|
Revenue
|
| 25.18M | 22.10M | 26.08M | 17.43M | 22.07M | 29.76M | 39.63M | 44.01M | 61.12M | 58.89M | 51.63M | 50.07M | 52.04M | 50.66M | 26.82M | 38.36M | 38.15M | 26.01M | 14.94M | 30.75M | 26.73M | 23.48M | -56.92M | 24.39M | 25.31M | 24.17M |
|
Gross Profit
|
| 23.12M | 20.18M | 23.79M | 14.94M | 20.24M | 27.27M | 36.66M | 40.65M | 56.98M | 52.51M | 46.89M | 45.28M | 46.96M | 45.46M | 21.93M | 32.93M | 32.04M | 20.64M | 9.57M | 25.00M | 21.01M | 17.35M | -63.19M | 18.31M | 19.80M | 18.85M |
|
Research & Development
|
| 0.33M | 0.29M | 0.30M | 0.36M | 0.35M | 0.58M | 0.68M | 0.59M | 0.77M | 1.27M | 1.72M | 1.82M | 2.19M | 2.35M | 1.84M | 1.23M | 1.13M | 1.72M | 1.50M | 1.48M | 1.13M | 0.99M | 0.86M | 2.27M | 2.52M | 2.05M |
|
Selling, General & Administrative
|
| 3.31M | 3.26M | 4.10M | 3.57M | 14.65M | 5.01M | 9.35M | 8.21M | 8.38M | 7.20M | 6.60M | 7.48M | 7.97M | 9.34M | 11.16M | 10.20M | 10.97M | 9.88M | 12.00M | 11.98M | 11.74M | 9.59M | 10.55M | 10.90M | 11.96M | 21.06M |
|
Other Operating Expenses
|
| | | | | | | | 2.40M | 55.42M | | | 3.73M | 3.99M | 5.98M | 4.15M | 4.41M | 4.22M | 4.51M | 4.35M | 4.21M | 4.15M | 4.90M | 3.96M | 4.38M | 4.15M | 3.44M |
|
Operating Expenses
|
| 3.65M | 3.55M | 4.41M | 3.93M | 15.00M | 5.59M | 10.03M | 11.20M | 12.11M | 11.77M | 11.66M | 13.04M | 14.15M | 17.67M | 17.15M | 15.83M | 16.32M | 16.10M | 17.85M | 17.67M | 17.02M | 15.48M | 15.37M | 17.55M | 18.62M | 26.55M |
|
Operating Income
|
| 17.58M | 14.82M | 17.36M | 8.93M | 3.95M | 19.55M | 24.29M | 29.45M | 44.88M | 40.74M | 35.23M | 32.24M | 32.81M | 27.79M | 4.77M | 17.10M | 15.72M | 4.54M | -8.28M | 7.32M | 3.99M | 1.87M | -78.56M | 0.76M | 1.18M | -7.70M |
|
EBIT
|
| 17.58M | 14.82M | 17.36M | 8.93M | 3.95M | 19.55M | 24.29M | 29.45M | 44.88M | 40.74M | 35.23M | 32.24M | 32.81M | 27.79M | 4.77M | 17.10M | 15.72M | 4.54M | -8.28M | 7.32M | 3.99M | 1.87M | -78.56M | 0.76M | 1.18M | -7.70M |
|
Interest & Investment Income
|
| 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.04M | 0.10M | 0.08M | 0.06M | 0.04M | 0.04M | 0.03M | 0.02M | 0.32M | 1.63M | 2.06M | 2.45M | 2.80M | 3.02M | 2.97M | 3.09M | 3.22M | 2.81M | 2.50M | 2.36M | 2.36M |
|
Other Non Operating Income
|
| 0.00M | 0.00M | 0.19M | 0.00M | 0.00M | | -4.38M | -8.80M | -0.00M | 0.00M | 0.02M | | | -0.24M | 0.00M | | -0.01M | -0.00M | 0.12M | | | | | | | 0.18M |
|
Non Operating Income
|
| | | | 0.00M | 0.00M | | -4.38M | -0.13M | -0.00M | 0.00M | 0.01M | | | -0.24M | 0.00M | | -0.01M | -0.00M | 0.12M | | | | | | | 0.18M |
|
EBT
|
| 17.50M | 14.76M | 17.47M | 8.18M | -48.45M | -67.11M | 16.39M | 17.33M | 99.23M | 39.82M | 34.78M | 31.46M | 31.71M | 26.27M | 4.10M | 16.77M | 15.51M | 4.54M | -7.96M | 7.52M | 4.34M | 2.12M | -78.59M | 0.67M | 1.11M | -7.58M |
|
Tax Provisions
|
| 0.02M | 0.04M | 0.03M | 0.01M | 1.40M | 4.02M | 1.20M | 4.50M | 23.30M | 10.40M | 6.96M | 8.31M | 8.60M | 1.74M | 8.29M | 4.24M | 4.14M | 1.53M | -3.12M | 2.44M | 1.44M | 0.70M | 65.81M | 0.10M | 0.10M | -0.02M |
|
Profit After Tax
|
| 17.48M | 14.72M | 17.44M | 8.17M | -49.80M | -71.13M | 15.20M | 12.86M | 75.97M | 29.41M | 27.84M | 23.15M | 23.13M | 24.53M | -4.19M | 12.54M | 11.37M | 3.00M | -4.84M | 5.09M | 2.90M | 1.44M | -144.44M | 0.62M | 1.03M | -7.57M |
