|
Revenue
|
| 32.05M | 38.67M | 27.66M | 29.67M | 20.02M | 16.64M | 15.90M | 16.82M | 15.48M | 16.72M | 18.56M | 19.06M | 19.24M | 22.28M | 19.22M | 18.59M | 25.30M | 27.74M | 21.26M |
|
Cost of Revenue
|
| 0.98M | 1.62M | 0.58M | -0.14M | 0.13M | 0.18M | 0.09M | 0.09M | 0.02M | 0.08M | 0.15M | 0.18M | 0.03M | 0.26M | 0.07M | 0.32M | 0.19M | 0.15M | 0.29M |
|
Gross Profit
|
| 31.08M | 37.06M | 27.08M | 29.81M | 19.89M | 16.46M | 15.81M | 16.73M | 15.46M | 16.64M | 18.41M | 18.88M | 19.21M | 22.03M | 19.14M | 18.27M | 25.10M | 27.58M | 20.97M |
|
Depreciation & Amortization - Total
|
| 0.13M | 0.09M | 0.10M | 0.10M | 0.10M | 0.06M | 0.10M | | 0.10M | 0.10M | 0.10M | | 0.10M | 0.20M | 0.20M | 0.20M | 0.20M | | |
|
Research & Development
|
| 1.43M | 2.15M | 2.26M | 2.40M | 2.02M | 2.81M | 3.54M | 3.12M | 3.39M | 3.48M | 3.76M | 3.88M | 3.06M | 2.65M | 3.19M | 3.59M | 4.35M | 4.67M | 5.90M |
|
Selling, General & Administrative
|
| 0.95M | 1.03M | 1.14M | 1.23M | 1.60M | 3.17M | 2.60M | 3.95M | 2.75M | 3.52M | 1.87M | 4.37M | 5.06M | 2.51M | 1.88M | 1.38M | 2.25M | 2.14M | 4.05M |
|
Restructuring Costs
|
| | 0.09M | 0.07M | 0.72M | 3.71M | 0.69M | 0.82M | -0.11M | | | | | | | | | | | 0.25M |
|
Other Operating Expenses
|
| 25.45M | 33.59M | 28.29M | 29.84M | 49.64M | 34.64M | 50.09M | 35.92M | 30.86M | 30.94M | 33.05M | 33.78M | 34.87M | 33.21M | 33.75M | 29.86M | 33.82M | 32.82M | 30.59M |
|
Operating Expenses
|
| 28.85M | 37.86M | 32.77M | 35.33M | 58.64M | 42.51M | 58.25M | 44.54M | 38.43M | 39.19M | 39.93M | 43.29M | 44.22M | 39.68M | 40.05M | 36.97M | 41.57M | 40.42M | 41.52M |
|
Operating Income
|
| 2.23M | -0.81M | -5.69M | -5.52M | -38.75M | -26.05M | -42.44M | -27.80M | -22.97M | -22.55M | -21.51M | -24.41M | -25.01M | -17.65M | -20.90M | -18.70M | -16.47M | -12.84M | -20.55M |
|
EBIT
|
| 2.23M | -0.81M | -5.69M | -5.52M | -38.75M | -26.05M | -42.44M | -27.80M | -22.97M | -22.55M | -21.51M | -24.41M | -25.01M | -17.65M | -20.90M | -18.70M | -16.47M | -12.84M | -20.55M |
|
Interest & Investment Income
|
| | | | | | | | | | 1.51M | 1.73M | 1.87M | 1.71M | 1.50M | 1.31M | 1.16M | 1.04M | 0.80M | 0.61M |
|
Other Non Operating Income
|
| 0.17M | -0.01M | 0.07M | -0.18M | 0.39M | 0.14M | 0.20M | 0.21M | 0.21M | 0.22M | 0.21M | 0.12M | 0.08M | 0.09M | 0.12M | 0.10M | 0.05M | 0.08M | 0.04M |
|
Non Operating Income
|
| -1.30M | -7.19M | 0.82M | -0.66M | -25.55M | 20.96M | 26.29M | 1.76M | 1.89M | -2.25M | 2.85M | -1.72M | 6.23M | 3.87M | 2.36M | 3.03M | 1.29M | 0.58M | 1.04M |
|
EBT
|
| 0.93M | -8.00M | -4.87M | -6.17M | -64.30M | -5.08M | -16.15M | -26.04M | -21.08M | -24.81M | -18.67M | -26.18M | -18.78M | -13.78M | -18.55M | -15.67M | -15.18M | -12.25M | -19.51M |
|
Tax Provisions
|
| -0.01M | 0.00M | 0.20M | 0.19M | 0.12M | 0.04M | 0.05M | 0.12M | 0.18M | 0.29M | 0.29M | 0.05M | 0.22M | 0.26M | 0.30M | 0.29M | 1.02M | 0.19M | -1.30M |
|
Profit After Tax
|
| 0.94M | -8.00M | -5.07M | -6.36M | -64.42M | -5.12M | -16.20M | -26.16M | -21.26M | -25.10M | -18.96M | -26.23M | -18.99M | -14.04M | -18.84M | -15.96M | -16.20M | -12.58M | -18.22M |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.05M | -0.07M | -0.21M | -0.61M | -0.43M | -0.37M | -0.32M | -0.50M | -0.32M | -0.03M | 0.14M | 0.01M |
|
Income from Continuing Operations
|
| 0.94M | -8.00M | -5.07M | -6.36M | -64.42M | -5.12M | -16.20M | -26.16M | -21.26M | -25.10M | -18.96M | -26.23M | -18.99M | -14.04M | -18.84M | -15.96M | -16.20M | -12.44M | -18.21M |
|
Consolidated Net Income
|
| 0.94M | -8.00M | -5.07M | -6.36M | -64.42M | -5.12M | -16.20M | -26.16M | -21.26M | -25.10M | -18.96M | -26.23M | -18.99M | -14.04M | -18.84M | -15.96M | -16.20M | -12.44M | -18.21M |
|
Income towards Parent Company
|
| 0.94M | -8.00M | -5.07M | -6.36M | -64.42M | -5.12M | -16.20M | -26.16M | -21.26M | -25.10M | -18.96M | -26.23M | -18.99M | -14.04M | -18.84M | -15.96M | -16.20M | -12.44M | -18.21M |
|
Net Income towards Common Stockholders
|
| 0.94M | -8.00M | -5.07M | -6.36M | -64.42M | -5.12M | -16.20M | -26.16M | -21.26M | -25.10M | -18.96M | -26.23M | -18.99M | -14.04M | -18.84M | -15.96M | -16.20M | -12.44M | -18.21M |
|
EPS (Basic)
|
| 0.27 | -0.15 | -0.10 | -0.12 | -0.98 | -0.03 | -0.10 | -0.14 | -0.12 | -0.14 | -0.11 | -0.15 | -1.55 | -1.13 | -1.49 | 3.81 | -1.29 | -1.01 | -1.37 |
|
EPS (Weighted Average and Diluted)
|
| 0.01 | -0.15 | -0.10 | -0.12 | -0.98 | -0.20 | -0.12 | -0.14 | -0.12 | -0.14 | -0.11 | -0.15 | -1.55 | -1.13 | -1.49 | 3.81 | -1.29 | -1.01 | -1.37 |
|
Shares Outstanding (Weighted Average)
|
2.50M | 3.45M | 3.45M | 3.45M | 3.45M | 11.28M | 11.28M | 11.43M | 11.50M | 11.51M | 11.60M | 11.62M | 11.68M | 11.97M | 12.07M | 12.21M | 12.33M | 12.54M | 12.33M | 13.60M |
|
Shares Outstanding (Diluted Average)
|
37.31M | 116.31M | 57.04M | 55.15M | 54.30M | 66.01M | 173.58M | 170.21M | 145.01M | 171.82M | 173.29M | 173.96M | 173.40M | 11.99M | 12.18M | 12.28M | 183.16M | 12.53M | 12.50M | 13.34M |
|
EBITDA
|
| 0.94M | -8.00M | -5.59M | -5.42M | -64.42M | -5.12M | -42.34M | -27.80M | -22.87M | -22.45M | -21.41M | -24.41M | -24.91M | -17.45M | -20.70M | -18.50M | -16.27M | -12.84M | -20.55M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | 6.64% |