|
Revenue
|
6.14M | 2.83M | 12.66M | 3.43M | 19.52M | 20.90M | 21.80M | 23.50M | 38.99M | 20.74M | 18.95M | 18.95M | 22.86M | 33.65M | 0.77M | 0.59M | 3.54M | -0.01M | -0.01M | 0.09M | 0.30M | 0.30M | 0.55M | 0.67M | 0.67M | 0.86M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.07M | 0.27M | 0.11M | 0.32M | 0.32M | 0.01M | | | | | | | 16.37M | 1.66M | 0.89M | 2.03M | 1.47M | 1.13M | 2.30M | 2.44M | 0.79M | | | 101.50M | 24.93M | 29.33M | 32.04M | 27.15M | 27.17M | 25.23M | 25.49M | 27.87M | 22.06M | 26.77M | 30.56M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.05M | 1.72M | 0.88M | 2.03M | 1.48M | 1.14M | 2.31M | 2.45M | 0.80M | | | 53.44M | 12.77M | 18.00M | 13.93M | 16.46M | 12.54M | 14.41M | 13.70M | 16.86M | 10.84M | 15.19M | 15.33M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.32M | -0.06M | 0.01M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | | | 48.06M | 23.81M | 28.25M | 30.86M | 25.90M | 26.19M | 24.45M | 24.53M | 26.70M | 21.16M | 25.62M | 28.94M |
|
Research & Development
|
| | | | | 10.61M | 17.33M | 22.49M | | 23.52M | 25.44M | 26.07M | 17.80M | 12.51M | 6.43M | 12.34M | 8.32M | 9.45M | 10.31M | -21.53M | 9.08M | 5.41M | 1.34M | 1.40M | 1.38M | 1.32M | 1.49M | 1.77M | 2.29M | 2.75M | 3.40M | 3.11M | 2.06M | 3.40M | 3.81M | 3.56M | 3.77M | 3.89M | 5.58M | 8.24M | | | 9.93M | 13.26M | 12.91M | 12.25M | 14.56M | 17.01M | 15.39M | 20.35M | 16.14M | 9.70M | 1.87M | 0.80M | 4.31M | 2.63M | 3.57M | 3.01M | 4.57M | 2.18M | 3.35M | 2.77M | 3.71M | 3.10M | 3.42M | 2.36M |
|
Selling, General & Administrative
|
| | | | | 1.82M | 2.05M | 2.36M | | 3.17M | 2.84M | 3.02M | 3.07M | 4.59M | 2.43M | 3.10M | 3.49M | 3.03M | 2.83M | -5.27M | 2.76M | 2.87M | 0.85M | 1.07M | 2.32M | 1.74M | 2.51M | 3.03M | 2.40M | 2.27M | 2.42M | 2.18M | 2.38M | 2.65M | 2.39M | 2.59M | 2.91M | 3.23M | 2.77M | 3.44M | | | 3.27M | 3.69M | 4.37M | 3.83M | 4.29M | 5.41M | 4.52M | 4.87M | 4.16M | 4.99M | 3.84M | 4.36M | 4.17M | 1.74M | 1.71M | 1.16M | 10.05M | 3.40M | 3.42M | 3.82M | 5.46M | 4.96M | 4.83M | 4.32M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 1.16M | 0.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
11.19M | 12.68M | 11.46M | 30.05M | 12.43M | 3.51M | | | 26.69M | -3.38M | | | | 2.31M | | 1.41M | | | | | -9.68M | -5.77M | | -0.00M | -1.16M | -0.87M | | 0.00M | | | 0.80M | 1.43M | | | | | -0.12M | | | | | | | 4.48M | 1.74M | 0.91M | 2.03M | 1.48M | 1.14M | 2.31M | 2.45M | 0.80M | -57.24M | | -0.06M | 4.74M | 19.08M | -0.53M | -2.19M | 13.52M | 15.25M | 14.66M | 18.03M | 11.73M | 16.35M | -0.00M |
