|
Revenue
|
0.35M | 0.18M | 0.40M | 0.25M | | -0.05M | -0.20M | | | | -0.20M | -0.20M | -0.21M | | | | 1.28M | 3.63M | 8.51M | 8.57M | 10.05M | 11.57M | 17.28M | 19.79M | 28.84M | 31.60M | 36.66M | 42.62M | 35.08M | 25.40M | 22.70M | 20.00M | 20.61M | 20.02M | 22.44M | 23.23M | 20.66M | 23.46M | 27.63M | 26.56M | 30.03M | 29.61M | 31.76M | 31.43M | 34.23M | 34.67M | 36.02M | 32.81M | 40.78M | 38.90M | 37.20M | 38.21M |
|
Cost of Revenue
|
| | | | | | | | | | | | | 11.85M | 11.01M | 12.16M | 12.65M | 11.62M | 14.77M | 13.53M | 16.68M | 13.84M | 14.53M | 16.28M | 19.96M | 28.72M | 23.65M | 17.20M | 20.42M | 20.20M | 15.59M | 12.52M | 15.55M | 15.24M | 22.25M | 25.21M | 24.49M | 23.42M | 22.94M | 18.38M | 17.77M | 21.15M | 21.20M | 18.21M | 12.33M | 11.44M | 13.61M | 10.97M | 11.06M | 12.31M | 11.57M | 12.94M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | -11.37M | -7.99M | -6.26M | -4.96M | -6.63M | 8.43M | 12.05M | 12.21M | 17.27M | 16.64M | 23.07M | 25.43M | 19.21M | 14.78M | 13.66M | 12.79M | 11.21M | 4.78M | 0.19M | -1.98M | -3.83M | 0.04M | 4.69M | 11.84M | 17.40M | 12.76M | 11.60M | 13.23M | 24.35M | 26.23M | 25.51M | 23.35M | 30.55M | 30.45M | 27.34M | 26.30M |
|
Research & Development
|
1.54M | 1.50M | 1.14M | 1.28M | 2.93M | 2.85M | 7.07M | | | | 7.14M | 10.75M | 6.17M | 16.09M | 27.29M | 30.24M | 29.50M | 33.38M | 28.60M | 28.84M | 47.76M | 39.56M | 30.16M | 30.42M | 39.89M | 42.97M | 41.42M | 34.71M | 48.28M | 36.89M | 44.00M | 49.18M | 44.45M | 38.12M | 35.23M | 28.59M | 28.88M | 42.07M | 28.83M | 25.55M | -13.74M | 8.84M | 13.21M | 9.29M | 7.80M | 4.61M | 4.43M | 4.46M | 3.18M | 2.28M | 2.93M | 3.47M |
|
Selling, General & Administrative
|
0.45M | 0.41M | 0.57M | 0.51M | 1.16M | 1.26M | 5.69M | | | | 5.61M | 4.46M | 6.50M | 5.37M | 4.77M | 5.33M | 5.89M | 6.74M | 6.18M | 6.46M | 6.17M | 7.03M | 6.21M | 7.29M | 8.74M | 9.65M | 9.78M | 8.60M | 9.87M | 10.42M | 9.82M | 9.48M | 12.50M | 9.57M | 10.91M | 9.79M | 9.89M | 9.53M | 9.18M | 9.80M | 33.73M | 15.83M | 19.59M | 15.91M | 14.44M | 14.97M | 13.90M | 12.37M | 12.14M | 12.70M | 14.47M | 13.98M |
|
Other Operating Expenses
|
| | | | | | -7.98M | 4.38M | 6.05M | 8.63M | | | -0.00M | | | | 96.17M | 12.80M | 15.78M | 14.58M | 18.02M | 16.97M | 19.76M | 23.86M | 31.53M | 43.68M | 37.23M | 34.17M | 36.29M | 30.82M | 24.59M | 19.68M | 24.95M | 24.44M | 36.77M | 36.56M | 35.43M | 34.78M | 39.11M | 18.38M | 17.77M | 21.15M | 21.20M | 12.96M | 12.33M | 11.44M | 13.61M | 10.97M | 11.06M | 12.31M | 11.57M | 12.94M |
|
Operating Expenses
|