|
Income from Continuing Operations
|
| 17.48M | 14.72M | 17.44M | 8.17M | -49.85M | -71.13M | 15.19M | 12.83M | 75.93M | 29.41M | 27.83M | 23.15M | 23.11M | 24.53M | -4.19M | 12.54M | 11.37M | 3.00M | -4.84M | 5.09M | 2.90M | 1.43M | -144.40M | 0.57M | 1.01M | -7.57M |
|
Consolidated Net Income
|
| 17.48M | 14.72M | 17.44M | 8.17M | -49.85M | -71.13M | 15.19M | 12.83M | 75.93M | 29.41M | 27.83M | 23.15M | 23.11M | 24.53M | -4.19M | 12.54M | 11.37M | 3.00M | -4.84M | 5.09M | 2.90M | 1.43M | -144.40M | 0.57M | 1.01M | -7.57M |
|
Income towards Parent Company
|
| 17.48M | 14.72M | 17.44M | 8.17M | -49.85M | -71.13M | 15.19M | 12.83M | 75.93M | 29.41M | 27.83M | 23.15M | 23.11M | 24.53M | -4.19M | 12.54M | 11.37M | 3.00M | -4.84M | 5.09M | 2.90M | 1.43M | -144.40M | 0.57M | 1.01M | -7.57M |
|
Preferred Dividend Payments
|
| | | | 40.48M | 0.21M | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| 17.48M | 14.72M | 17.44M | 15.23M | -50.02M | -71.13M | 15.20M | 12.86M | 75.97M | 29.41M | 27.84M | 23.15M | 23.13M | 24.53M | -4.19M | 12.54M | 11.37M | 3.00M | -4.84M | 5.09M | 2.90M | 1.43M | -144.40M | 0.57M | 1.01M | -7.57M |
|
EPS (Basic)
|
| -0.19 | -1.25 | 0.46 | 0.40 | -1.01 | -0.62 | 0.18 | 0.10 | 0.60 | 0.23 | 0.22 | 0.18 | 0.18 | 0.19 | -0.03 | 0.10 | 0.09 | 0.02 | -0.04 | 0.04 | 0.02 | 0.01 | -1.21 | 0.01 | 0.01 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| -0.19 | -1.25 | -1.19 | 0.16 | -1.01 | -0.62 | 0.47 | 0.10 | 0.60 | 0.23 | 0.22 | 0.18 | 0.18 | 0.19 | -0.03 | 0.10 | 0.09 | 0.02 | -0.04 | 0.04 | 0.02 | 0.01 | -1.21 | 0.01 | 0.01 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
37.63M | 37.63M | 37.63M | 37.63M | 37.63M | 49.55M | 115.19M | 82.91M | 126.80M | 126.52M | 126.41M | 126.35M | 126.22M | 126.22M | 126.23M | 126.11M | 123.12M | 121.88M | 121.32M | 120.83M | 118.93M | 119.21M | 119.25M | 119.18M | 119.45M | 119.16M | 118.83M |
|
Shares Outstanding (Diluted Average)
|
| | | 37.63M | 51.91M | 49.55M | 115.19M | 82.91M | 126.84M | 126.55M | 126.45M | 126.39M | 126.22M | 126.22M | 126.23M | 126.26M | 123.42M | 122.46M | 122.07M | 121.47M | 119.42M | 119.39M | 119.48M | 119.18M | 119.63M | 119.64M | 118.83M |
|
EBITDA
|
| 17.58M | 14.82M | 17.36M | 8.93M | 3.95M | 19.55M | 24.29M | 29.45M | 44.88M | 40.74M | 35.23M | 32.24M | 32.81M | 27.79M | 4.77M | 17.10M | 15.72M | 4.54M | -8.28M | 7.32M | 3.99M | 1.87M | -78.56M | 0.76M | 1.18M | -7.70M |
|
Interest Expenses
|
| 0.08M | 0.07M | 0.08M | 0.76M | 3.64M | 3.57M | 3.62M | 3.29M | 1.12M | 0.96M | 0.49M | 0.80M | 1.12M | 1.61M | 2.30M | 2.39M | 2.65M | 2.80M | 2.82M | 2.77M | 2.74M | 2.96M | 2.85M | 2.59M | 2.42M | 2.43M |
|
Shares Outstanding
|
37.63M | 37.63M | 37.63M | 37.63M | 37.63M | 91.85M | 126.92M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | 128.20M | | | | | | | | |
|
Tax Rate
|
| 0.12 | 0.28 | 0.16 | 0.13 | -2.89 | -5.99 | 7.32 | 25.96 | 23.48 | 26.13 | 20.01 | 26.41 | 27.12 | 6.61 | 202.07 | 25.25 | 26.69 | 33.78 | 39.18 | 32.39 | 33.13 | 32.94 | -83.73 | 14.86 | 8.98 | 0.21 |