|
Operating Expenses
|
11.19M | 12.68M | 11.46M | 30.05M | 12.43M | 15.94M | 19.38M | 24.85M | 26.69M | 23.31M | 28.29M | 29.09M | 20.87M | 19.41M | 8.87M | 16.85M | 11.81M | 12.49M | 13.15M | -26.80M | 2.16M | 2.51M | 2.19M | 2.47M | 3.70M | 3.06M | 3.99M | 4.79M | 4.68M | 5.02M | 5.82M | 5.29M | 4.44M | 6.05M | 6.20M | 6.15M | 6.68M | 7.11M | 8.35M | 11.68M | | | 13.20M | 21.43M | 19.02M | 16.99M | 20.87M | 23.91M | 21.05M | 27.53M | 22.75M | 15.49M | -51.53M | 5.17M | 123.96M | 18.27M | 24.36M | 19.28M | 118.78M | 19.10M | 22.03M | 21.25M | 27.21M | 19.79M | 24.60M | 23.64M |
|
Operating Income
|
-5.05M | -9.85M | 1.20M | -26.62M | 7.09M | 4.97M | 2.42M | -1.36M | 12.30M | -2.57M | -9.33M | -10.14M | 1.99M | 14.23M | -8.10M | -16.26M | -8.27M | -12.49M | -13.15M | -13.31M | -1.86M | -2.21M | -1.64M | -1.80M | -3.03M | -2.20M | -3.88M | -4.68M | -4.57M | -4.92M | -5.71M | -5.22M | -4.17M | -5.94M | -5.88M | -5.83M | -6.68M | -7.11M | -8.35M | -11.68M | | | -13.20M | -5.07M | -17.36M | -16.10M | -18.84M | -22.44M | -19.91M | -25.23M | -20.31M | -14.70M | 51.53M | -5.17M | -22.46M | 6.66M | 4.97M | 12.76M | -91.63M | 8.07M | 3.19M | 4.23M | 0.67M | 2.27M | 2.17M | 6.92M |
|
EBIT
|
-5.05M | -9.85M | 1.20M | -26.62M | 7.09M | 4.97M | 2.42M | -1.36M | 12.30M | -2.57M | -9.33M | -10.14M | 1.99M | 14.23M | -8.10M | -16.26M | -8.27M | -12.49M | -13.15M | -13.31M | -1.86M | -2.21M | -1.64M | -1.80M | -3.03M | -2.20M | -3.88M | -4.68M | -4.57M | -4.92M | -5.71M | -5.22M | -4.17M | -5.94M | -5.88M | -5.83M | -6.68M | -7.11M | -8.35M | -11.68M | | | -13.20M | -5.07M | -17.36M | -16.10M | -18.84M | -22.44M | -19.91M | -25.23M | -20.31M | -14.70M | 51.53M | -5.17M | -22.46M | 6.66M | 4.97M | 12.76M | -91.63M | 8.07M | 3.19M | 4.23M | 0.67M | 2.27M | 2.17M | 6.92M |
|
Interest & Investment Income
|
0.36M | 0.26M | 0.17M | 0.26M | 0.37M | 0.37M | 0.36M | 0.36M | 0.32M | 0.34M | 0.32M | 0.37M | 0.30M | 0.28M | 0.24M | 0.25M | 0.22M | 0.13M | 0.26M | -0.46M | 0.18M | 0.15M | 0.14M | 0.50M | 0.17M | 0.52M | 0.27M | -0.45M | 0.98M | 0.08M | 0.94M | 1.47M | 0.03M | 0.07M | 0.09M | 0.08M | 1.64M | 0.63M | 0.65M | 0.85M | | | 0.49M | 1.01M | 0.11M | 0.07M | -0.07M | 0.02M | -0.01M | -0.01M | 0.00M | 0.17M | 0.10M | 0.28M | 0.17M | 0.10M | 0.07M | 0.05M | | | | | | | | |
|
Other Non Operating Income
|
