|
Revenue
|
2.61M | 2.36M | 3.22M | 7.49M | 2.08M | 2.55M | 2.09M | 2.49M | 4.53M | 2.77M | 50.62M | 1.32M | 0.87M | 3.64M | 57.57M | 0.96M | 0.83M | 1.10M | 60.81M | 0.19M | 0.12M | 0.15M | | 0.54M | 1.01M | 1.20M | 1.64M | 1.72M | 2.66M | 3.44M | 4.08M | 3.70M | 4.12M | 4.09M | 6.32M | 2.95M | 2.79M | 3.14M | 3.62M | 1.49M | 1.79M | 1.61M | 1.70M | 1.89M | 3.98M | 2.17M | 1.89M | 1.81M | 2.13M | 2.27M | 3.17M | 3.27M | 3.66M | 3.83M | 3.64M | 1.60M | 3.53M | 2.48M | 2.10M | 1.80M | 2.40M | | 9.78M | | | 0.52M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | 0.02M | 0.02M | 0.04M | 0.17M | 0.13M | 0.02M | 0.04M | | 1.91M | 2.31M | 3.04M | 3.26M | 3.14M | 2.85M | 2.66M | 3.15M | 3.74M | 3.38M | 3.30M | 3.30M | 3.40M | 2.98M | 3.23M | 3.19M | 3.53M | 1.53M | 1.54M | 2.16M | 1.56M | 2.04M | 1.69M | 1.50M | 1.68M | 1.79M | 2.06M | 2.15M | 1.99M | 2.04M | 1.83M | 1.94M | 1.24M | 1.79M | 1.26M | 1.03M | 1.05M | 1.02M | | 4.03M | | | 0.48M |
|
Gross Profit
|
| | | | | | | | | | | | | | | 0.04M | 0.00M | -0.04M | 0.07M | 0.06M | 0.10M | 0.11M | | 0.39M | 0.76M | 0.93M | 1.04M | 1.11M | 2.18M | 2.87M | 3.27M | 3.11M | 3.42M | 3.57M | 5.34M | 2.70M | 2.31M | 2.81M | 3.18M | 1.15M | 1.39M | 1.21M | 1.11M | 1.31M | 1.94M | 1.63M | 1.07M | 1.35M | 1.52M | 1.55M | 1.68M | 1.81M | 1.84M | 2.38M | 1.75M | 1.60M | 1.74M | 1.66M | 1.08M | 1.79M | 1.59M | | 6.48M | | | 0.04M |
|
Research & Development
|
1.36M | 1.44M | 2.00M | 2.53M | | 2.13M | 2.25M | 2.92M | 2.77M | 2.02M | 50.87M | 2.26M | 2.38M | 2.51M | 60.15M | 2.92M | 2.94M | 2.51M | 72.61M | 2.55M | 2.24M | 2.31M | | 1.58M | 1.36M | 1.56M | 1.23M | 0.93M | 0.28M | 0.00M | 0.16M | 0.06M | 0.07M | 0.13M | 0.15M | 0.05M | 0.06M | 0.04M | 0.11M | 0.09M | 0.03M | 0.05M | 0.02M | 0.01M | 0.12M | 0.12M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.07M | 0.01M | 0.02M | 0.00M | -0.00M | 0.02M | 0.01M | 0.00M | 0.01M | | | |
|
Selling, General & Administrative
|
1.58M | 1.19M | 1.31M | 1.53M | | 1.61M | 1.49M | 1.51M | 1.32M | 1.10M | 33.65M | 1.54M | 1.37M | 1.23M | 39.63M | 1.56M | 2.04M | 1.52M | 45.97M | 1.71M | 1.65M | 1.91M | | 1.55M | 1.95M | 1.68M | 2.83M | 1.68M | 1.29M | 2.27M | 1.99M | 3.09M | 1.74M | 2.31M | 1.50M | 1.62M | 1.36M | 1.34M | 1.50M | 1.60M | 1.20M | 1.33M | 1.17M | 1.28M | 1.48M | 1.88M | 1.30M | 1.19M | 1.57M | 1.77M | 2.71M | 2.18M | 1.91M | 0.96M | 2.44M | 1.70M | 1.59M | 1.09M | 1.06M | 2.29M | 1.62M | 1.70M | 