|
Revenue
|
0.82M | 1.62M | 1.40M | 2.87M | 2.95M | 3.04M | 3.52M | 1.19M | 3.16M | 1.22M | 3.31M | 3.22M | 3.88M | 4.39M | 4.46M | 4.48M | 4.66M | 5.54M | 5.39M | 5.67M | 6.44M | 7.87M | 7.40M | 8.52M | 9.11M | 9.67M | 9.27M | 11.42M | 11.80M | 12.90M | 12.14M | 14.28M | 16.11M | 21.04M | 17.68M | 19.98M | 21.91M | 25.02M | 22.07M | 23.19M | 25.41M | 30.64M | 25.98M | 28.77M | 31.78M | 33.27M | 32.47M | 33.51M | 39.20M | 39.63M | 45.70M | 46.12M | 43.07M | 37.66M | 36.92M | 46.97M | 44.98M | 43.22M | 37.25M | 51.93M | 45.73M | 44.78M |
|
Cost of Revenue
|
0.22M | 0.31M | 0.40M | 0.56M | 0.67M | 0.78M | 0.85M | 0.71M | 1.08M | 0.81M | 0.34M | 0.42M | 0.47M | 0.38M | 0.57M | 0.45M | 0.61M | 0.52M | 0.50M | 0.56M | 0.59M | 0.82M | 2.46M | 2.55M | 2.94M | 0.94M | 0.89M | 0.83M | 1.18M | 1.14M | 1.62M | 1.72M | 2.68M | 2.67M | 2.88M | 2.99M | 3.17M | 3.23M | 2.93M | 3.19M | 3.50M | 3.58M | 4.14M | 3.79M | 3.41M | 3.20M | 4.56M | 4.45M | 5.78M | 5.22M | 9.52M | 9.62M | 10.30M | 6.27M | 9.86M | 11.02M | 10.35M | 9.54M | 9.70M | 10.54M | 11.13M | 10.15M |
|
Gross Profit
|
0.60M | 1.31M | 1.00M | 2.30M | 2.29M | 2.26M | 2.67M | 0.48M | 2.08M | 0.41M | 2.97M | 2.81M | 3.41M | 4.01M | 3.89M | 4.03M | 4.05M | 5.02M | 4.89M | 5.11M | 5.85M | 7.04M | 4.94M | 5.97M | 6.17M | 8.73M | 8.38M | 10.59M | 10.62M | 11.77M | 10.52M | 12.56M | 13.43M | 18.36M | 14.80M | 16.99M | 18.74M | 21.79M | 19.13M | 20.01M | 21.92M | 27.06M | 21.84M | 24.98M | 28.37M | 30.07M | 27.92M | 29.06M | 33.41M | 34.41M | 36.19M | 36.50M | 32.77M | 31.38M | 27.06M | 35.95M | 34.62M | 33.68M | 27.56M | 41.39M | 34.60M | 34.62M |
|
Research & Development
|
0.49M | 0.50M | 0.59M | 0.64M | 0.74M | 1.03M | 1.18M | 1.73M | 2.12M | 1.64M | 1.40M | 1.64M | 1.98M | 1.77M | 1.53M | 1.63M | 1.59M | 1.27M | 1.16M | 1.39M | 1.35M | 1.68M | 1.71M | 1.81M | 1.94M | 2.33M | 2.45M | 2.40M | 2.65M | 2.93M | 3.28M | 3.50M | 4.16M | 7.18M | 4.49M | 5.29M | 4.66M | 7.43M | 5.29M | 5.58M | 5.89M | 6.09M | 6.17M | 6.69M | 6.95M | 8.24M | 6.41M | 7.09M | 8.41M | 8.28M | 7.67M | 7.37M | 7.46M | 6.48M | 8.87M | 9.71M | 9.98M | 6.07M | 8.32M | 9.77M | 8.96M | 8.23M |
|
Selling, General & Administrative
|
0.46M | 0.33M | 0.62M | 0.83M | 0.78M | 1.19M | 1.16M | 1.30M | 1.63M | 1.51M | 1.67M | 2.15M | 2.03M | 2.00M | 2.00M | 2.67M | 2.30M | 2.59M | 2.16M | 1.81M | 1.80M | 1.90M | 2.09M | 2.26M | 2.18M | 2.04M | 2.24M | 2.74M | 3.36M | 2.96M | 3.52M | 3.77M | 3.24M | 6.54M | 5.84M | 4.83M | 5.07M | 4.12M | 5.29M | 5.21M | 5.88M | 5.90M | 5.06M | 5.72M | 5.63M | 6.08M | 5.96M | 6.07M | 6.59M | 7.96M | 8.48M | 10.06M | 11.59M | 13.21M | 15.54M | 14.94M | 