| | | 0.27M | | | | 0.16M | | | | | | | | | | | | | | | | | | | 0.74M | -0.61M | 0.02M | 0.02M | 0.04M | -0.08M | 0.02M | 0.01M | 0.09M | -0.19M | 1.47M | 0.03M | -0.00M | 0.15M | | | | 0.68M | 0.01M | -0.01M | -0.07M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | 0.02M | -0.00M | 0.86M | 0.07M | 0.63M | -1.33M | -0.24M | 0.12M | -0.07M | -0.07M | -1.63M | 0.11M | -0.14M | 0.73M |
|
Non Operating Income
|
0.30M | 0.20M | 0.12M | 0.21M | 0.33M | 0.33M | 0.33M | 0.32M | 0.28M | 0.31M | 0.28M | 0.34M | 0.27M | 0.26M | 0.22M | 0.29M | 0.21M | 0.12M | 0.24M | -0.05M | 0.17M | 0.15M | 0.14M | 0.12M | 0.09M | 0.06M | -0.47M | -0.09M | 0.02M | 0.02M | 0.04M | -0.08M | 0.02M | 0.01M | 0.09M | -0.19M | 1.47M | 0.03M | -0.00M | 0.15M | | | | 0.00M | 0.68M | -0.01M | -0.07M | -0.02M | -0.03M | -0.02M | -0.02M | -0.02M | 0.02M | -0.00M | | | -0.58M | -1.33M | -0.24M | 0.12M | -0.07M | -0.07M | -1.63M | 0.11M | -0.14M | 0.73M |
|
EBT
|
-4.75M | -9.65M | 1.32M | -26.41M | 7.42M | 5.29M | 2.74M | -1.03M | 12.59M | -2.26M | -9.05M | -9.80M | 2.26M | 14.49M | -7.88M | -16.03M | -8.07M | -12.37M | -12.90M | -13.36M | -11.59M | -8.09M | -4.85M | -4.61M | -6.73M | -4.34M | -5.05M | -5.15M | -3.59M | -4.83M | -4.77M | -3.75M | -4.14M | -5.88M | -5.79M | -5.75M | -5.04M | -6.48M | -7.69M | -10.84M | | | -12.71M | -4.05M | -17.25M | -16.03M | -18.98M | -22.42M | -19.93M | -25.24M | -20.31M | -14.54M | 51.63M | -4.88M | -22.80M | 6.27M | 5.85M | 11.19M | -100.28M | 12.48M | 6.04M | 3.93M | 0.77M | 4.63M | 2.24M | 7.63M |
|
Tax Provisions
|
0.07M | -9.65M | 0.01M | -0.17M | 0.63M | 1.51M | 0.26M | 1.13M | | | | | | | | | | | | | 3.41M | 0.04M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.99M | 2.05M | 2.08M | 3.68M | 1.53M | 2.55M | 1.50M | 1.07M | 1.21M | 0.90M | 0.66M | 1.69M |
|
Profit After Tax
|
-4.68M | 9.65M | 1.33M | 52.40M | 6.79M | 3.78M | 2.49M | -2.16M | 12.59M | -2.26M | -9.05M | -9.80M | 2.26M | 14.49M | -7.88M | -15.87M | -8.07M | -12.37M | -12.90M | -13.37M | -1.73M | -2.08M | -1.50M | -1.30M | -2.86M | -1.72M | -5.05M | -5.13M | -3.59M | -4.83M | -4.77M | -3.75M | -4.14M | -5.88M | -5.79M | -5.75M | -5.04M | -6.48M | -7.69M | -10.84M | | | -12.71M | -4.05M | -17.25M | -16.03M | -18.91M | -22.44M | -19.93M | -25.24M | -20.33M | -14.54M | 51.63M | -4.88M | -27.90M | 4.22M | 3.77M | 7.51M | -100.98M | 9.94M | 4.54M | 2.86M | 0.57M | 3.73M | 1.58M | 5.94M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.97M | 1.92M | 3.53M | 0.03M | 2.40M | 1.01M | 1.73M | 0.67M | 1.04M | 1.13M | 2.33M |
|
Income from Continuing Operations
