|
Revenue
|
2.10M | 0.91M | 1.22M | 0.72M | 1.69M | 1.04M | 1.99M | 1.29M | 1.14M | | 0.51M | 1.35M | 1.51M | 1.50M | 1.55M | 1.48M | -0.30M | 0.69M | 0.63M | 0.52M | 0.56M | 0.54M | 0.47M | 0.32M | 0.57M | 0.64M | 0.72M | 0.83M | 1.01M | 1.00M | 0.77M | 0.82M | 0.41M | 1.35M | 0.94M | 1.01M | 1.03M | 0.31M | 0.98M | 0.16M | 1.01M | 1.04M | 1.07M | 1.38M | 1.18M | 1.53M | 1.43M | 1.03M | 1.24M | 1.65M | 1.56M | 1.76M | 1.51M | 1.74M | 1.81M | 1.95M | 1.53M | 1.78M | 2.52M |
|
Cost of Revenue
|
1.34M | 0.48M | 0.56M | 0.32M | 0.90M | 0.64M | 0.80M | 0.67M | 0.57M | | 0.40M | 1.21M | 0.80M | 1.20M | 0.83M | 1.28M | | 0.99M | 0.59M | 0.58M | 0.50M | 0.48M | 0.44M | 0.38M | 0.53M | 0.63M | 0.67M | 0.52M | 0.71M | 0.73M | 0.60M | 0.59M | 0.63M | 0.91M | 0.81M | 0.75M | 0.74M | 0.43M | 0.68M | 0.55M | 0.90M | 0.78M | 0.98M | 1.09M | 1.06M | 1.10M | 1.06M | 0.83M | 0.87M | 1.16M | 1.12M | 1.26M | 1.24M | 1.45M | 1.47M | 1.92M | 2.75M | 4.17M | 4.39M |
|
Gross Profit
|
0.76M | 0.43M | 0.66M | 0.40M | 0.79M | 0.40M | 1.19M | 0.62M | 0.56M | | 0.28M | 0.80M | 0.84M | 0.67M | 0.80M | 0.86M | | -0.21M | 0.09M | -0.14M | 0.07M | 0.06M | 0.03M | -0.06M | 0.07M | 0.15M | 0.15M | 0.21M | 0.29M | 0.28M | 0.20M | 0.23M | -0.07M | 0.44M | 0.13M | 0.26M | 0.29M | -0.12M | 0.30M | -0.39M | 0.11M | 0.26M | 0.09M | 0.29M | 0.12M | 0.43M | 0.37M | 0.20M | 0.37M | 0.49M | 0.44M | 0.51M | 0.29M | 0.33M | 0.41M | 0.47M | 0.29M | 0.31M | 0.86M |
|
Research & Development
|
0.40M | 0.37M | 0.20M | 0.37M | 0.34M | 0.75M | 0.55M | 0.83M | 1.35M | | 0.95M | 1.26M | 0.91M | 1.05M | 1.54M | 2.58M | | 0.75M | 0.78M | 0.76M | 0.38M | 0.28M | 0.29M | 0.34M | 0.35M | 0.40M | 0.29M | 0.23M | 0.25M | 0.23M | 0.42M | 0.64M | 1.12M | 0.86M | 0.44M | 0.52M | 0.52M | 0.44M | 0.55M | 0.72M | 0.84M | 1.29M | 1.50M | 1.53M | 1.68M | 2.06M | 2.06M | 2.01M | 1.84M | 1.99M | 2.11M | 2.04M | 2.62M | 3.40M | 3.92M | 3.69M | 4.06M | 3.83M | 3.63M |
|
Selling, General & Administrative
|
0.67M | 0.44M | 0.90M | 0.88M | 1.19M | 1.21M | 2.49M | 7.40M | 1.90M | | 2.21M | 1.79M | 2.34M | 2.63M | 2.31M | 2.54M | | 1.59M | 1.71M | 1.12M | 1.35M | 1.15M | 1.19M | 1.31M | 1.60M | 1.41M | 1.28M | 0.90M | 1.50M | 0.94M | 1.16M | 1.23M | 1.30M | 1.14M | 1.15M | 1.64M | 1.17M | 1.50M | 1.46M | 1.99M | 1.87M | 1.78M | 1.83M | 1.93M | 2.18M | 2.07M | 2.07M | 2.03M | 2.12M | 2.92M | 3.09M | 2.97M | 3.84M | 3.75M | 3.49M | 4.23M | 4.94M | 5.33M | 5.89M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | 0.03M | 0.42M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.15M | 1.20M | 1.14M | 1.07M | 1.49M | 1.68M | 1.83M |
|
Other Operating Expenses
|