12.60M | 9.91M | 11.90M | 10.10M | 11.25M | 11.08M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | 0.74M | 0.55M | 0.54M | 0.54M | 0.56M | 0.54M | 0.52M | 0.52M | 0.63M | 0.69M | 1.26M | 1.20M | 3.15M | 2.62M | 1.83M | 1.77M | 3.21M | 2.20M | 1.61M | 1.58M | 1.70M | -5.00M | 1.69M | 1.66M | 2.22M | -5.58M | | 4.00M | 4.49M | 4.39M | 4.82M | 4.27M | 6.21M | 3.74M | 3.98M | 3.85M | 3.75M | 3.71M | 3.66M | 3.60M | 3.56M | 3.33M |
|
Other Operating Expenses
|
0.43M | 0.52M | 0.61M | 0.82M | 1.11M | 1.05M | 1.15M | 1.02M | 1.44M | 1.10M | 1.26M | 1.42M | 1.46M | 1.71M | 1.85M | 1.95M | -2.38M | 1.23M | 1.44M | 1.43M | 1.02M | 1.95M | 3.40M | 3.27M | 3.73M | 2.98M | 4.73M | 4.53M | 4.67M | 4.59M | 6.39M | 7.07M | 8.42M | 6.07M | 10.09M | 9.74M | 11.86M | 6.74M | 9.58M | 9.76M | 10.51M | 17.57M | 11.52M | 12.32M | 11.54M | 20.60M | 15.27M | 13.66M | 18.81M | 15.19M | 16.36M | 15.73M | 16.02M | 17.50M | 15.44M | 17.77M | 17.91M | 15.82M | 16.45M | 17.10M | 18.15M | 17.45M |
|
Operating Expenses
|
1.38M | 1.35M | 1.82M | 2.30M | 2.63M | 3.26M | 3.50M | 4.05M | 5.18M | 4.24M | 4.34M | 5.21M | 5.47M | 5.49M | 5.37M | 6.25M | 5.70M | 5.09M | 4.76M | 4.63M | 5.54M | 6.08M | 7.75M | 7.89M | 8.41M | 7.89M | 9.94M | 10.20M | 11.31M | 11.17M | 14.45M | 15.54M | 18.97M | 22.40M | 22.24M | 21.63M | 24.82M | 20.49M | 21.77M | 22.13M | 23.98M | 24.57M | 24.44M | 26.39M | 26.35M | 29.35M | 27.64M | 30.83M | 38.30M | 35.83M | 37.33M | 37.44M | 41.28M | 40.94M | 43.83M | 46.27M | 44.24M | 35.51M | 40.33M | 40.56M | 41.92M | 40.09M |
|
Operating Income
|
-0.56M | 0.27M | -0.42M | 0.57M | 0.33M | -0.22M | 0.02M | -2.86M | -2.02M | -3.03M | -1.37M | -2.40M | -2.06M | -1.48M | -1.48M | -2.21M | -1.65M | -0.07M | 0.13M | 0.49M | 0.31M | 0.96M | -0.34M | 0.63M | 0.69M | 0.84M | -0.67M | 1.22M | 0.48M | 1.73M | -2.31M | -1.26M | -2.86M | -1.37M | -4.56M | -1.65M | -2.91M | 4.53M | 0.30M | 1.06M | 1.43M | 6.07M | 1.54M | 2.38M | 5.43M | 3.92M | 4.83M | 2.68M | 0.89M | 3.80M | 8.37M | 8.69M | 1.79M | -3.29M | -6.92M | 0.70M | 0.73M | 7.71M | -3.07M | 11.37M | 3.81M | 4.69M |
|
EBIT
|
-0.56M | 0.27M | -0.42M | 0.57M | 0.33M | -0.22M | 0.02M | -2.86M | -2.02M | -3.03M | -1.37M | -2.40M | -2.06M | -1.48M | -1.48M | -2.21M | -1.65M | -0.07M | 0.13M | 0.49M | 0.31M | 0.96M | -0.34M | 0.63M | 0.69M | 0.84M | -0.67M | 1.22M | 0.48M | 1.73M | -2.31M | -1.26M | -2.86M | -1.37M | -4.56M | -1.65M | -2.91M | 4.53M | 0.30M | 1.06M | 1.43M | 6.07M | 1.54M | 2.38M | 5.43M | 3.92M | 4.83M | 2.68M | 0.89M | 3.80M | 8.37M | 8.69M | 1.79M | -3.29M | -6.92M | 0.70M | 0.73M | 7.71M | -3.07M | 11.37M | 3.81M | 4.69M |
|
Interest & Investment Income
|
547.00 | | | | 0.00M | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.07M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -0.38M | 696.00 | 0.00M | 0.00M | 0.07M | 0.07M | 0.07M | 0.59M | 0.01M | 0.01M | 0.01M | 0.52M | 0.02M | 0.02M | 0.02M | 0.36M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.09M | -0.09M | -0.38M | 527.00 | -377.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.07M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.02M | 0.07M | 0.07M | 0.15M | 0.12M | 0.19M | 0.20M | -1.35M | 0.02M | 0.01M | 0.14M | 0.10M | 0.35M | 0.30M | 0.03M | 0.14M | 0.06M | 0.10M | 0.37M | 0.08M | 0.11M | 0.14M | -0.23M | 0.09M | -0.36M | 0.34M | 0.45M | 0.93M | 2.12M | 1.64M | 1.19M | 1.44M | 1.85M | 0.56M | 1.11M | 1.80M | 1.12M |
|
EBT
|
-0.65M | 0.18M | -0.80M | 0.57M | 0.33M | -0.22M | 0.03M | -2.85M | -2.01M | -3.01M | -1.36M | -2.39M | -2.05M | -1.47M | -1.47M | -2.19M | -1.63M | 0.00M | 0.15M | 0.51M | 0.34M | 0.99M | -0.31M | 0.66M | 0.74M | 0.86M | -0.61M | 1.29M | 0.63M | 1.85M | -2.12M | -1.06M | -4.21M | -1.34M | -4.55M | -1.51M | -2.81M | 4.88M | 0.60M | 1.10M | 1.58M | 6.13M | 1.63M | 1.44M | 3.29M | 2.44M | 2.96M | 0.41M | -1.09M | 1.33M | 6.57M | 6.98M | 0.35M | -3.57M | -7.54M | -0.41M | -0.16M | 7.20M | -4.91M | 10.07M | 3.15M | 3.31M |
|
Tax Provisions
|
| | 0.00M | 800.00 | | 0.00M | 0.00M | -0.00M | | -0.00M | | | | 276.00 | 961.00 | 0.00M | 95.00 | -226.00 | 0.00M | | -0.58M | 0.03M | 0.02M | 0.08M | | -0.10M | | 0.07M | 0.02M | -11.01M | 3.61M | 0.10M | -1.43M | 0.78M | -1.35M | -0.79M | -2.71M | 1.60M | 0.04M | 0.19M | 0.23M | 1.14M | -0.53M | 0.42M | 0.30M | 0.64M | -0.17M | -0.02M | -0.88M | 0.98M | 1.85M | 1.81M | 0.80M | -2.12M | -1.74M | -0.70M | -0.40M | -1.37M | -0.30M | 0.92M | 0.75M | 1.41M |
|
Profit After Tax
|
-0.65M | 0.18M | -0.80M | 0.57M | 0.33M | -0.22M | 0.03M | -2.85M | -2.01M | -3.01M | -1.36M | -2.39M | -2.05M | -1.47M | -1.47M | -2.19M | -1.63M | 0.00M | 0.15M | 0.51M | 0.92M | 0.95M | -0.32M | 0.58M | 0.74M | 0.96M | -0.61M | 1.22M | 0.62M | 12.87M | -5.74M | -1.16M | -2.78M | -2.13M | -3.19M | -0.72M | -0.10M | 3.28M | 0.56M | 0.91M | 1.35M | 5.00M | 2.17M | 1.02M | 2.98M | 1.81M | 3.12M | 0.43M | -0.21M | 0.35M | 4.73M | 5.17M | -0.43M | -1.44M | -5.79M | 0.28M | 0.22M | 8.57M | -4.61M | 9.15M | 2.40M | 1.86M |
|
Income from Continuing Operations
|
