|
Revenue
|
47.32M | 51.05M | 64.75M | 73.31M | 72.22M | 68.12M | 78.76M | 81.54M | 89.77M | 98.96M | 112.13M | 87.61M | 78.45M | 70.22M | 80.91M | 61.92M | 59.40M | 56.01M | 84.75M | 64.78M | 73.65M | 72.38M | 83.14M | 65.97M | 52.06M | 42.91M | 55.47M | 49.79M | 57.11M | 58.14M | 71.67M | 49.94M | 107.23M | 95.43M | 129.48M | 109.42M | 119.34M | 95.96M | 110.45M | 91.34M | 129.83M | 117.98M | 152.80M | 144.60M | 189.73M | 152.00M | 130.91M | 67.83M | 67.15M | 53.62M | 55.09M | 44.80M | 56.67M | 53.51M |
|
Cost of Revenue
|
27.57M | 29.45M | 37.35M | 40.05M | 38.99M | 38.23M | 48.00M | 47.88M | 54.27M | 62.31M | 72.64M | 57.85M | 48.99M | 43.87M | 56.64M | 42.53M | 41.20M | 41.84M | 63.36M | 48.49M | 50.87M | 50.46M | 64.44M | 49.57M | 41.37M | 37.78M | 37.63M | 33.14M | 33.78M | 34.58M | 44.52M | 27.62M | 64.33M | 56.94M | 73.11M | 59.79M | 65.05M | 54.80M | 59.75M | 46.25M | 59.20M | 51.01M | 72.03M | 65.28M | 81.58M | 62.47M | 60.17M | 29.72M | 26.07M | 22.17M | 23.83M | 16.37M | 20.08M | 18.37M |
|
Gross Profit
|
19.74M | 21.61M | 27.40M | 33.26M | 33.23M | 29.89M | 30.76M | 33.67M | 35.50M | 36.65M | 39.50M | 29.76M | 29.45M | 26.36M | 30.84M | 24.77M | 24.44M | 22.52M | 31.82M | 24.21M | 27.62M | 26.62M | 27.17M | 20.49M | 14.07M | 6.72M | 19.91M | 17.73M | 24.36M | 25.31M | 30.20M | 23.90M | 49.55M | 43.07M | 59.63M | 52.26M | 57.15M | 43.90M | 53.40M | 47.51M | 73.16M | 70.02M | 84.39M | 82.50M | 110.19M | 91.86M | 75.39M | 41.45M | 43.29M | 34.84M | 33.92M | 30.65M | 38.80M | 37.08M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | 8.66M | -2.55M | | | 4.18M | 4.92M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
5.07M | -5.43M | -6.97M | -8.00M | -8.82M | -7.57M | -7.54M | -11.40M | -11.54M | -12.29M | -11.69M | -12.75M | -9.83M | -10.32M | -8.65M | -8.26M | -8.34M | -7.82M | -10.07M | -7.83M | -7.18M | -6.61M | -7.98M | -8.00M | -5.89M | -7.54M | -6.25M | -11.98M | -10.50M | -6.47M | -8.85M | -7.27M | -7.52M | -7.91M | -10.47M | -8.42M | -9.49M | -9.31M | -12.51M | -8.07M | -9.66M | -10.31M | -8.25M | -9.06M | -8.18M | -10.09M | -6.76M | -7.26M | -6.41M | -5.88M | -6.19M | -4.96M | -4.86M | -4.46M |
|
Other Operating Expenses
|
15.43M | -16.55M | -18.71M | -22.06M | -23.35M | -25.40M | -29.39M | -30.89M | -30.31M | -31.53M | -36.38M | -38.44M | -25.55M | -24.40M | -25.65M | -18.74M | -18.14M | -17.15M | -24.11M | -18.95M | -22.44M | -22.01M | -22.78M | -20.56M | -26.50M | -14.72M | -15.34M | -14.53M | -20.61M | -24.12M | -25.67M | 0.01M | 0.06M | -0.06M | 0.96M | 0.36M | 0.04M | 0.04M | 0.23M | 0.07M | 0.03M | 0.04M | 0.09M | 0.34M | 0.33M | 0.33M | 0.35M | 0.29M | 0.28M | 0.27M | 0.05M | 0.20M | 0.16M | 0.18M |
|
Operating Expenses
|