0.33M | 0.30M | 0.28M | 0.32M | 0.43M | 0.62M | 0.30M | 0.63M | 0.45M | | 0.40M | 2.12M | 0.80M | 1.20M | 0.83M | 1.28M | | 0.99M | 0.59M | 0.58M | 0.36M | 0.40M | 0.31M | 0.38M | 0.53M | 0.63M | 0.67M | 0.52M | 0.49M | 0.58M | 0.60M | 0.56M | 0.63M | 0.62M | 0.54M | 0.60M | 0.62M | 0.38M | 0.48M | 0.62M | 0.71M | 0.64M | 0.80M | 0.76M | 0.75M | 0.99M | 0.84M | 1.09M | 0.79M | 0.89M | 0.88M | 1.31M | 0.09M | 0.24M | 0.33M | 0.84M | 1.26M | 2.50M | 2.56M |
|
Operating Expenses
|
1.40M | 1.12M | 1.38M | 1.57M | 1.96M | 2.57M | 3.33M | 8.86M | 3.69M | | 3.56M | 5.17M | 4.05M | 4.88M | 4.69M | 6.39M | | 3.36M | 3.50M | 2.48M | 2.10M | 1.83M | 1.79M | 2.04M | 2.48M | 2.44M | 2.24M | 1.66M | 2.25M | 1.75M | 2.18M | 2.43M | 3.06M | 2.62M | 2.12M | 2.77M | 2.32M | 2.33M | 2.49M | 3.33M | 3.42M | 3.70M | 4.12M | 4.22M | 4.61M | 5.11M | 4.98M | 5.13M | 4.75M | 5.81M | 6.08M | 6.31M | 7.71M | 8.59M | 8.88M | 9.84M | 11.75M | 13.33M | 13.91M |
|
Operating Income
|
-0.64M | -0.69M | -0.72M | -1.17M | -1.17M | -2.17M | -2.15M | -8.24M | -3.13M | | -3.28M | -4.37M | -3.21M | -4.21M | -3.88M | -5.54M | | -3.57M | -3.41M | -2.61M | -2.03M | -1.77M | -1.76M | -2.09M | -2.40M | -2.29M | -2.08M | -1.45M | -1.95M | -1.47M | -1.98M | -2.21M | -3.13M | -2.18M | -2.00M | -2.51M | -2.02M | -2.45M | -2.19M | -3.72M | -3.31M | -3.44M | -4.03M | -3.93M | -4.49M | -4.68M | -4.61M | -4.94M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
EBIT
|
-0.64M | -0.69M | -0.72M | -1.17M | -1.17M | -2.17M | -2.15M | -8.24M | -3.13M | | -3.28M | -4.37M | -3.21M | -4.21M | -3.88M | -5.54M | | -3.57M | -3.41M | -2.61M | -2.03M | -1.77M | -1.76M | -2.09M | -2.40M | -2.29M | -2.08M | -1.45M | -1.95M | -1.47M | -1.98M | -2.21M | -3.13M | -2.18M | -2.00M | -2.51M | -2.02M | -2.45M | -2.19M | -3.72M | -3.31M | -3.44M | -4.03M | -3.93M | -4.49M | -4.68M | -4.61M | -4.94M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
Other Non Operating Income
|
| | | | | | -0.11M | -0.04M | 0.01M | | -0.01M | -1.08M | -1.29M | | 0.02M | | | -0.05M | | | | | | | | | | | | 0.85M | | | | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| 0.04M | -0.12M | -0.00M | -0.71M | -0.07M | -0.11M | -0.04M | 0.01M | | -4.22M | 3.57M | -1.69M | -10.76M | -0.08M | -0.41M | 0.31M | 0.32M | 0.23M | 0.24M | 0.22M | 0.18M | 0.24M | 0.17M | 0.15M | | 0.00M | 0.02M | 0.44M | -0.85M | -0.03M | -0.75M | 0.08M | -0.02M | -0.07M | -0.03M | 0.04M | -0.03M | -0.04M | -0.13M | 0.07M | -0.07M | -0.04M | -0.12M | 0.01M | 0.04M | 0.08M | 0.12M | 0.12M | 0.24M | 0.46M | 0.47M | 0.38M | 0.35M | 0.57M | 0.25M | 0.29M | -0.13M | 0.34M |
|
EBT
|