-0.65M | 0.18M | -0.80M | 0.57M | 0.33M | -0.22M | 0.03M | -2.85M | -2.01M | -3.01M | -1.36M | -2.39M | -2.05M | -1.47M | -1.47M | -2.19M | -1.63M | 0.00M | 0.15M | 0.51M | 0.92M | 0.95M | -0.32M | 0.58M | 0.74M | 0.96M | -0.61M | 1.22M | 0.62M | 12.87M | -5.74M | -1.16M | -2.78M | -2.13M | -3.19M | -0.72M | -0.10M | 3.28M | 0.56M | 0.91M | 1.35M | 5.00M | 2.17M | 1.02M | 2.98M | 1.81M | 3.12M | 0.43M | -0.21M | 0.35M | 4.73M | 5.17M | -0.45M | -1.44M | -5.79M | 0.28M | 0.24M | 8.57M | -4.61M | 9.15M | 2.40M | 1.89M |
|
Consolidated Net Income
|
-0.65M | 0.18M | -0.80M | 0.57M | 0.33M | -0.22M | 0.03M | -2.85M | -2.01M | -3.01M | -1.36M | -2.39M | -2.05M | -1.47M | -1.47M | -2.19M | -1.63M | 0.00M | 0.15M | 0.51M | 0.92M | 0.95M | -0.32M | 0.58M | 0.74M | 0.96M | -0.61M | 1.22M | 0.62M | 12.87M | -5.74M | -1.16M | -2.78M | -2.13M | -3.19M | -0.72M | -0.10M | 3.28M | 0.56M | 0.91M | 1.35M | 5.00M | 2.17M | 1.02M | 2.98M | 1.81M | 3.12M | 0.43M | -0.21M | 0.35M | 4.73M | 5.17M | -0.45M | -1.44M | -5.79M | 0.28M | 0.24M | 8.57M | -4.61M | 9.15M | 2.40M | 1.89M |
|
Income towards Parent Company
|
-0.65M | 0.18M | -0.80M | 0.57M | 0.33M | -0.22M | 0.03M | -2.85M | -2.01M | -3.01M | -1.36M | -2.39M | -2.05M | -1.47M | -1.47M | -2.19M | -1.63M | 0.00M | 0.15M | 0.51M | 0.92M | 0.95M | -0.32M | 0.58M | 0.74M | 0.96M | -0.61M | 1.22M | 0.62M | 12.87M | -5.74M | -1.16M | -2.78M | -2.13M | -3.19M | -0.72M | -0.10M | 3.28M | 0.56M | 0.91M | 1.35M | 5.00M | 2.17M | 1.02M | 2.98M | 1.81M | 3.12M | 0.43M | -0.21M | 0.35M | 4.73M | 5.17M | -0.45M | -1.44M | -5.79M | 0.28M | 0.24M | 8.57M | -4.61M | 9.15M | 2.40M | 1.89M |
|
Net Income towards Common Stockholders
|
-0.65M | 0.18M | -0.80M | 0.57M | 0.33M | -0.22M | 0.03M | -2.85M | -2.01M | -3.01M | -1.36M | -2.39M | -2.05M | -1.47M | -1.47M | -2.19M | -1.63M | 0.00M | 0.15M | 0.51M | 0.92M | 0.95M | -0.32M | 0.58M | 0.74M | 0.96M | -0.61M | 1.22M | 0.62M | 12.87M | -5.74M | -1.16M | -2.78M | -2.13M | -3.19M | -0.72M | -0.10M | 3.28M | 0.56M | 0.91M | 1.35M | 5.00M | 2.17M | 1.02M | 2.98M | 1.81M | 3.12M | 0.43M | -0.21M | 0.35M | 4.73M | 5.17M | -0.45M | -1.44M | -5.79M | 0.28M | 0.24M | 8.57M | -4.61M | 9.15M | 2.40M | 1.89M |
|
EPS (Basic)
|
-0.04 | 0.01 | -0.04 | 0.03 | 0.01 | -0.01 | 0.00 | -0.11 | -0.08 | -0.12 | -0.05 | -0.09 | -0.08 | -0.05 | -0.05 | -0.07 | -0.05 | 0.00 | 0.00 | 0.02 | 0.03 | 0.03 | -0.01 | 0.02 | 0.02 | 0.03 | -0.02 | 0.04 | 0.02 | 0.38 | -0.17 | -0.03 | -0.08 | -0.06 | -0.08 | -0.02 | 0.00 | 0.08 | 0.01 | 0.02 | 0.03 | 0.12 | 0.05 | 0.02 | 0.07 | 0.04 | 0.07 | 0.01 | 0.00 | 0.01 | 0.11 | 0.11 | -0.01 | -0.03 | -0.13 | 0.01 | 0.01 | 0.18 | -0.10 | 0.20 | 0.05 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.04 | | -0.04 | 0.02 | 0.01 | | 0.00 | -0.11 | -0.08 | | -0.05 | -0.09 | -0.08 | -0.05 | -0.05 | -0.07 | -0.05 | | 0.00 | 0.02 | 0.03 | 0.03 | -0.01 | 0.02 | 0.02 | 0.03 | -0.02 | 0.03 | 0.02 | 0.35 | -0.17 | -0.17 | -0.08 | -0.06 | -0.08 | -0.02 | 0.00 | 0.08 | 0.01 | 0.02 | 0.03 | 0.12 | 0.05 | 0.02 | 0.07 | 0.04 | 0.07 | 0.01 | 0.00 | 0.01 | 0.10 | 0.11 | -0.01 | -0.03 | -0.13 | 0.01 | 0.00 | 0.18 | -0.10 | 0.20 | 0.05 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