20.50M | -21.98M | -25.68M | -30.06M | -32.17M | -32.97M | -36.94M | -42.29M | -41.85M | -43.81M | -48.07M | -51.19M | -35.38M | -34.72M | -34.30M | -26.99M | -26.49M | -24.97M | -34.19M | -26.79M | -29.62M | -28.62M | -30.76M | -28.56M | -23.73M | -24.80M | -21.59M | -26.52M | -26.93M | -25.68M | -34.53M | -27.08M | -41.37M | -41.51M | -62.34M | -50.89M | -60.60M | -50.46M | -60.87M | -53.90M | -75.63M | -70.49M | -89.29M | -86.46M | -111.79M | -91.84M | -80.24M | -45.46M | -42.67M | -34.29M | -33.29M | -30.52M | -36.90M | -34.50M |
|
Operating Income
|
-0.75M | -0.37M | 1.73M | 3.20M | 1.06M | -3.07M | -6.18M | -8.62M | -6.36M | -7.16M | -8.57M | -21.43M | -5.92M | -8.37M | -3.45M | -2.22M | -2.04M | -2.45M | -2.37M | -2.58M | -2.00M | -2.00M | -3.59M | -8.07M | -9.66M | -18.08M | -1.68M | -8.79M | -2.57M | -0.37M | -4.33M | -3.18M | 8.18M | 1.57M | -2.71M | 1.37M | -3.45M | -6.56M | -7.47M | -6.38M | -2.48M | -0.47M | -4.91M | -3.96M | -1.60M | 16.00M | -4.86M | -4.01M | 0.62M | 0.55M | 0.62M | 0.12M | 1.90M | 2.58M |
|
EBIT
|
-0.75M | -0.37M | 1.73M | 3.20M | 1.06M | -3.07M | -6.18M | -8.62M | -6.36M | -7.16M | -8.57M | -21.43M | -5.92M | -8.37M | -3.45M | -2.22M | -2.04M | -2.45M | -2.37M | -2.58M | -2.00M | -2.00M | -3.59M | -8.07M | -9.66M | -18.08M | -1.68M | -8.79M | -2.57M | -0.37M | -4.33M | -3.18M | 8.18M | 1.57M | -2.71M | 1.37M | -3.45M | -6.56M | -7.47M | -6.38M | -2.48M | -0.47M | -4.91M | -3.96M | -1.60M | 16.00M | -4.86M | -4.01M | 0.62M | 0.55M | 0.62M | 0.12M | 1.90M | 2.58M |
|
Interest & Investment Income
|
| | | | | 0.65M | 0.55M | 0.70M | 0.65M | 0.59M | 0.40M | 0.33M | 0.25M | 0.16M | 0.04M | 0.02M | 0.19M | 0.20M | 0.11M | 0.14M | 0.19M | 0.18M | 0.07M | 0.22M | 0.01M | 0.20M | 0.06M | 0.12M | 0.07M | 0.05M | 0.05M | 0.05M | 0.01M | 0.00M | 0.05M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.14M | 0.06M | 0.12M | 0.07M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Other Non Operating Income
|
| | | | | | | 1.29M | 0.05M | -0.33M | -0.65M | 0.50M | -0.07M | -0.42M | -0.08M | 0.07M | 0.00M | -0.01M | -0.19M | -0.01M | 0.02M | -0.01M | -0.05M | -0.06M | 0.01M | 0.02M | 0.02M | | | | | 3.91M | 0.30M | 8.96M | -0.28M | 0.03M | 17.18M | 0.37M | 21.75M | 0.86M | 0.08M | 0.04M | -0.01M | 0.02M | -0.00M | 0.01M | 0.47M | 0.11M | -0.01M | -0.28M | -0.22M | | -0.01M | 0.25M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.75M | | | | -0.01M | | | 0.07M | 0.58M | 0.18M | | -0.28M | 0.79M | -0.01M | | |
|
EBT
|
-0.75M | -0.98M | 1.13M | 2.63M | 0.67M | -2.42M | -5.62M | -9.20M | -5.66M | -6.24M | -8.82M | -21.60M | -5.61M | -8.63M | -3.50M | -2.14M | -1.86M | -2.24M | -2.44M | -2.44M | -1.83M | -1.83M | -3.57M | 7.91M | 9.63M | 17.85M | 24.39M | -8.64M | -2.47M | -0.31M | -4.26M | 0.75M | 8.47M | 10.50M | -2.95M | 1.40M | 13.74M | -6.17M | 14.28M | -5.51M | -2.39M | -0.45M | -60.98M | -3.91M | -1.46M | 0.09M | -4.27M | -3.83M | 0.62M | 0.27M | 0.41M | 0.13M | 0.11M | 2.83M |
|
Tax Provisions
|
| | -0.02M | -0.02M | -0.02M | -0.01M | -0.02M | -0.02M | -0.02M | -0.01M | -0.01M | | 0.04M | -0.02M | -0.01M | -0.01M | -0.03M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.05M | -0.00M | -0.00M | -0.00M | 0.03M | -0.22M | -0.20M | -0.02M | 0.33M | -0.00M | 0.00M | -3.19M | -0.23M | -0.01M | -4.28M | 0.03M | -5.54M | | | | 12.72M | -0.05M | 0.10M | -0.10M | 0.01M | | | -0.00M | 0.04M | | | |
|
Profit After Tax
|
-1.38M | -0.98M | 1.11M | 2.61M | 0.65M | -2.43M | -5.64M | -9.22M | -5.68M | -6.25M | -8.83M | -21.60M | -5.63M | -8.65M | -3.53M | -2.14M | -1.90M | -2.27M | -2.42M | -2.40M | -1.80M | -1.81M | -3.54M | -7.85M | -9.54M | -17.81M | 24.40M | -14.11M | -7.29M | 9.97M | 12.48M | 0.74M | 8.48M | 7.31M | -3.18M | 1.39M | 9.46M | -6.14M | 8.74M | -5.51M | -2.40M | -0.41M | -48.26M | -3.96M | -1.46M | 0.09M | -4.27M | -3.83M | 0.62M | 0.27M | 0.45M | 0.11M | 2.02M | 2.83M |
|
Equity Income
|
| | | | | | | | | | | | | | | -0.01M | | 0.02M | -0.03M | -0.06M | -0.04M | -0.04M | 0.08M | 0.06M | 0.09M | 0.05M | 0.02M | 0.13M | 2.03M | -0.02M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.03M | 0.07M | -0.14M | 0.09M | 0.12M | -0.01M | -0.10M | 0.01M | 0.09M | 0.08M | -0.12M | 0.28M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.75M | -0.98M | 1.15M | 2.65M | 0.68M | -2.41M | -5.60M | -9.18M | -5.64M | -6.22M | -8.80M | -21.60M | -5.65M | -8.61M | -3.49M | -2.12M | -1.83M | -2.24M | -2.43M | -2.44M | -1.82M | -1.83M | -3.52M | 7.91M | 9.63M | 17.86M | 24.37M | -8.43M | -2.27M | -0.29M | -4.59M | 0.75M | 8.47M | 13.68M | -2.72M | 1.41M | 18.02M | -6.19M | 19.82M | -5.51M | -2.39M | -0.45M | -73.69M | -3.86M | -1.55M | 0.18M | -4.28M | -3.83M | 0.62M | 0.27M | 0.36M | 0.13M | 0.11M | 2.83M |
|
Consolidated Net Income
|
-0.75M | -0.98M | 1.15M | 2.65M | 0.68M | -2.41M | -5.60M | -9.18M | -5.64M | -6.22M | -8.80M | -21.60M | -5.65M | -8.61M | -3.49M | -2.12M | -1.83M | -2.24M | -2.43M | -2.44M | -1.82M | -1.83M | -3.52M | 7.91M | 9.63M | 17.86M | 24.37M | -8.43M | -2.27M | -0.29M | -4.59M | 0.75M | 8.47M | 13.68M | -2.72M | 1.41M | 18.02M | -6.19M | 19.82M | -5.51M | -2.39M | -0.45M | -73.69M | -3.86M | -1.55M | 0.18M | -4.28M | -3.83M | 0.62M | 0.27M | 0.36M | 0.13M | 0.11M | 2.83M |
|
Income towards Parent Company
|