-0.71M | -0.65M | -0.84M | -1.17M | -1.89M | -2.24M | -2.26M | -8.28M | -3.12M | | -7.50M | -1.88M | -4.90M | -14.97M | -3.94M | -5.95M | | -3.90M | -3.64M | -2.85M | -2.25M | -1.95M | -2.00M | -2.27M | -2.56M | -2.29M | -2.09M | -1.47M | -2.39M | -0.63M | -2.01M | -2.21M | -3.21M | -2.21M | -2.07M | -2.53M | -2.02M | -2.48M | -2.19M | -3.72M | -3.24M | -3.51M | -4.07M | -4.05M | -4.48M | -4.64M | -4.53M | -4.82M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
Tax Provisions
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | -0.04M | 0.03M | | 0.01M | 0.04M | -0.02M | -0.02M | 0.00M | 0.02M | | -0.02M | 0.00M | 0.00M | 0.00M | | | | 0.00M | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.73M | -0.66M | -0.85M | -1.18M | -1.90M | -2.25M | -2.28M | -8.23M | -3.14M | | -7.51M | -1.92M | -4.88M | -14.95M | -3.94M | -5.97M | | -3.88M | -3.64M | -2.85M | -2.25M | -1.95M | -2.00M | -2.27M | -2.56M | -2.29M | -2.09M | -1.50M | -2.39M | -0.63M | -2.01M | -2.21M | -3.21M | -2.21M | -2.07M | -2.56M | -1.98M | -2.48M | -2.23M | -3.85M | -3.24M | -3.51M | -4.07M | -4.10M | -4.48M | -4.64M | -4.53M | -4.84M | -4.26M | -5.08M | -5.18M | -5.41M | -7.03M | -7.91M | -7.89M | -9.17M | -11.17M | -13.15M | -12.71M |
|
Income from Continuing Operations
|
-0.73M | -0.66M | -0.85M | -1.18M | -1.90M | -2.25M | -2.28M | -8.23M | -3.14M | | -7.51M | -1.92M | -4.88M | -14.95M | -3.94M | -5.97M | | -3.88M | -3.64M | -2.85M | -2.25M | -1.95M | -2.00M | -2.27M | -2.56M | -2.29M | -2.09M | -1.50M | -2.39M | -0.63M | -2.01M | -2.21M | -3.21M | -2.21M | -2.07M | -2.53M | -2.02M | -2.48M | -2.19M | -3.72M | -3.24M | -3.51M | -4.07M | -4.05M | -4.48M | -4.64M | -4.53M | -4.82M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
Consolidated Net Income
|
-0.73M | -0.66M | -0.85M | -1.18M | -1.90M | -2.25M | -2.28M | -8.23M | -3.14M | | -7.51M | -1.92M | -4.88M | -14.95M | -3.94M | -5.97M | | -3.88M | -3.64M | -2.85M | -2.25M | -1.95M | -2.00M | -2.27M | -2.56M | -2.29M | -2.09M | -1.50M | -2.39M | -0.63M | -2.01M | -2.21M | -3.21M | -2.21M | -2.07M | -2.53M | -2.02M | -2.48M | -2.19M | -3.72M | -3.24M | -3.51M | -4.07M | -4.05M | -4.48M | -4.64M | -4.53M | -4.82M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
Income towards Parent Company
|
-0.73M | -0.66M | -0.85M | -1.18M | -1.90M | -2.25M | -2.28M | -8.23M | -3.14M | | -7.51M | -1.92M | -4.88M | -14.95M | -3.94M | -5.97M | | -3.88M | -3.64M | -2.85M | -2.25M | -1.95M | -2.00M | -2.27M | -2.56M | -2.29M | -2.09M | -1.50M | -2.39M | -0.63M | -2.01M | -2.21M | -3.21M | -2.21M | -2.07M | -2.53M | -2.02M | -2.48M | -2.19M | -3.72M | -3.24M | -3.51M | -4.07M | -4.05M | -4.48M | -4.64M | -4.53M | -4.82M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
Net Income towards Common Stockholders
|
