|
Revenue
|
15.67M | 17.86M | 19.19M | 21.13M | 29.55M | 29.85M | 33.81M | 34.47M | 33.71M | 34.48M | 32.54M | 33.13M | 34.28M | 34.94M | 35.74M | 35.57M | 36.01M | 36.27M | 37.00M | 36.65M | 38.11M | 40.92M |
|
Cost of Revenue
|
9.32M | 7.18M | 7.39M | 7.88M | 10.83M | 13.17M | 15.17M | 16.42M | 18.93M | 19.31M | 18.18M | 19.06M | 18.05M | 16.71M | 14.31M | 15.81M | 15.50M | 14.99M | 15.08M | 14.53M | 15.24M | 15.03M |
|
Gross Profit
|
10.60M | 12.34M | 13.84M | 15.34M | 20.85M | 22.02M | 25.02M | 25.50M | 25.22M | 25.84M | 24.47M | 24.85M | 25.24M | 26.00M | 27.05M | 26.72M | 26.72M | 26.53M | 27.46M | 27.15M | 28.42M | 30.91M |
|
Research & Development
|
8.20M | 6.23M | 5.95M | 6.26M | 7.86M | 9.65M | 10.64M | 12.32M | 15.18M | 15.69M | 16.07M | 15.77M | 13.26M | 12.06M | 10.53M | 12.08M | 12.89M | 12.76M | 13.79M | 14.26M | 13.97M | 13.42M |
|
Selling, General & Administrative
|
4.26M | 3.03M | 3.46M | 4.05M | 5.13M | 8.27M | 8.16M | 8.52M | 11.06M | 10.91M | 10.25M | 12.30M | 10.92M | 0.13M | 9.89M | 11.16M | 10.71M | 9.66M | 9.51M | 10.98M | 11.02M | 16.92M |
|
Other Operating Expenses
|
9.32M | 6.12M | 7.39M | 7.88M | 10.83M | 13.17M | 15.17M | 16.42M | 18.93M | 19.31M | 18.18M | 19.06M | 18.05M | 16.71M | 14.31M | 15.81M | 15.50M | 14.99M | 30.30M | 14.53M | 15.24M | 15.03M |
|
Operating Expenses
|
21.79M | 15.38M | 16.80M | 18.19M | 23.82M | 31.09M | 33.97M | 37.26M | 45.18M | 45.91M | 44.49M | 47.13M | 42.23M | 28.90M | 34.73M | 39.05M | 39.10M | 37.40M | 53.59M | 39.76M | 40.23M | 45.37M |
|
Operating Income
|
-11.19M | -3.04M | -2.96M | -2.85M | -2.97M | -9.06M | -8.95M | -11.76M | -19.96M | -20.07M | -20.02M | -22.28M | -16.99M | -2.90M | -7.68M | -12.33M | -12.38M | -10.88M | -26.13M | -12.61M | -11.81M | -14.46M |
|
EBIT
|
-11.19M | -3.04M | -2.96M | -2.85M | -2.97M | -9.06M | -8.95M | -11.76M | -19.96M | -20.07M | -20.02M | -22.28M | -16.99M | -2.90M | -7.68M | -12.33M | -12.38M | -10.88M | -26.13M | -12.61M | -11.81M | -14.46M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | 0.06M | -0.02M | -0.04M | -0.01M | 0.02M |
|
Other Non Operating Income
|
0.06M | 0.06M | 0.02M | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.36M | 1.28M | 1.95M | 2.13M | 2.19M | 2.04M | 1.84M | 1.66M | 1.84M | 1.51M | 1.35M | 1.21M | 0.94M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | 1.84M | 1.66M | 1.84M | | 1.35M | 1.21M | 0.94M |
|
EBT
|
-11.21M | -3.16M | -2.98M | -2.89M | -3.04M | -9.19M | -9.14M | -11.82M | -20.13M | -20.02M | -18.61M | -20.32M | -14.86M | -0.97M | -5.56M | -10.50M | -10.73M | -9.04M | -25.18M | -11.26M | -10.60M | -13.53M |
|
Tax Provisions
|
0.03M | 0.01M | 0.01M | 0.04M | 0.04M | 0.03M | -0.03M | 0.03M | 0.04M | 0.04M | 0.08M | 0.04M | 0.10M | 0.10M | 0.24M | 0.10M | 0.10M | 0.12M | 0.02M | 0.14M | 0.21M | 0.14M |
|
Profit After Tax
|
-11.24M | -3.17M | -2.99M | -2.93M | -3.08M | -9.22M | -9.11M | -11.85M | -20.17M | -20.06M | -18.69M | -20.36M | -14.91M | -1.03M | -5.84M | -10.58M | -10.83M | -9.16M | -25.20M | -11.39M | -10.81M | -13.66M |
|
Income from Continuing Operations
|
-11.24M | -3.17M | -2.99M | -2.93M | -3.08M | -9.22M | -9.11M | -11.85M | -20.17M | -20.06M | -18.69M | -20.36M | -14.96M | -1.07M | -5.80M | -10.60M | -10.83M | -9.16M | -25.20M | -11.39M | -10.81M | -13.66M |
|
Consolidated Net Income
|
-11.24M | -3.17M | -2.99M | -2.93M | -3.08M | -9.22M | -9.11M | -11.85M | -20.17M | -20.06M | -18.69M | -20.36M | -14.96M | -1.07M | -5.80M | -10.60M | -10.83M | -9.16M | -25.20M | -11.39M | -10.81M | -13.66M |
|
Income towards Parent Company
|
-11.24M | -3.17M | -2.99M | -2.93M | -3.08M | -9.22M | -9.11M | -11.85M | -20.17M | -20.06M | -18.69M | -20.36M | -14.96M | -1.07M | -5.80M | -10.60M | -10.83M | -9.16M | -25.20M | -11.39M | -10.81M | -13.66M |
|
Preferred Dividend Payments
|
0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.01M | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-11.26M | -3.19M | -3.02M | -2.95M | -3.11M | -9.23M | -9.11M | -11.85M | -20.17M | -20.06M | -18.69M | -20.36M | -14.96M | -1.07M | -5.80M | -10.58M | -10.83M | -9.16M | -25.20M | -11.39M | -10.81M | -13.66M |
|
EPS (Basic)
|
-0.86 | -0.24 | -0.22 | -0.22 | -0.23 | -0.19 | -0.12 | -0.20 | -0.35 | -0.34 | -0.31 | -0.34 | -0.25 | -0.02 | -0.09 | -0.17 | -0.18 | -0.15 | -0.42 | -0.19 | -0.18 | -0.22 |
|
EPS (Weighted Average and Diluted)
|
-0.86 | -0.24 | -0.22 | -0.22 | -0.23 | -0.19 | -0.12 | -0.20 | -0.35 | -0.34 | -0.31 | -0.34 | -0.25 | -0.02 | -0.09 | -0.17 | -0.18 | -0.15 | -0.42 | -0.19 | -0.18 | -0.22 |
|
Shares Outstanding (Weighted Average)
|
| | | 56.38M | 56.38M | 57.43M | 57.62M | 58.23M | 58.55M | 58.69M | 59.04M | 59.45M | 59.65M | 60.14M | 60.63M | 61.06M | 59.98M | 59.48M | 59.91M | 60.38M | 60.81M | 61.74M |
|
Shares Outstanding (Diluted Average)
|
13.12M | 13.18M | 13.17M | 13.39M | 13.64M | 47.71M | 33.21M | 57.97M | 58.34M | 58.64M | 58.75M | 59.41M | 59.86M | 60.35M | 60.14M | 61.19M | 60.51M | 60.24M | 60.21M | 60.56M | 61.24M | 62.09M |
|
EBITDA
|
-11.19M | -3.04M | -2.96M | -2.85M | -2.97M | -9.06M | -8.95M | -11.76M | -19.96M | -20.07M | -20.02M | -22.28M | -16.99M | -1.03M | -5.84M | -10.58M | -10.83M | -9.10M | -25.22M | -11.43M | -10.82M | -13.65M |
|
Interest Expenses
|
0.09M | 0.17M | 0.04M | 0.06M | 0.09M | 0.17M | 0.22M | 0.09M | 0.20M | 0.31M | -0.13M | -0.01M | -0.00M | 0.26M | -0.08M | 0.15M | 0.08M | | | | | |
|
Tax Rate
|
| | | | | | 0.32% | | | | | | | | | | | | | | | |