-0.75M | -0.98M | 1.15M | 2.65M | 0.68M | -2.41M | -5.60M | -9.18M | -5.64M | -6.22M | -8.80M | -21.60M | -5.65M | -8.61M | -3.49M | -2.12M | -1.83M | -2.24M | -2.43M | -2.44M | -1.82M | -1.83M | -3.52M | 7.91M | 9.63M | 17.86M | 24.37M | -8.43M | -2.27M | -0.29M | -4.59M | 0.75M | 8.47M | 13.68M | -2.72M | 1.41M | 18.02M | -6.19M | 19.82M | -5.51M | -2.39M | -0.45M | -73.69M | -3.86M | -1.55M | 0.18M | -4.28M | -3.83M | 0.62M | 0.27M | 0.36M | 0.13M | 0.11M | 2.83M |
|
Preferred Dividend Payments
|
0.70M | 0.70M | 41.47M | -0.94M | -0.68M | | 125.89M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.45M | -1.68M | -40.32M | 3.59M | 1.37M | -2.41M | -131.50M | -9.18M | -5.64M | -6.22M | -8.80M | -21.60M | -5.65M | -8.61M | -3.49M | -2.12M | -1.83M | -2.24M | -2.43M | -2.44M | -1.82M | -1.83M | -3.52M | -7.85M | -9.54M | -17.81M | -24.40M | 14.14M | 7.36M | 10.11M | 12.39M | 0.62M | 8.48M | 7.41M | -3.19M | 1.31M | 9.38M | -6.01M | 8.46M | -5.51M | -2.40M | -0.45M | -48.26M | -3.96M | -1.46M | 0.09M | -4.27M | -3.83M | 0.62M | 0.27M | 0.45M | 0.13M | 0.11M | 2.83M |
|
EPS (Basic)
|
| | -0.41 | 0.04 | 0.01 | -0.02 | -1.34 | -0.09 | -0.06 | -0.06 | -0.09 | -0.22 | -0.06 | -0.09 | -0.04 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.01 | -0.01 | -0.03 | -0.06 | -0.07 | -0.13 | -0.18 | 0.10 | 0.05 | 0.08 | 0.09 | 0.00 | 0.04 | 0.03 | -0.01 | 0.01 | 0.04 | -0.03 | 0.04 | -0.02 | -0.01 | 0.00 | -0.21 | -0.02 | -0.01 | 0.00 | -0.02 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
| | 97.91M | 97.91M | 97.91M | 97.91M | 97.91M | 101.78M | 101.78M | 101.78M | 96.62M | 96.62M | 96.62M | 96.62M | 96.62M | 96.62M | 94.46M | 94.46M | 94.46M | 137.82M | 137.82M | 137.82M | 137.82M | 135.66M | 135.66M | 135.66M | 135.66M | 135.66M | 134.46M | 134.60M | 134.69M | 134.69M | 204.48M | 223.60M | 223.60M | 224.04M | 224.14M | 224.20M | 224.32M | 224.54M | 226.11M | 226.14M | 226.24M | 226.57M | 226.66M | 226.14M | 226.15M | 223.25M | 222.78M | 220.68M | 220.66M | 220.66M | 220.68M | 219.96M |
|
EBITDA
|
-0.75M | -0.37M | 1.73M | 3.20M | 1.06M | -3.07M | -6.18M | -8.62M | -6.36M | -7.16M | -8.57M | -21.43M | -5.92M | -8.37M | -3.45M | -2.22M | -2.04M | -2.45M | -2.37M | -2.58M | -2.00M | -2.00M | -3.59M | -8.07M | -9.66M | -18.08M | -1.68M | -8.79M | -2.57M | -0.37M | -4.33M | -3.18M | 8.18M | 1.57M | -2.71M | 1.37M | -3.45M | -6.56M | -7.47M | -6.38M | -2.48M | -0.47M | -4.91M | -3.96M | -1.60M | 16.00M | -4.86M | -4.01M | 0.62M | 0.55M | 0.62M | 0.12M | 1.90M | 2.58M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.03M | -0.01M | -0.04M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | -0.00M | -0.01M | -0.00M |
|
Tax Rate
|
| | | | | 0.50% | 0.36% | 0.23% | 0.34% | 0.24% | 0.16% | | | 0.23% | 0.26% | 0.65% | 1.51% | | 0.49% | 0.33% | 0.71% | 0.49% | 1.43% | | | | 0.11% | 2.50% | 8.25% | 6.17% | | | 0.05% | | 7.83% | | | | | | | | | 1.23% | | | | | | | 10.78% | | | |