|
-4.82M | | 1.31M | -26.24M | 6.79M | 3.78M | 2.49M | -2.16M | 12.59M | -2.26M | -9.05M | -9.80M | 2.26M | 14.49M | -7.88M | -16.03M | -8.07M | -12.37M | -12.90M | -13.36M | -15.00M | -8.14M | -4.86M | -4.63M | -6.75M | -4.34M | -5.05M | -5.15M | -3.59M | -4.83M | -4.77M | -3.75M | -4.14M | -5.88M | -5.79M | -5.75M | -5.04M | -6.48M | -7.69M | -10.84M | | | -12.71M | -4.05M | -17.25M | -16.03M | -18.98M | -22.42M | -19.93M | -25.24M | -20.31M | -14.54M | 51.63M | -4.88M | -28.79M | 4.22M | 3.77M | 7.51M | -101.81M | 9.94M | 4.54M | 2.86M | -0.43M | 3.73M | 1.58M | 5.94M |
|
Consolidated Net Income
|
-4.82M | | 1.31M | -26.24M | 6.79M | 3.78M | 2.49M | -2.16M | 12.59M | -2.26M | -9.05M | -9.80M | 2.26M | 14.49M | -7.88M | -16.03M | -8.07M | -12.37M | -12.90M | -13.36M | -15.00M | -8.14M | -4.86M | -4.63M | -6.75M | -4.34M | -5.05M | -5.15M | -3.59M | -4.83M | -4.77M | -3.75M | -4.14M | -5.88M | -5.79M | -5.75M | -5.04M | -6.48M | -7.69M | -10.84M | | | -12.71M | -4.05M | -17.25M | -16.03M | -18.98M | -22.42M | -19.93M | -25.24M | -20.31M | -14.54M | 51.63M | -4.88M | -28.79M | 4.22M | 3.77M | 7.51M | -101.81M | 9.94M | 4.54M | 2.86M | -0.43M | 3.73M | 1.58M | 5.94M |
|
Income towards Parent Company
|
-4.82M | | 1.31M | -26.24M | 6.79M | 3.78M | 2.49M | -2.16M | 12.59M | -2.26M | -9.05M | -9.80M | 2.26M | 14.49M | -7.88M | -16.03M | -8.07M | -12.37M | -12.90M | -13.36M | -15.00M | -8.14M | -4.86M | -4.63M | -6.75M | -4.34M | -5.05M | -5.15M | -3.59M | -4.83M | -4.77M | -3.75M | -4.14M | -5.88M | -5.79M | -5.75M | -5.04M | -6.48M | -7.69M | -10.84M | | | -12.71M | -4.05M | -17.25M | -16.03M | -18.98M | -22.42M | -19.93M | -25.24M | -20.31M | -14.54M | 51.63M | -4.88M | -28.79M | 4.22M | 3.77M | 7.51M | -101.81M | 9.94M | 4.54M | 2.86M | -0.43M | 3.73M | 1.58M | 5.94M |
|
Net Income towards Common Stockholders
|
-4.82M | | 1.31M | -26.24M | 7.09M | 3.78M | 2.49M | -2.16M | 12.30M | -2.26M | -9.05M | -9.80M | 2.26M | 14.49M | -7.88M | -16.03M | -8.07M | -12.37M | -12.90M | -13.36M | -15.00M | -8.14M | -4.86M | -4.63M | -6.75M | -4.34M | -5.05M | -5.15M | -3.59M | -3.59M | -4.77M | -3.75M | -4.14M | -9.83M | -5.79M | -5.75M | -5.04M | -6.48M | -7.69M | -10.84M | | | -12.71M | -4.05M | -17.25M | -16.03M | -18.91M | -22.44M | -19.93M | -25.24M | -20.31M | -14.54M | 51.63M | -4.88M | -29.91M | 2.24M | 1.85M | 3.98M | -101.01M | 7.53M | 3.53M | 1.12M | -0.10M | 2.70M | 0.44M | 3.61M |
|
EPS (Basic)
|
-304.27 | | 82.54 | -0.00M | 393.99 | 0.24 | 0.09 | -0.08 | 0.43 | -0.07 | -0.27 | -0.29 | 0.07 | 0.43 | -0.24 | -0.47 | -0.24 | -0.37 | -0.38 | -0.40 | -4.75 | -5.68 | -4.08 | -3.51 | -7.67 | -4.60 | -0.93 | -0.45 | -4.71 | -6.33 | -6.04 | -4.65 | -4.57 | -2.53 | -1.34 | -0.96 | -0.56 | -0.54 | -0.64 | -0.93 | | | -1.06 | -0.28 | -0.96 | -0.73 | -0.88 | -0.79 | -0.64 | -0.80 | -0.64 | -0.46 | 1.64 | -0.16 | -1.28 | 0.04 | 0.03 | 0.06 | -1.54 | 0.09 | 0.04 | 0.01 | 0.00 | 0.03 | 0.00 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.19 | | 0.05 | -1.02 | 0.24 | 0.22 | 0.08 | -0.07 | 0.41 | -0.07 | -0.27 | -0.29 | 0.07 | 0.43 | -0.24 | -0.47 | -0.24 | -0.37 | -0.38 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.78 | -0.80 | -0.64 | -0.46 | 1.64 | -0.16 | -1.28 | 0.03 | 0.02 | 0.05 | -1.51 | 0.03 | 0.01 | 0.01 | | | | 0.03 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.28M | 0.29M | 0.29M | 0.79M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.81M | 1.16M | 1.47M | 1.47M | 2.09M | 2.09M | 2.09M | 2.09M | 2.10M | 2.10M | 2.10M | 2.10M | 2.52M | 2.52M | 2.53M | 2.53M | 85.42M | 85.51M | 93.42M | 93.52M | 93.61M | 93.76M | 96.31M |
|
Shares Outstanding (Diluted Average)
|
24.96M | 24.97M | 26.94M | 25.64M | 29.17M | 30.15M | 30.17M | 30.15M | 30.40M | 31.21M | 33.38M | 31.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.35M | 31.38M | 30.64M | 31.46M | 31.48M | 31.61M | 31.55M | 37.98M | 37.80M | 37.98M | | | | | | | | |
|
EBITDA
|
-5.05M | 4.68M | 1.33M | -26.62M | 7.09M | 6.79M | 2.77M | -2.26M | 12.30M | -2.57M | -9.33M | -10.14M | 2.45M | 14.46M | -7.70M | -16.05M | -8.08M | -12.57M | -12.79M | -13.37M | -15.02M | -8.09M | -4.92M | -4.68M | -6.73M | -4.35M | -3.88M | -4.68M | -4.57M | -4.92M | -5.71M | -5.22M | -4.17M | -5.94M | -5.88M | -5.83M | -6.68M | -7.11M | -8.35M | -11.68M | | | -13.20M | -5.07M | -17.36M | -16.10M | -18.84M | -22.44M | -19.91M | -25.23M | -20.31M | -14.70M | 51.53M | -5.17M | -22.46M | 6.66M | 4.97M | 12.76M | -91.63M | 8.07M | 3.19M | 4.23M | 0.67M | 2.27M | 2.17M | 6.92M |
|
Interest Expenses
|
-0.06M | -0.06M | -0.05M | 0.39M | -0.04M | 0.04M | 0.03M | 0.04M | -0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 1.44M | 0.02M | | | | | | | | | | | | | | | | | | 0.01M | 0.07M | | | | | | | | | 0.64M | | | | 0.32M | | | | | | |
|
Tax Rate
|
| 100.00% | 0.76% | 0.65% | 8.44% | 28.56% | 9.37% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.75% | 35.60% | 32.87% | | 20.40% | 24.81% | 27.33% | | 19.44% | 29.58% | 22.19% |