-0.73M | -0.66M | -0.85M | -1.18M | -1.90M | -2.25M | -2.28M | -8.23M | -3.14M | | -7.51M | -1.92M | -4.88M | -14.95M | -3.94M | -5.97M | | -3.88M | -3.64M | -2.85M | -2.25M | -1.95M | -2.00M | -2.27M | -2.56M | -2.29M | -2.09M | -5.46M | -2.39M | -1.03M | -2.01M | -2.26M | -3.21M | -2.21M | -2.07M | -2.53M | -2.02M | -2.48M | -2.19M | -3.72M | -3.24M | -3.51M | -4.07M | -4.05M | -4.48M | -4.64M | -4.53M | -4.82M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
EPS (Basic)
|
-0.05M | -0.01 | -0.02 | -0.02 | -0.04 | -0.04 | -0.04 | -0.49 | -0.18 | | -0.44 | -0.11 | -0.27 | -0.48 | -0.12 | -0.18 | -1.04 | -0.51 | -11.93 | -10.23 | -7.00 | -4.56 | -0.85 | -55.68 | -28.31 | -7.30 | -6.56 | -4.56 | -54.00 | -7.66 | -2.47 | -4.90 | -3.82 | -1.59 | -1.26 | 0.99 | -6.42 | -2.93 | -0.96 | -1.22 | -0.53 | -0.46 | -0.53 | -0.53 | -0.57 | -0.59 | -0.58 | -0.60 | -0.53 | -0.24 | -0.15 | -0.13 | -0.21 | -0.22 | -0.16 | -0.22 | -0.22 | -0.26 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.59 | -0.58 | -0.60 | -0.53 | -0.24 | -0.15 | -0.13 | -0.21 | -0.22 | -0.16 | -0.22 | -0.22 | -0.26 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
15.00 | 49.11M | 49.49M | 49.23M | 37.00 | 63.93M | 64.30M | 16.67M | 17.04M | 16.71M | 17.07M | 17.73M | 18.20M | 31.03M | 33.96M | 34.05M | 4.99M | 7.60M | 0.31M | 0.28M | 0.32M | 0.43M | 2.34M | 0.04M | 0.11M | 0.31M | 0.32M | 0.37M | 0.05M | 0.13M | 0.82M | 0.46M | 0.84M | 1.38M | 1.65M | 2.09M | 0.31M | 0.85M | 2.33M | 1.51M | 6.12M | 7.70M | 7.74M | 7.35M | 7.80M | 7.81M | 7.84M | 7.87M | 8.09M | 21.07M | 33.98M | 24.27M | 34.24M | 35.88M | 48.37M | 41.93M | 49.99M | 51.00M | 73.47M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.81M | 7.84M | 7.87M | 8.09M | 21.07M | 33.98M | 24.27M | 34.24M | 35.88M | 48.37M | 41.93M | 49.99M | 51.00M | 73.47M |
|
EBITDA
|
-0.64M | -0.69M | -0.72M | -1.17M | -1.17M | -2.17M | -2.15M | -8.24M | -3.13M | | -3.28M | -4.37M | -3.21M | -4.21M | -3.88M | -5.54M | | -3.57M | -3.41M | -2.61M | -2.03M | -1.77M | -1.76M | -2.09M | -2.40M | -2.29M | -2.08M | -1.45M | -1.95M | -1.47M | -1.98M | -2.21M | -3.13M | -2.18M | -2.00M | -2.51M | -2.02M | -2.45M | -2.19M | -3.72M | -3.31M | -3.44M | -4.03M | -3.93M | -4.49M | -4.68M | -4.61M | -4.94M | -4.38M | -5.32M | -5.64M | -5.81M | -7.41M | -8.26M | -8.46M | -9.37M | -11.46M | -13.02M | -13.05M |
|
Interest Expenses
|
0.07M | | | | 0.71M | | | | | | | | 1.28M | 0.88M | | 0.35M | 0.30M | 0.28M | 0.25M | 0.21M | 0.18M | 0.19M | 0.20M | 0.16M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-2.10% | -2.31% | -1.07% | -0.68% | -0.53% | -0.45% | -1.11% | 0.52% | -0.80% | | -0.09% | -2.24% | 0.37% | 0.15% | -0.08% | -0.34% | | 0.44% | -0.05% | -0.11% | -0.04% | | | | -0.04% | | | -1.77% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |