|
Revenue
|
9.97M | 7.64M | 12.77M | 10.75M | 11.22M | 12.63M | 10.34M | 11.00M | 11.37M | 10.20M | 11.16M | 12.79M | 14.47M | 16.51M | 16.43M | 18.01M | 18.12M | 19.26M | 21.06M | 21.47M | 22.52M | 23.52M | 27.35M |
|
Cost of Revenue
|
2.92M | 2.22M | 3.20M | 2.53M | 2.72M | 3.27M | 2.83M | 2.92M | 3.12M | 2.73M | 3.19M | 3.99M | 4.10M | 4.54M | 4.19M | 4.47M | 4.78M | 9.76M | 9.93M | -8.90M | 5.18M | 12.04M | 12.60M |
|
Gross Profit
|
7.06M | 5.42M | 9.57M | 8.22M | 8.49M | 9.36M | 7.51M | 8.08M | 8.26M | 7.47M | 7.96M | 8.80M | 10.37M | 11.97M | 12.23M | 13.54M | 13.34M | 14.13M | 15.42M | 16.19M | 17.34M | 18.13M | 21.17M |
|
Research & Development
|
4.83M | 3.25M | 3.69M | 3.92M | 4.10M | 4.44M | 4.33M | 5.34M | 5.58M | 5.67M | 5.61M | 5.09M | 5.26M | 5.34M | 4.79M | 5.38M | 5.78M | 6.07M | 5.75M | 6.05M | 7.44M | 6.84M | 6.58M |
|
Selling, General & Administrative
|
7.68M | 5.62M | 7.05M | 7.28M | 8.27M | 9.53M | 9.42M | 11.75M | 12.44M | 12.77M | 12.55M | 13.57M | 13.43M | 14.48M | 13.39M | 13.22M | 15.10M | 4.54M | 3.98M | 43.51M | 15.05M | 6.07M | 4.59M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | 9.76M | 9.93M | -29.72M | | 12.04M | 12.60M |
|
Operating Expenses
|
12.52M | 8.87M | 10.74M | 11.20M | 12.37M | 13.96M | 13.75M | 17.09M | 18.02M | 18.44M | 18.16M | 18.66M | 18.69M | 19.83M | 18.18M | 18.60M | 20.89M | 20.36M | 19.66M | 19.84M | 22.49M | 24.96M | 23.77M |
|
Operating Income
|
-5.46M | -3.45M | -1.17M | -2.98M | -3.87M | -4.61M | -6.24M | -9.02M | -9.76M | -10.97M | -10.20M | -9.86M | -8.32M | -7.85M | -5.95M | -5.05M | -7.54M | -6.23M | -4.24M | -3.65M | -5.15M | -6.82M | -2.60M |
|
EBIT
|
-5.46M | -3.45M | -1.17M | -2.98M | -3.87M | -4.61M | -6.24M | -9.02M | -9.76M | -10.97M | -10.20M | -9.86M | -8.32M | -7.85M | -5.95M | -5.05M | -7.54M | -6.23M | -4.24M | -3.65M | -5.15M | -6.82M | -2.60M |
|
Interest & Investment Income
|
| | | | 0.03M | 0.10M | 0.14M | 0.19M | 0.13M | 0.22M | 0.42M | 0.80M | 0.73M | 0.73M | 0.77M | 0.82M | 0.83M | 0.76M | 0.75M | 0.68M | 0.79M | 0.72M | 0.67M |
|
Other Non Operating Income
|
1.72M | -1.53M | -0.17M | 0.20M | -3.11M | -2.12M | -0.15M | -0.00M | -0.00M | -0.09M | -0.10M | -0.15M | -0.82M | 0.12M | 0.12M | 0.27M | 0.05M | 0.12M | 0.22M | -0.09M | -0.08M | -0.49M | 0.08M |
|
Non Operating Income
|
1.72M | -1.53M | -0.17M | 0.20M | -3.11M | -2.12M | -0.15M | -0.00M | -0.00M | -0.09M | -0.10M | -0.15M | -0.82M | 0.12M | 0.12M | 0.27M | 0.05M | 0.12M | 0.22M | -0.09M | -0.08M | -0.49M | 0.08M |
|
EBT
|
-8.46M | -7.26M | -3.96M | -4.86M | -5.70M | -6.38M | -7.93M | -10.69M | -11.46M | -12.61M | -11.68M | -11.00M | -9.56M | -9.25M | -7.37M | -6.46M | -8.98M | -7.63M | -5.67M | -5.16M | -6.51M | -8.16M | -3.58M |
|
Profit After Tax
|
-6.74M | -8.79M | -4.13M | -4.62M | -8.81M | -8.49M | -8.08M | -10.69M | -11.46M | -12.69M | -11.79M | -11.15M | -10.38M | -9.12M | -7.26M | -6.20M | -8.93M | -7.51M | -5.45M | -5.25M | -6.59M | -8.65M | -3.50M |
|
Income from Continuing Operations
|
-8.46M | -7.26M | -3.96M | -4.86M | -5.70M | -6.38M | -7.93M | -10.69M | -11.46M | -12.61M | -11.68M | -11.00M | -9.56M | -9.25M | -7.37M | -6.46M | -8.98M | -7.63M | -5.67M | -5.16M | -6.51M | -8.16M | -3.58M |
|
Consolidated Net Income
|
-8.46M | -7.26M | -3.96M | -4.86M | -5.70M | -6.38M | -7.93M | -10.69M | -11.46M | -12.61M | -11.68M | -11.00M | -9.56M | -9.25M | -7.37M | -6.46M | -8.98M | -7.63M | -5.67M | -5.16M | -6.51M | -8.16M | -3.58M |
|
Income towards Parent Company
|
-8.46M | -7.26M | -3.96M | -4.86M | -5.70M | -6.38M | -7.93M | -10.69M | -11.46M | -12.61M | -11.68M | -11.00M | -9.56M | -9.25M | -7.37M | -6.46M | -8.98M | -7.63M | -5.67M | -5.16M | -6.51M | -8.16M | -3.58M |
|
Net Income towards Common Stockholders
|
-8.46M | -7.26M | -3.96M | -4.86M | -5.70M | -6.38M | -7.93M | -10.69M | -11.46M | -12.61M | -11.68M | -11.00M | -9.56M | -9.25M | -7.37M | -6.46M | -8.98M | -7.63M | -5.67M | -5.16M | -6.51M | -8.16M | -3.58M |
|
EPS (Basic)
|
-33.32 | -43.44 | -19.26 | -21.83 | -32.73 | -0.48 | -0.34 | -0.36 | -0.47 | -0.52 | -0.48 | -0.44 | -0.41 | -0.36 | -0.28 | -0.22 | -0.32 | -0.26 | -0.19 | -0.18 | -0.21 | -0.26 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
-33.32 | -43.44 | -19.26 | -21.83 | -32.73 | -0.48 | -0.34 | -0.36 | -0.47 | -0.52 | -0.48 | -0.44 | -0.41 | -0.36 | -0.28 | -0.22 | -0.32 | -0.26 | -0.19 | -0.18 | -0.21 | -0.26 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
0.20M | 0.20M | 0.20M | 0.20M | 0.27M | 17.55M | 24.10M | 16.61M | 24.31M | 24.50M | 24.73M | 24.59M | 25.10M | 25.47M | 26.02M | 25.85M | 28.29M | 28.85M | 29.44M | 29.13M | 31.48M | 32.86M | 33.13M |
|
Shares Outstanding (Diluted Average)
|
0.20M | 0.20M | 0.20M | 0.20M | 0.27M | 17.55M | 24.10M | 16.61M | 24.31M | 24.50M | 24.73M | 24.59M | 25.10M | 25.47M | 26.02M | 25.85M | 28.29M | 28.85M | 29.44M | 29.13M | 31.48M | 32.86M | 33.13M |
|
EBITDA
|
-6.78M | -8.76M | -4.12M | -4.59M | -8.81M | -8.52M | -8.06M | -11.00M | -12.17M | -13.16M | -11.67M | -10.92M | -10.38M | -9.12M | -7.26M | -6.20M | -8.93M | -7.51M | -4.24M | -3.65M | -5.15M | -6.82M | -2.60M |
|
Interest Expenses
|
3.00M | 3.81M | 2.79M | 1.88M | 1.85M | 1.87M | 1.83M | 1.86M | 1.83M | 1.85M | 1.91M | 1.94M | 1.97M | 2.12M | 2.19M | 2.24M | 2.26M | 2.17M | 2.18M | 2.19M | 2.15M | 2.06M | 1.65M |