|
Revenue
|
| | 1.03M | 42.89M | 71.19M | 73.36M | 80.64M | 77.47M | 71.71M | 73.30M | 59.22M | 52.57M | 49.74M | 47.96M | 55.08M | 54.14M | 54.81M | 57.56M | 65.06M | 58.86M | 60.31M | 62.96M | 71.95M | 71.89M | 74.04M |
|
Gross Profit
|
| | | 15.55M | 24.24M | 22.48M | 27.75M | 21.55M | 18.36M | 21.33M | 11.10M | 7.72M | 11.33M | 7.25M | 11.87M | 9.47M | 11.47M | 8.90M | 16.49M | 9.93M | 11.95M | 7.41M | 14.35M | 11.17M | 14.55M |
|
Research & Development
|
| | | 1.83M | 1.39M | 1.66M | 1.55M | 2.34M | 2.13M | 2.17M | 2.41M | 2.46M | 2.42M | 2.10M | 1.67M | 1.96M | 1.64M | 1.64M | | | | | | | |
|
Wages, Salaries and Other
|
| | | 1.07M | 1.81M | 2.20M | 2.58M | 14.76M | 6.47M | 3.13M | 5.38M | 6.47M | 6.75M | 6.49M | 6.86M | 5.57M | 4.92M | 5.40M | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 0.17M | 0.22M | 0.90M | 1.34M | 1.19M | 1.18M | 2.50M | 3.57M | 4.04M | 3.93M | 3.65M | 3.28M | 3.43M | 2.93M | 2.75M | 2.66M | 2.59M | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | 0.38M | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 6.09M | 7.96M | 11.84M | 10.61M | 25.65M | 15.28M | 16.30M | 9.99M | 10.28M | 10.52M | 11.00M | 10.97M | 8.77M | 7.61M | 15.31M | 12.69M | 12.55M | 16.40M | 12.24M | 14.88M | 12.58M | 12.09M |
|
Operating Expenses
|
0.00M | 0.17M | 0.22M | 8.82M | 10.69M | 14.69M | 13.34M | 30.50M | 20.98M | 22.51M | 16.33M | 16.39M | 16.59M | 16.54M | 15.57M | 13.48M | 11.91M | 19.55M | 12.69M | 12.55M | 16.40M | 12.24M | 14.88M | 12.58M | 12.09M |
|
Operating Income
|
-0.00M | -0.17M | -0.22M | 8.82M | 13.55M | 7.79M | 14.41M | -8.95M | -2.62M | -1.18M | -5.23M | -8.66M | -5.26M | -9.29M | -3.70M | -4.01M | -0.44M | -10.64M | 3.80M | -2.62M | -4.45M | -4.83M | -0.54M | -1.41M | 2.46M |
|
EBIT
|
-0.00M | -0.17M | -0.22M | 8.82M | 13.55M | 7.79M | 14.41M | -8.95M | -2.62M | -1.18M | -5.23M | -8.66M | -5.26M | -9.29M | -3.70M | -4.01M | -0.44M | -10.64M | 3.80M | -2.62M | -4.45M | -4.83M | -0.54M | -1.41M | 2.46M |
|
Interest & Investment Income
|
| 0.57M | 1.03M | 0.08M | 0.01M | 0.02M | 0.02M | | | -0.02M | | | 0.22M | 0.52M | 0.62M | 0.43M | 0.29M | 0.36M | 0.32M | 0.36M | 0.33M | 0.15M | 0.06M | 0.03M | 0.01M |
|
Other Non Operating Income
|
| -2.79M | | | | | | | | | | | | | -2.39M | | | -0.01M | | | | | | | |
|
Non Operating Income
|
| -2.79M | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.00M | -2.96M | 5.70M | 5.20M | 10.07M | 4.00M | 9.91M | -9.93M | 14.55M | 7.21M | -6.42M | -10.74M | -9.73M | -13.63M | -10.53M | -7.42M | -4.04M | -14.52M | -0.56M | -6.83M | -8.84M | -9.54M | -5.66M | -7.77M | -5.00M |
|
Tax Provisions
|
| 0.10M | 0.21M | 0.11M | 0.23M | 0.06M | 1.82M | -1.83M | 0.81M | -0.27M | 0.04M | 0.07M | 0.07M | -0.22M | 0.02M | 0.01M | 0.02M | 0.11M | 0.01M | 0.06M | 0.05M | 0.03M | 0.03M | 0.06M | -0.05M |
|
Profit After Tax
|
