6.74M | 4.96M | 1.69M | 5.74M | 4.27M |
|
Gross Profit
|
16.32M | 1.58M | 2.91M | 6.19M | 4.97M | 2.22M | 1.28M | 1.24M | 0.82M | 0.57M | 1.47M | 0.76M | 1.50M | 2.07M | 0.83M | 2.53M | 5.16M | 5.29M | 8.76M | 11.17M | 13.66M | 2.25M | 12.85M | 7.89M |
|
Research & Development
|
-8.21M | -2.35M | -2.53M | -2.91M | -7.81M | -4.25M | -4.92M | -6.01M | -6.09M | -5.05M | -5.18M | -4.39M | -5.38M | -7.87M | -5.16M | -5.17M | -5.37M | -5.24M | -8.50M | -6.25M | -7.67M | -5.14M | -8.04M | -7.11M |
|
Selling, General & Administrative
|
-1.34M | -1.50M | -2.31M | -2.36M | -2.85M | -7.03M | -6.63M | -5.72M | -9.68M | -3.71M | -5.91M | -5.14M | -7.46M | -3.64M | -4.28M | -5.26M | -7.83M | -6.88M | -7.46M | -8.49M | -9.49M | -8.45M | -10.36M | -9.80M |
|
Other Operating Expenses
|
| -0.82M | -1.30M | -1.23M | -2.12M | -1.46M | -1.67M | -1.67M | -1.92M | -2.00M | -1.83M | -1.85M | -2.25M | -1.82M | -1.93M | -1.89M | -2.92M | -2.80M | -3.77M | -6.74M | -4.96M | -1.69M | -5.69M | -4.27M |
|
Operating Expenses
|
-9.56M | -4.67M | -6.15M | -6.50M | -12.78M | -12.73M | -13.22M | -13.39M | -17.69M | -10.76M | -12.92M | -11.31M | -15.09M | -13.33M | -11.31M | -12.30M | -16.12M | -14.92M | -19.73M | -21.48M | -22.11M | -15.28M | -24.14M | -21.18M |
|
Operating Income
|
25.88M | -2.98M | -2.71M | -0.27M | -7.54M | -10.11M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.36M | -13.37M | -11.03M | -10.39M | -9.60M | -10.59M | -9.12M | -10.66M | -7.80M | -7.59M | -12.38M | -10.90M | -12.88M |
|
EBIT
|
25.88M | -2.98M | -2.71M | -0.27M | -7.54M | -10.21M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.77M | -13.37M | -11.03M | -10.75M | -9.68M | -10.59M | -9.12M | -10.70M | -7.80M | -7.59M | -12.38M | -10.80M | -12.88M |
|
Interest & Investment Income
|
0.03M | 0.20M | 0.14M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.02M | -0.04M | 0.04M | -0.03M | -0.02M | -0.05M | 0.01M | -0.03M | -0.06M | -0.07M | -0.15M | -0.11M | 0.11M | -0.01M | -0.14M | 0.11M | 0.10M | -0.03M | -0.07M | 0.05M | -0.11M | 0.10M | -1.92M | -0.11M |
|
Non Operating Income
|
-0.24M | 0.10M | -0.10M | 0.07M | -0.20M | 0.58M | 0.05M | 0.17M | 0.29M | -0.79M | 0.06M | -0.41M | -2.61M | -1.63M | 0.16M | 0.45M | 0.34M | 0.39M | 0.88M | 1.21M | 1.43M | 1.82M | -0.18M | 1.52M |
|
EBT
|
25.92M | -2.78M | -2.57M | -0.16M | -7.44M | -10.21M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.77M | -13.37M | -11.03M | -10.75M | -9.68M | -10.59M | -9.12M | -10.70M | -7.80M | -7.59M | -12.38M | -10.80M | -12.88M |
|
Tax Provisions
|