1.77M | | | 1.21M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | -0.02M | | | | 1.91M | 2.31M | 3.04M | 3.26M | 3.14M | 2.85M | 2.66M | 3.15M | 3.74M | 3.38M | 3.30M | 3.30M | 3.40M | 2.98M | 3.23M | 3.19M | 3.53M | 1.53M | 1.54M | 2.16M | 1.56M | 1.42M | 1.69M | 1.50M | 1.68M | 1.79M | 2.06M | 2.15M | 1.99M | 2.04M | 1.83M | 8.68M | | | | | -0.90M | | | | | | 0.09M |
|
Operating Expenses
|
2.94M | 2.63M | 3.31M | 4.06M | | 3.74M | 3.73M | 4.43M | 4.09M | 3.12M | 84.53M | 3.81M | 3.75M | 3.75M | 99.78M | 4.49M | 4.98M | 4.04M | 118.57M | 4.24M | 3.89M | 4.22M | | 5.05M | 5.61M | 6.28M | 7.31M | 5.76M | 4.42M | 4.93M | 5.30M | 6.89M | 5.18M | 5.74M | 4.95M | 5.06M | 4.40M | 4.62M | 4.79M | 5.22M | 2.77M | 2.93M | 3.35M | 2.85M | 3.02M | 3.70M | 2.83M | 2.87M | 3.38M | 3.84M | 4.87M | 4.20M | 3.99M | 2.83M | 11.18M | 2.94M | 2.79M | 2.36M | 2.09M | 4.23M | 2.65M | 1.70M | 6.71M | | | 1.30M |
|
Operating Income
|
| | | 7.78M | | -1.19M | -1.65M | -1.95M | 0.44M | -0.35M | -33.90M | -2.48M | -2.88M | -0.11M | -42.21M | -3.49M | -4.15M | -2.98M | -57.70M | -4.08M | -3.79M | -4.11M | | -4.66M | -4.86M | -5.35M | -6.27M | -4.65M | -2.24M | -2.06M | -2.03M | -3.78M | -1.76M | -2.17M | 0.39M | -2.37M | -2.08M | -1.81M | -1.61M | -4.07M | -1.38M | -1.71M | -2.24M | -1.53M | -1.07M | -2.06M | -1.76M | -1.52M | -1.86M | -2.29M | -3.19M | -2.38M | -2.15M | -0.46M | -9.43M | -1.34M | -1.05M | -0.70M | -1.01M | -2.44M | -1.05M | -1.70M | -0.23M | | | -1.26M |
|
EBIT
|
-0.32M | -0.29M | -0.35M | 7.78M | | -1.19M | -1.65M | -1.95M | 0.44M | -0.35M | -33.90M | -2.48M | -2.88M | -0.11M | -42.21M | -3.49M | -4.15M | -2.98M | -57.70M | -4.08M | -3.79M | -4.11M | | -4.66M | -4.86M | -5.35M | -6.27M | -4.65M | -2.24M | -2.06M | -2.03M | -3.78M | -1.76M | -2.17M | 0.39M | -2.37M | -2.08M | -1.81M | -1.61M | -4.07M | -1.38M | -1.71M | -2.24M | -1.53M | -1.07M | -2.06M | -1.76M | -1.52M | -1.86M | -2.29M | -3.19M | -2.38M | -2.15M | -0.46M | -9.43M | -1.34M | -1.05M | -0.70M | -1.01M | -2.44M | -1.05M | -1.70M | -0.23M | | | -1.26M |
|
Non Operating Investment Income
|
| | 3.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | -0.01M | -0.02M | -0.01M | | -0.01M | 0.00M | -0.03M | 3.30M | 0.45M | 1.42M | -0.04M | 0.72M | 3.43M | 1.27M | -0.52M | 0.10M | -0.87M | 1.27M | 0.52M | 0.80M | -0.10M | | 0.03M | -0.02M | 0.14M | -0.16M | -0.39M | -0.02M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | -0.06M | -0.39M | -0.72M | -0.26M | -0.19M | 0.36M | 0.43M | | 0.00M | | | -1.58M | 0.22M | -0.00M | -0.17M | 0.34M | | -0.43M | | 0.06M | -0.48M | -0.07M | -0.01M | -0.10M | | | -0.08M |
