|
Revenue
|
5.12M | 10.27M | 9.09M | 14.80M | 19.15M | 25.37M | 34.70M | 45.39M | 63.56M | 84.59M | 101.31M | 119.80M | 144.80M | 172.55M | 172.08M | 179.69M |
|
Cost of Revenue
|
0.93M | 2.41M | 3.45M | 5.85M | 6.84M | 6.46M | 10.94M | 14.48M | 19.25M | 24.55M | 27.65M | 32.50M | 38.84M | 40.55M | 40.77M | 41.52M |
|
Gross Profit
|
4.19M | 7.86M | 5.64M | 8.95M | 12.31M | 18.91M | 23.76M | 30.91M | 44.30M | 60.04M | 73.66M | 87.30M | 105.96M | 132.00M | 131.31M | 138.18M |
|
Research & Development
|
2.00M | 3.00M | 6.66M | 6.79M | 6.02M | 5.58M | 7.79M | 10.43M | 18.12M | 21.87M | 22.86M | 28.04M | 30.19M | 28.99M | 34.64M | 35.28M |
|
Selling, General & Administrative
|
1.62M | 3.43M | 5.60M | 7.85M | 9.55M | 7.60M | 8.57M | 11.31M | 17.07M | 19.86M | 22.28M | 22.49M | 26.59M | 43.34M | 52.99M | 44.33M |
|
Restructuring Costs
|
| | | | | 1.37M | 2.18M | 2.36M | 8.24M | 7.56M | -0.11M | | 15.17M | 19.05M | 15.29M | 14.14M |
|
Other Operating Expenses
|
1.88M | 3.58M | 4.71M | 7.46M | 8.98M | 8.93M | 14.33M | 18.52M | 27.94M | 39.88M | 47.41M | 55.99M | 60.65M | 65.62M | 66.93M | 69.14M |
|
Operating Expenses
|
5.50M | 10.01M | 16.97M | 22.10M | 24.56M | 23.48M | 32.88M | 42.62M | 71.36M | 89.18M | 92.44M | 106.52M | 132.60M | 156.99M | 169.85M | 162.90M |
|
Operating Income
|
-0.38M | 0.26M | -7.88M | -7.30M | -5.41M | 1.89M | 1.82M | 2.77M | -7.81M | -4.59M | 8.87M | 13.28M | 12.20M | 15.56M | 2.23M | 16.79M |
|
EBIT
|
-0.38M | 0.26M | -7.88M | -7.30M | -5.41M | 1.89M | 1.82M | 2.77M | -7.81M | -4.59M | 8.87M | 13.28M | 12.20M | 15.56M | 2.23M | 16.79M |
|
Interest & Investment Income
|
| | | 0.03M | 0.12M | 0.09M | | | | | | | | | | |
|
Other Non Operating Income
|
-0.30M | -0.38M | 0.81M | 0.55M | 0.41M | 0.18M | 1.14M | | | | | | | | | |
|
Non Operating Income
|
-0.30M | -0.38M | 0.04M | 0.02M | 0.12M | 0.09M | 0.13M | 0.40M | -0.94M | 0.60M | 0.54M | 0.65M | -0.37M | 3.84M | 6.12M | 4.60M |
|
EBT
|
-0.68M | -0.12M | -7.84M | -7.27M | -5.29M | 1.98M | 1.96M | 3.17M | -8.74M | -3.99M | 9.41M | 8.80M | 3.60M | 10.34M | -0.91M | 11.61M |
|
Tax Provisions
|
0.00M | 0.00M | -0.00M | 0.00M | 0.00M | -0.54M | -0.00M | -10.92M | 3.07M | -3.26M | 1.59M | 0.82M | -0.09M | 2.31M | -4.19M | 2.81M |
|
Profit After Tax
|
-0.68M | -0.13M | -7.84M | -7.28M | -5.29M | 2.53M | 1.96M | 14.09M | -11.81M | -0.72M | 7.81M | 7.98M | 3.69M | 8.03M | 3.28M | 8.80M |
|
Income from Continuing Operations
|
-0.68M | -0.13M | -7.84M | -7.28M | -5.29M | 2.53M | 1.96M | 14.09M | -11.81M | -0.72M | 7.81M | 7.98M | 3.69M | 8.03M | 3.28M | 8.80M |
|
Consolidated Net Income
|
-0.68M | -0.13M | -7.84M | -7.28M | -5.29M | 2.53M | 1.96M | 14.09M | -11.81M | -0.72M | 7.81M | 7.98M | 3.69M | 8.03M | 3.28M | 8.80M |
|
Income towards Parent Company
|
-0.68M | -0.13M | -7.84M | -7.28M | -5.29M | 2.53M | 1.96M | 14.09M | -11.81M | -0.72M | 7.81M | 7.98M | 3.69M | 8.03M | 3.28M | 8.80M |
|
Net Income towards Common Stockholders
|
-0.68M | -0.13M | -7.84M | -7.28M | -5.29M | 2.53M | 1.96M | 14.09M | -11.81M | -0.72M | 7.81M | 7.98M | 3.69M | 8.03M | 3.28M | 8.80M |
|
EPS (Basic)
|
-0.04 | -0.01 | -0.31 | -0.26 | -0.17 | 0.08 | 0.06 | 0.43 | -0.33 | -0.02 | 0.19 | 0.18 | 0.08 | 0.18 | 0.07 | 0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.26 | -0.17 | 0.08 | 0.06 | 0.40 | -0.33 | -0.02 | 0.18 | 0.18 | 0.08 | 0.17 | 0.07 | 0.19 |
|
Shares Outstanding (Weighted Average)
|
17.42M | 23.98M | 25.92M | 30.35M | 30.50M | 30.99M | 32.73M | 33.59M | 37.80M | 40.18M | 42.52M | 44.02M | 44.35M | 45.59M | 44.92M | 45.65M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 31.66M | 34.86M | 36.25M | 35.81M | 41.63M | 42.53M | 45.08M | 45.78M | 46.46M | 47.47M | 46.93M |
|
EBITDA
|
-0.38M | -0.13M | -7.83M | -7.27M | -5.30M | 2.53M | 1.92M | 14.28M | -12.54M | -4.20M | 11.55M | 7.36M | -23.58M | 22.01M | 15.21M | 11.68M |
|
Interest Expenses
|
0.30M | 0.39M | 0.01M | 0.01M | 0.01M | | | | | | | 5.13M | 8.23M | 9.06M | 9.26M | 9.78M |
|
Tax Rate
|
| | 0.05% | | | | | | | 81.85% | 16.95% | 9.36% | | 22.38% | | 24.23% |