-0.09M | | 0.02M | | -0.05M | -0.02M | | -0.00M | -0.00M | 315.12 | -151.65 | -0.01M | -0.00M | -146.17 | -0.00M | -0.02M | -0.01M | -139.85 | -0.00M | -0.03M | -0.02M | -137.57 | -0.02M | 139.72 |
|
Profit After Tax
|
26.01M | -2.88M | -2.79M | -0.16M | -7.79M | -9.54M | -11.55M | -11.21M | -16.40M | -10.86M | -11.03M | -10.76M | -15.96M | -12.67M | -10.45M | -9.20M | -10.21M | -8.78M | -9.86M | -6.86M | -6.42M | -10.80M | -11.31M | -11.53M |
|
Equity Income
|
-0.00M | -0.00M | -0.01M | 0.01M | | | | | -0.04M | 0.00M | 0.00M | 0.01M | 0.01M | -0.01M | -0.22M | -0.04M | 0.06M | -0.05M | | -0.24M | -0.24M | | | |
|
Income from Non-Controlling Interests
|
-0.26M | 0.12M | 0.16M | 0.12M | 0.25M | 0.06M | 0.03M | 0.04M | | | | | | | | | 0.03M | 0.01M | | 0.01M | 0.00M | 0.04M | | |
|
Income from Continuing Operations
|
26.01M | -2.78M | -2.59M | -0.16M | -7.38M | -10.20M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.76M | -13.36M | -11.03M | -10.75M | -9.66M | -10.58M | -9.12M | -10.70M | -7.77M | -7.56M | -12.38M | -10.78M | -12.88M |
|
Consolidated Net Income
|
26.01M | -2.78M | -2.59M | -0.16M | -7.38M | -10.20M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.76M | -13.36M | -11.03M | -10.75M | -9.66M | -10.58M | -9.12M | -10.70M | -7.77M | -7.56M | -12.38M | -10.78M | -12.88M |
|
Income towards Parent Company
|
26.01M | -2.78M | -2.59M | -0.16M | -7.38M | -10.20M | -11.60M | -11.38M | -16.65M | -10.07M | -11.09M | -10.76M | -13.36M | -11.03M | -10.75M | -9.66M | -10.58M | -9.12M | -10.70M | -7.77M | -7.56M | -12.38M | -10.78M | -12.88M |
|
Net Income towards Common Stockholders
|
26.01M | -2.76M | -2.63M | -0.04M | -7.54M | -9.49M | -11.51M | -11.17M | -16.65M | -10.07M | -11.09M | -10.76M | -13.36M | -11.03M | -10.75M | -9.66M | -10.04M | -8.86M | -10.70M | -6.71M | -6.42M | -10.76M | -10.78M | -12.88M |
|
EPS (Basic)
|
| -0.03 | -0.02 | 0.00 | -0.07 | -0.09 | -0.10 | -0.10 | | | | | | | | | -0.08 | -0.07 | | -0.05 | -0.05 | -0.07 | | |
|
EPS (Weighted Average and Diluted)
|
| -0.03 | -0.02 | 0.00 | -0.07 | -0.09 | -0.10 | -0.10 | | | | | | | | | -0.08 | -0.07 | | -0.05 | -0.05 | -0.07 | | |
|
EBITDA
|
25.88M | -2.98M | -2.71M | -0.98M | -7.54M | -10.21M | -12.45M | -11.02M | -16.65M | -10.07M | -11.09M | -10.77M | -13.37M | -11.03M | -10.75M | -9.68M | -10.69M | -8.76M | -10.70M | -8.54M | -3.69M | -11.08M | -10.80M | -12.88M |
|
Tax Rate
|
-0.35% | | -0.80% | | 0.73% | 0.18% | | 0.02% | 0.01% | 0.00% | 0.00% | 0.09% | 0.01% | 0.00% | 0.02% | 0.17% | 0.09% | 0.00% | 0.02% | 0.35% | 0.32% | 0.00% | 0.15% | 0.00% |