|
Non Operating Income
|
| -0.01M | -0.02M | -0.01M | | -0.01M | 0.00M | -0.03M | -0.01M | 0.01M | 1.42M | -0.01M | 0.03M | -0.02M | 1.27M | 1.27M | 0.01M | 0.00M | 1.27M | -0.01M | 0.06M | -0.00M | | -0.01M | -0.02M | -0.03M | 0.08M | -0.04M | -0.02M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | -0.06M | -0.39M | -0.72M | -0.26M | -0.19M | 0.36M | 0.43M | | 0.00M | | | -1.58M | -0.00M | -0.00M | -0.17M | -0.10M | | -0.43M | | 0.06M | -0.48M | -0.07M | | -0.10M | | | -0.08M |
|
EBT
|
-0.32M | -0.29M | -0.11M | 3.42M | | -1.20M | -1.64M | -1.98M | 0.43M | 0.11M | -33.21M | -2.52M | -2.22M | 0.09M | -40.24M | -4.01M | -4.04M | -3.85M | -56.28M | -3.56M | -2.93M | -4.22M | | -4.64M | -4.88M | -5.24M | -4.21M | -5.08M | -2.69M | -3.74M | -1.65M | -4.01M | -1.74M | -2.45M | 0.80M | -2.15M | -1.59M | -1.54M | -1.26M | -4.19M | -2.50M | -0.28M | -2.68M | -1.58M | -4.48M | -3.22M | -1.75M | -1.52M | -1.86M | -2.29M | -0.16M | -0.11M | -2.15M | -0.14M | -8.21M | -1.74M | -2.04M | -1.76M | -4.11M | -2.44M | -1.05M | -1.70M | -0.23M | | | -1.26M |
|
Tax Provisions
|
| | 0.01M | -0.01M | | -0.02M | | 0.01M | 0.00M | 0.01M | 0.07M | 0.01M | 0.01M | 0.01M | 0.07M | 0.00M | 0.01M | 0.00M | 0.08M | 0.08M | 0.01M | | | 0.00M | 0.01M | 0.00M | -0.01M | | 0.00M | | | 0.00M | | | 0.00M | | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | | 0.00M | | 0.00M | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.32M | -0.29M | 0.11M | 3.42M | 1.63M | -1.20M | -1.64M | 30.19M | 0.42M | 0.11M | -33.28M | -2.53M | -2.23M | 0.08M | -40.31M | -4.01M | -4.05M | -3.85M | -56.35M | -3.56M | -2.94M | -4.22M | | -4.64M | -4.89M | -5.24M | -4.20M | -5.08M | -2.69M | -3.74M | -1.65M | -4.01M | -1.74M | -2.45M | 0.79M | -2.15M | -1.59M | -1.54M | -1.27M | -4.19M | -2.50M | -0.28M | -2.69M | -1.58M | -4.48M | -3.22M | -1.75M | -1.52M | -1.86M | -2.29M | -0.16M | -0.11M | -2.15M | -0.14M | -8.21M | -1.74M | -2.04M | -1.76M | -4.11M | -3.21M | -1.58M | -1.85M | -0.37M | | | -1.33M |
|
Income from Continuing Operations
|