-0.00M | -3.07M | 5.49M | 5.09M | 9.84M | 3.93M | 8.09M | -8.10M | 13.74M | 7.48M | -6.45M | -10.81M | -9.80M | -13.40M | -10.54M | -7.44M | -4.05M | -14.63M | -0.57M | -6.89M | -8.89M | -9.57M | -5.69M | -7.83M | -4.95M |
|
Income from Continuing Operations
|
-0.00M | -3.07M | 5.49M | 5.09M | 9.84M | 3.93M | 8.09M | -8.10M | 13.74M | 7.48M | -6.45M | -10.81M | -9.80M | -13.40M | -10.54M | -7.44M | -4.05M | -14.63M | -0.57M | -6.89M | -8.89M | -9.57M | -5.69M | -7.83M | -4.95M |
|
Consolidated Net Income
|
-0.00M | -3.07M | 5.49M | 5.09M | 9.84M | 3.93M | 8.09M | -8.10M | 13.74M | 7.48M | -6.45M | -10.81M | -9.80M | -13.40M | -10.54M | -7.44M | -4.05M | -14.63M | -0.57M | -6.89M | -8.89M | -9.57M | -5.69M | -7.83M | -4.95M |
|
Income towards Parent Company
|
-0.00M | -3.07M | 5.49M | 5.09M | 9.84M | 3.93M | 8.09M | -8.10M | 13.74M | 7.48M | -6.45M | -10.81M | -9.80M | -13.40M | -10.54M | -7.44M | -4.05M | -14.63M | -0.57M | -6.89M | -8.89M | -9.57M | -5.69M | -7.83M | -4.95M |
|
Net Income towards Common Stockholders
|
-0.00M | -3.07M | 5.49M | 5.09M | 9.84M | 3.93M | 8.09M | -8.10M | 13.74M | 7.48M | -6.45M | -10.81M | -9.80M | -13.40M | -10.54M | -7.44M | -4.05M | -14.63M | -0.57M | -6.89M | -8.89M | -9.57M | -5.69M | -7.83M | -4.95M |
|
EPS (Basic)
|
0.00 | 0.02 | 4.30 | 0.17 | 0.32 | 0.12 | 0.26 | -0.17 | 0.14 | 0.08 | -1.65 | -2.76 | -2.49 | -3.41 | -2.65 | -1.83 | -0.98 | -3.54 | -0.13 | -1.61 | -2.05 | -2.15 | -1.23 | -1.63 | -0.94 |
|
EPS (Weighted Average and Diluted)
|
| -0.12 | | 0.07 | 0.21 | 0.08 | 0.15 | -0.17 | 0.13 | 0.07 | -1.65 | -2.76 | -2.49 | -3.41 | -2.65 | -1.83 | -0.98 | -3.54 | -0.13 | -1.61 | -2.05 | -2.15 | -1.23 | -1.63 | -0.94 |
|
Shares Outstanding (Weighted Average)
|
1.02M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 4.20M | 4.20M | 3.87M | 3.90M | 3.91M | 3.93M | 3.94M | 3.94M | 3.95M | 4.02M | 4.02M | 4.07M | 4.07M | 4.11M | 4.17M | 4.39M | 4.46M | 4.54M | 4.57M |
|
Shares Outstanding (Diluted Average)
|
| 25.66M | | 54.18M | 46.16M | 46.95M | 52.32M | 46.99M | 105.61M | 80.57M | 3.92M | 3.92M | 3.94M | 3.93M | 3.97M | 4.07M | 4.13M | 4.09M | 4.24M | 4.29M | 4.34M | 4.35M | 4.62M | 4.81M | 5.28M |
|
EBITDA
|
-0.00M | -0.17M | -0.22M | 3.67M | 9.84M | 3.93M | 14.41M | 8.09M | 13.74M | 7.48M | -5.23M | -8.66M | -5.26M | -9.29M | -3.70M | -4.01M | -0.44M | -10.64M | 3.80M | -2.62M | -4.45M | -4.83M | -0.54M | -1.41M | 2.46M |
|
Interest Expenses
|
| | | 2.98M | 3.48M | 3.50M | 4.14M | 4.15M | 4.18M | 4.02M | 4.28M | 4.41M | 5.07M | 5.50M | 5.19M | 4.10M | 4.26M | 4.27M | 4.53M | 4.70M | 4.80M | 4.90M | 5.14M | 5.40M | 5.90M |
|
Shares Outstanding
|
6.33M | 6.25M | 6.25M | 6.25M | 6.25M | 6.36M | 6.34M | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 3.61 | 2.14 | 2.31 | 1.60 | 18.41 | 18.41 | 5.55 | | | | | 1.64 | | | | | | | | | | | 1.00 |