|
Revenue
|
55.17M | 71.36M | 112.83M | 104.69M | 92.11M | 83.15M | 51.82M | 41.00M | 48.28M | 42.94M | 29.92M | 21.21M | 23.11M | 25.01M | 36.51M | 46.86M |
|
Cost of Revenue
|
37.05M | 44.72M | 55.08M | 67.27M | 60.09M | 59.89M | 49.15M | 48.41M | 42.19M | 31.20M | 16.96M | 13.91M | 17.09M | 15.06M | 20.54M | 25.90M |
|
Gross Profit
|
18.12M | 26.64M | 57.75M | 37.41M | 32.02M | 23.25M | 2.67M | -7.41M | 6.08M | 11.74M | 12.95M | 7.31M | 6.02M | 9.95M | 15.97M | 20.97M |
|
Depreciation & Amortization - Total
|
17.71M | 21.35M | 27.40M | 33.41M | 29.41M | 34.40M | 29.46M | 25.75M | | | | | 0.93M | 0.47M | 0.38M | 0.31M |
|
Research & Development
|
| | | | | | 0.93M | 0.97M | 1.50M | 1.16M | 1.85M | 3.00M | 3.60M | 1.37M | 2.13M | 1.91M |
|
Selling, General & Administrative
|
14.98M | 16.75M | 21.35M | 22.54M | 23.67M | 24.96M | 18.04M | 19.75M | 19.66M | 20.91M | 14.14M | 12.65M | 14.76M | 12.88M | 12.14M | 11.29M |
|
Other Operating Expenses
|
-15.44M | -18.39M | -25.55M | -32.43M | -26.87M | -9.68M | -38.99M | -22.60M | 4.63M | -5.41M | 3.25M | 5.99M | 1.27M | 0.87M | 0.80M | 0.64M |
|
Operating Expenses
|
17.25M | 19.72M | 23.21M | 23.51M | 26.21M | 30.00M | 29.43M | 23.88M | 25.79M | 24.76M | 19.24M | 21.64M | 20.57M | 15.60M | 15.45M | 14.15M |
|
Operating Income
|
0.87M | 6.92M | 34.54M | 13.90M | 5.80M | -6.75M | -26.76M | -31.29M | -19.71M | -13.02M | -6.29M | -14.33M | -14.54M | -5.65M | 0.52M | 6.82M |
|
EBIT
|
0.87M | 6.92M | 34.54M | 13.90M | 5.80M | -6.75M | -26.76M | -31.29M | -19.71M | -13.02M | -6.29M | -14.33M | -14.54M | -5.65M | 0.52M | 6.82M |
|
Interest & Investment Income
|
0.21M | 0.28M | 0.34M | 0.54M | 0.30M | 0.23M | 0.01M | 0.01M | | | | | | | | |
|
Other Non Operating Income
|
0.18M | 1.30M | 0.18M | -0.39M | 0.23M | -2.77M | -0.27M | 0.59M | -0.50M | -0.02M | 0.10M | 0.86M | 0.93M | 0.26M | 0.35M | 0.24M |
|
Non Operating Income
|
-0.23M | -0.96M | -2.57M | -3.09M | -1.88M | -3.44M | -1.00M | 0.59M | -0.50M | -6.57M | 0.10M | 0.86M | 0.93M | -6.09M | -0.28M | -0.43M |
|
EBT
|
0.64M | 6.79M | 34.33M | 13.52M | 10.35M | -10.19M | -27.76M | -31.34M | -20.16M | -19.59M | -6.19M | -13.47M | -13.62M | -9.11M | 8.31M | 13.11M |
|
Tax Provisions
|
0.12M | 2.06M | 10.29M | -3.53M | 3.46M | 2.07M | 10.98M | 1.81M | 0.91M | 0.25M | 0.35M | 0.54M | 0.07M | 0.76M | 1.49M | 1.98M |
|
Profit After Tax
|
0.52M | 4.73M | 24.32M | 17.05M | 4.77M | -9.19M | -38.74M | -33.15M | -21.07M | -19.84M | -11.29M | -20.31M | -15.09M | -8.83M | -1.10M | 5.07M |
|
Income from Continuing Operations
|
0.52M | 4.73M | 24.04M | 17.05M | 6.89M | -12.26M | -38.74M | -33.15M | -21.07M | -19.84M | -6.54M | -14.00M | -13.69M | -9.87M | 6.82M | 11.12M |
|
Consolidated Net Income
|
0.52M | 4.73M | 24.04M | 17.05M | 6.89M | -12.26M | -38.74M | -33.15M | -21.07M | -19.84M | -4.74M | -6.30M | -1.51M | -2.74M | 1.39M | 11.12M |
|
Income towards Parent Company
|
0.52M | 4.73M | 24.04M | 17.05M | 6.89M | -12.26M | -38.74M | -33.15M | -21.07M | -19.84M | -4.74M | -6.30M | -1.51M | -2.74M | 1.39M | 11.12M |
|
Preferred Dividend Payments
|
| | | | | | | 0.49M | 0.91M | 1.71M | 2.05M | 2.25M | | 2.84M | 2.84M | 2.26M |
|
Net Income towards Common Stockholders
|
0.52M | 4.73M | 24.04M | 17.05M | 6.89M | -9.19M | -38.74M | -33.64M | -21.97M | -21.55M | -13.34M | -22.56M | -17.99M | -12.62M | -3.51M | 17.60M |
|
EPS (Basic)
|
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 | -0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
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 | -0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
0.98M | 0.99M | 1.24M | 1.28M | 1.28M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.22M | 1.29M | 1.38M | 1.38M | 1.41M | 7.97M |
|
Shares Outstanding (Diluted Average)
|
9.96M | 10.18M | 12.07M | 13.24M | 13.18M | 12.48M | 12.04M | 12.07M | 12.08M | 12.11M | 12.14M | 12.52M | 13.77M | 1.41M | 0.00M | 0.00M |
|
EBITDA
|
18.58M | 28.27M | 61.94M | 47.31M | 35.22M | 27.65M | 2.70M | -5.54M | -19.71M | -13.02M | -6.29M | -14.33M | -13.61M | -5.18M | 0.90M | 7.12M |
|
Tax Rate
|
18.62% | 30.39% | 29.99% | | 33.45% | | | | | | | | | | 17.91% | 15.14% |