-0.32M | -0.29M | -0.12M | 3.43M | | -1.18M | -1.64M | -1.99M | 0.42M | 0.11M | -33.28M | -2.53M | -2.23M | 0.08M | -40.31M | -4.01M | -4.05M | -3.85M | -56.35M | -3.64M | -2.94M | -4.22M | | -4.64M | -4.89M | -5.24M | -4.20M | -5.08M | -2.69M | -3.74M | -1.65M | -4.01M | -1.74M | -2.45M | 0.79M | -2.15M | -1.59M | -1.54M | -1.27M | -4.19M | -2.50M | -0.28M | -2.69M | -1.58M | -4.48M | -3.22M | -1.75M | -1.52M | -1.86M | -2.29M | -0.16M | -0.11M | -2.15M | -0.14M | -8.21M | -1.74M | -2.04M | -1.76M | -4.11M | -2.44M | -1.05M | -1.70M | -0.23M | | | -1.26M |
|
Consolidated Net Income
|
-0.32M | -0.29M | -0.12M | 3.43M | | -1.18M | -1.64M | -1.99M | 0.42M | 0.11M | -33.28M | -2.53M | -2.23M | 0.08M | -40.31M | -4.01M | -4.05M | -3.85M | -56.35M | -3.64M | -2.94M | -4.22M | | -4.64M | -4.89M | -5.24M | -4.20M | -5.08M | -2.69M | -3.74M | -1.65M | -4.01M | -1.74M | -2.45M | 0.79M | -2.15M | -1.59M | -1.54M | -1.27M | -4.19M | -2.50M | -0.28M | -2.69M | -1.58M | -4.48M | -3.22M | -1.75M | -1.52M | -1.86M | -2.29M | -0.16M | -0.11M | -2.15M | -0.14M | -8.21M | -0.39M | -0.31M | -0.40M | -2.79M | -0.12M | | 0.64M | -0.96M | | | 0.04M |
|
Income towards Parent Company
|
-0.32M | -0.29M | -0.12M | 3.43M | | -1.18M | -1.64M | -1.99M | 0.42M | 0.11M | -33.28M | -2.53M | -2.23M | 0.08M | -40.31M | -4.01M | -4.05M | -3.85M | -56.35M | -3.64M | -2.94M | -4.22M | | -4.64M | -4.89M | -5.24M | -4.20M | -5.08M | -2.69M | -3.74M | -1.65M | -4.01M | -1.74M | -2.45M | 0.79M | -2.15M | -1.59M | -1.54M | -1.27M | -4.19M | -2.50M | -0.28M | -2.69M | -1.58M | -4.48M | -3.22M | -1.75M | -1.52M | -1.86M | -2.29M | -0.16M | -0.11M | -2.15M | -0.14M | -8.21M | -0.39M | -0.31M | -0.40M | -2.79M | -0.12M | | 0.64M | -0.96M | | | 0.04M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | | | |
|
Net Income towards Common Stockholders
|
-0.32M | -0.29M | -0.12M | 3.43M | | -1.18M | -1.64M | -1.99M | 0.42M | 0.11M | -33.28M | -2.53M | -2.23M | 0.08M | -40.31M | -4.01M | -4.05M | -3.85M | -56.35M | -3.64M | -2.94M | -4.22M | | -4.64M | -4.89M | -5.24M | -4.20M | -5.08M | -2.69M | -3.74M | -1.65M | -4.01M | -1.74M | -2.45M | 0.79M | -2.15M | -1.59M | -1.54M | -1.27M | -4.19M | -0.00M | -0.28M | -2.69M | -1.58M | -0.00M | -3.22M | -1.75M | -1.52M | -1.86M | -2.29M | -0.89M | -0.11M | -2.15M | -5.79M | -8.21M | -1.74M | -4.03M | -1.76M | -9.44M | -3.59M | -1.58M | -2.22M | -1.21M | | | -1.29M |
|
EPS (Basic)
|