16.77M | 17.42M | 18.32M | 20.51M | 23.47M | 23.98M | 24.53M | 24.68M | 25.55M | 25.92M | 26.04M | 26.09M | 27.04M | 30.35M | 30.43M | 30.43M | 30.48M | 30.50M | 30.65M | 30.65M | 30.73M | 30.99M | 31.86M | 32.00M | 32.21M | 32.73M | 33.08M | 33.27M | 33.37M | 33.59M | 34.77M | 34.90M | 35.06M | 37.80M | 38.56M | 38.73M | 39.85M | 40.18M | 40.86M | 41.16M | 41.16M | 42.52M | 42.52M | 42.69M | 43.05M | 44.02M | 44.62M | 44.30M | 44.68M | 44.35M | 44.68M | 44.68M | 44.68M | 45.59M | 45.59M | 46.79M | 46.79M | 44.92M | 44.92M | 45.24M | 45.56M | 45.65M |
|
Shares Outstanding (Diluted Average)
|
16.87M | | 18.85M | 23.24M | 24.82M | | 27.82M | 25.01M | 25.61M | | 26.02M | | | | 30.40M | 30.45M | 30.48M | | 31.17M | 31.32M | 31.65M | 31.66M | 31.09M | 33.13M | 34.53M | 34.86M | 32.38M | 34.81M | 35.61M | 36.25M | 34.21M | 34.98M | 36.19M | 35.81M | 38.25M | 38.93M | 39.94M | 41.63M | 41.83M | 42.03M | 42.43M | 42.53M | 43.90M | 44.55M | 45.19M | 45.08M | 46.16M | 46.10M | 45.22M | 45.78M | 45.63M | 45.93M | 46.47M | 46.46M | 46.29M | 48.04M | 48.31M | 47.47M | 45.20M | 46.61M | 46.85M | 46.93M |
|
EBITDA
|
-0.56M | 0.27M | -0.42M | 0.57M | 0.33M | -0.22M | 0.02M | -2.86M | -2.02M | -3.03M | -1.37M | -2.40M | -2.06M | -1.48M | -1.47M | -2.19M | -1.64M | -0.01M | 0.14M | 0.50M | 0.92M | 0.97M | -0.47M | 0.61M | 0.80M | 0.99M | -1.00M | 1.29M | 0.93M | 13.06M | -5.61M | -0.77M | -3.68M | -2.48M | -4.00M | -1.91M | 0.72M | 0.99M | 1.81M | -0.10M | 2.58M | 7.26M | 4.87M | -1.76M | 3.74M | 0.50M | 1.59M | -2.25M | -12.90M | -10.01M | 17.78M | 8.49M | 1.91M | -6.18M | 0.85M | -1.73M | -0.06M | 16.14M | -15.26M | 14.15M | 12.69M | 0.11M |
|
Interest Expenses
|
0.09M | 0.09M | 0.38M | 169.00 | 0.00M | 0.00M | 0.07M | 0.06M | 0.06M | -0.18M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | 1.32M | 2.22M | 1.59M | 2.01M | 2.04M | 2.08M | 2.11M | 2.14M | 2.16M | 2.36M | 2.40M | 2.26M | 2.30M | 2.33M | 2.36M | 2.40M | 2.41M | 2.47M | 2.50M |
|
Tax Rate
|
| | | 0.14% | | | 15.00% | 0.13% | | 0.16% | | | | | | | | | 2.01% | | | 3.24% | | 11.95% | | | | 5.73% | 2.69% | | | | 33.93% | | 29.81% | 52.58% | 96.48% | 32.73% | 6.82% | 17.15% | 14.63% | 18.51% | | 29.04% | 9.24% | 26.06% | | | 80.37% | 73.60% | 28.09% | 25.91% | | 59.52% | 23.14% | | | | 6.11% | 9.10% | 23.82% | 42.75% |