1.99M | 1.91M | 1.71M | 1.79M | 4.09M | 4.12M | 4.77M | 4.38M | 6.05M | 8.63M | 12.75M | 15.21M | 12.66M | 21.46M | 32.06M | 35.58M | 131.57M | 52.93M | 50.56M | 49.89M | 71.94M | 63.56M | 56.13M | 61.57M | 80.16M | 96.30M | 88.44M | 77.48M | 94.44M | 78.13M | 78.42M | 78.35M | 81.90M | 72.13M | 82.91M | 74.94M | 74.19M | 86.38M | 77.13M | 53.72M | 37.76M | 45.82M | 54.01M | 38.16M | 34.57M | 31.02M | 31.95M | 27.81M | 26.38M | 27.29M | 28.98M | 30.39M |
|
Operating Income
|
-1.64M | -1.73M | -1.31M | -1.54M | -4.09M | -4.12M | -4.77M | | | | -12.75M | -15.21M | -12.66M | | | | -130.29M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
EBIT
|
-1.64M | -1.73M | -1.31M | -1.54M | -4.09M | -4.12M | -4.77M | | | | -12.75M | -15.21M | -12.66M | | | | -130.29M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
Interest & Investment Income
|
-0.00M | | -0.00M | -0.26M | -0.06M | -0.05M | -0.06M | -0.15M | -0.20M | -0.20M | -0.20M | -0.20M | -0.21M | | | | 1.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -0.13M | -0.16M | -0.78M | -1.16M | -1.03M | -0.74M | -0.55M | -0.60M | -0.28M | 0.18M | 3.43M | -1.54M | 1.69M | 1.56M | 1.26M | -4.34M | 1.16M | 0.56M | 0.16M | -2.72M | -0.50M | -0.55M | -0.70M | 0.87M | -0.96M | -6.86M | -0.03M | 1.32M | 0.29M | 0.34M | -0.08M | | 1.64M | -2.79M | -0.39M | 1.97M | -0.52M | -0.74M | -11.34M |
|
Non Operating Income
|
| | | | | | | | | | | | | -0.13M | -0.16M | -0.78M | -1.16M | -1.03M | -0.74M | -0.55M | -0.60M | -0.28M | 0.18M | 3.43M | 1.75M | 1.69M | 1.56M | 1.26M | 1.44M | 1.16M | 0.56M | 0.16M | -0.98M | -0.50M | -0.55M | -0.70M | -1.11M | -0.96M | -6.86M | -0.03M | 0.49M | 0.29M | 0.34M | -0.08M | | 1.64M | -2.79M | -0.39M | -0.51M | -0.52M | -0.74M | -2.06M |
|
EBT
|
-1.64M | -1.73M | -1.32M | -1.80M | -4.15M | -4.17M | -4.83M | | | | -13.15M | -15.62M | -13.08M | | | | -131.28M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
Profit After Tax
|
-1.67M | -1.60M | -1.42M | -1.93M | -4.20M | -4.26M | -12.95M | -4.57M | -6.25M | -8.82M | -12.95M | -15.41M | -12.87M | -33.45M | -43.23M | -48.51M | -47.96M | -50.33M | -42.80M | -41.87M | -62.49M | -52.27M | -38.67M | -38.35M | -49.56M | -63.01M | -50.22M | -33.59M | -57.92M | -51.58M | -55.19M | -58.23M | -62.28M | -52.61M | -61.02M | -52.41M | -54.65M | -63.89M | -56.36M | -41.91M | -19.87M | -32.77M | -42.06M | -25.01M | -10.72M | -3.16M | -9.23M | -4.85M | 3.66M | 2.63M | -2.38M | -17.50M |
|
Income from Continuing Operations
|
-1.64M | -1.73M | -1.32M | -1.80M | -4.15M | -4.17M | -4.83M | | | | -13.15M | -15.62M | -13.08M | | | | -131.28M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
Consolidated Net Income
|
-0.04M | -0.10M | -0.10M | -0.13M | -0.05M | -0.10M | -0.09M | -0.04M | 0.13M | 1.09M | -13.15M | -15.62M | -13.08M | | | | -131.28M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