-31.80M | -9.63M | -4.17M | 22.86M | | -0.05 | -0.07 | -0.08 | 0.02 | | -0.14 | -0.09 | -0.08 | | -1.37 | -0.11 | -0.11 | -0.10 | -36.90 | -0.08 | -0.06 | -0.08 | -7.43 | -2.13 | -1.84 | -1.77 | -1.14 | -1.24 | -0.36 | -0.34 | 0.14 | -0.26 | -0.11 | -0.16 | 0.06 | -0.13 | -0.09 | -0.09 | -0.08 | -0.25 | -0.14 | -0.01 | -0.12 | -0.06 | -0.15 | -0.08 | -0.05 | -0.04 | -0.04 | -0.05 | -0.72 | -0.08 | -1.43 | -3.61 | -5.10 | -0.85 | -44.43 | -13.11 | -59.56 | -29.95 | -1.37 | -2.48 | -0.36 | | | -0.23 |
|
EPS (Weighted Average and Diluted)
|
-31.80M | -9.63M | -4.17M | 0.03M | | -0.05 | -0.07 | -24.85M | 0.02 | 0.00 | 0.17M | -0.09 | -0.08 | | | | | -0.10 | | | | | | | | | | | | | | -0.26 | -0.11 | -0.16 | 0.06 | -0.14 | -0.12 | -0.11 | -0.09 | -0.25 | -0.14 | -0.02 | -0.12 | | | -0.08 | -0.03 | | | | | | | | | | | | | -29.95 | -1.37 | -2.48 | | | | -0.23 |
|
Shares Outstanding (Weighted Average)
|
0.01 | 0.03 | 0.03 | 0.15 | 0.07 | 0.12 | 0.19 | 0.08 | | | | | | | 29.45M | 36.76M | 37.27M | 37.47M | 1.53M | 45.34M | 50.77M | 50.82M | 1.99M | 0.00M | 2.65M | 2.96M | 2.78M | 4.09M | 7.41M | 10.91M | 9.41M | 15.28M | 15.31M | 15.32M | 15.32M | 16.41M | 17.09M | 17.09M | 16.92M | 17.09M | 18.61M | 23.10M | 21.64M | 27.98M | 30.38M | 40.04M | 35.08M | 41.78M | 42.56M | 44.92M | 1.25M | 1.43M | 1.51M | 1.60M | 1.61M | 2.04M | 0.09M | 0.13M | 0.12M | 0.12M | 1.16M | 1.16M | 3.40M | 5.31M | 5.82M | 5.88M |
|
Shares Outstanding (Diluted Average)
|
0.01 | 0.03 | 0.03 | 120.00 | 0.07 | 23.32M | 23.34M | 0.08 | 23.48M | 27.90M | -200.00 | 28.57M | 28.67M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 1.16M | 1.16M | | 5.42M | 5.82M | 5.88M |
|
EBITDA
|
-0.32M | 284.00 | 108.00 | 7.78M | | -1.19M | -1.65M | -1.97M | 0.43M | 0.10M | -3.66M | -2.53M | -2.25M | 0.11M | -40.32M | -4.01M | -4.06M | -3.84M | -56.37M | -3.56M | -2.94M | -4.22M | | -4.64M | -4.89M | -5.24M | -4.20M | -4.65M | -2.24M | -2.06M | -2.03M | -3.78M | -1.76M | -2.17M | 0.39M | -2.37M | -2.08M | -1.81M | -1.61M | -4.07M | -1.38M | -1.71M | -2.24M | -1.53M | -1.07M | -2.06M | -1.76M | -1.52M | -1.86M | -2.29M | -3.19M | -2.38M | -2.15M | -0.46M | -9.43M | -1.34M | -1.05M | -0.70M | -1.01M | -2.44M | -1.05M | -1.70M | -0.23M | | | -1.26M |
|
Interest Expenses
|
| | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | -12.61% | -0.20% | | 1.75% | | -0.61% | 0.93% | 4.50% | -0.22% | -0.24% | -0.27% | 6.98% | -0.19% | -0.05% | -0.17% | -0.08% | -0.14% | -2.16% | -0.34% | | | -0.04% | -0.12% | -0.04% | 0.19% | | -0.07% | | | -0.02% | | | 0.25% | | -0.06% | | -0.24% | -0.02% | -0.08% | | -0.11% | | -0.02% | | -0.23% | | | | | | | | | | | | | | | | | | | |