Income towards Parent Company
|
-0.04M | -0.10M | -0.10M | -0.13M | -0.05M | -0.10M | -0.09M | -0.04M | 0.13M | 1.09M | -13.15M | -15.62M | -13.08M | | | | -131.28M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
Net Income towards Common Stockholders
|
-0.04M | -0.10M | -0.10M | -0.13M | -0.05M | -0.10M | -0.09M | -0.04M | 0.13M | 1.09M | -13.15M | -15.62M | -13.08M | | | | -131.28M | -49.30M | -42.05M | -41.31M | -61.89M | -51.99M | -38.85M | -41.78M | -51.31M | -64.70M | -51.78M | -34.85M | -59.36M | -52.73M | -55.75M | -58.38M | -61.30M | -52.11M | -60.47M | -51.71M | -53.54M | -62.92M | -49.50M | -41.88M | -20.36M | -33.06M | -42.40M | -24.93M | -10.22M | -4.80M | -6.45M | -4.46M | 4.17M | 3.15M | -1.64M | -4.09M |
|
EPS (Basic)
|
-0.04 | -0.04 | -0.04 | -0.05 | -0.02 | -0.02 | -0.85 | -0.46 | -0.46 | -0.58 | -0.85 | -1.01 | -0.84 | -0.92 | -1.17 | -1.24 | -1.22 | -1.00 | -0.80 | -0.77 | -1.09 | -0.81 | -0.54 | -0.49 | -0.63 | -0.80 | -0.63 | -0.42 | -0.65 | -0.57 | -0.61 | -0.64 | -0.68 | -0.58 | -0.62 | -0.51 | -0.53 | -0.63 | -0.55 | -0.38 | -0.13 | -0.27 | -0.35 | -0.17 | -0.05 | -0.02 | -0.06 | -0.03 | 0.02 | 0.02 | -0.02 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58 | -0.51 | -0.53 | -0.63 | -0.55 | -0.38 | -0.13 | -0.27 | -0.35 | -0.17 | -0.05 | -0.02 | -0.06 | -0.03 | 0.02 | 0.01 | -0.02 | -0.10 |
|
Shares Outstanding (Weighted Average)
|
2.01M | 2.01M | 2.00M | 2.00M | 10.00M | 10.00M | 10.00M | 10.00M | 15.11M | 15.11M | 15.28M | 15.28M | 15.35M | 36.23M | 36.66M | 39.05M | 39.19M | 53.57M | 53.70M | 54.14M | 54.50M | 64.65M | 71.95M | 77.73M | 78.02M | 78.18M | 79.07M | 79.82M | 90.05M | 90.37M | 90.64M | 90.86M | 90.86M | 91.40M | 101.83M | 101.91M | 101.94M | 102.14M | 102.48M | 102.63M | 118.89M | 119.26M | 119.71M | 140.76M | 150.07M | 150.33M | 150.65M | 151.67M | 152.09M | 152.33M | 152.56M | 153.29M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 98.46M | 101.91M | 0.10M | 102.12M | 102.41M | 111.73M | 108.88M | 119.25M | 119.72M | 144.99M | 138.13M | 151.20M | 152.31M | 152.83M | 152.45M | | | 170.35M |
|
EBITDA
|
-1.64M | -1.73M | -1.31M | -1.54M | -4.09M | -4.12M | -4.77M | | | | -12.75M | -15.21M | -12.66M | | | | -130.29M | -50.34M | -42.77M | -41.86M | -62.50M | -52.30M | -38.65M | -38.36M | -49.60M | -62.89M | -50.11M | -33.64M | -57.94M | -50.96M | -54.95M | -58.64M | -62.56M | -52.75M | -61.09M | -52.45M | -54.65M | -63.89M | -56.36M | -41.95M | -19.83M | -32.74M | -42.07M | -25.00M | -10.71M | -3.18M | -9.24M | -4.80M | 3.64M | 2.62M | -2.38M | -17.49M |
|
Interest Expenses
|
| | | | | | 0.20M | | | | 0.20M | 0.20M | 0.21M | | | | 2.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |