|
Revenue
|
30.93M | 34.43M | 34.13M | 41.21M | 47.25M | 50.92M | 52.41M | 56.16M | 60.33M | 66.59M | 63.96M | 78.09M | 83.00M | 88.96M | 81.11M | 95.59M | 104.28M |
|
Cost of Revenue
|
18.58M | 22.44M | 21.04M | 27.11M | 31.44M | 33.89M | 34.53M | 35.30M | 37.35M | 40.01M | 35.98M | 43.50M | 45.03M | 47.97M | 41.21M | 49.42M | 52.91M |
|
Gross Profit
|
12.35M | 12.00M | 13.09M | 14.11M | 15.81M | 17.03M | 17.88M | 20.86M | 22.98M | 26.59M | 27.99M | 34.59M | 37.97M | 40.99M | 39.90M | 46.17M | 51.37M |
|
Research & Development
|
-5.26M | -5.75M | -5.59M | -5.10M | -6.00M | -5.44M | -5.14M | -4.97M | -5.31M | -6.51M | -6.34M | -6.42M | -6.87M | -5.74M | -7.15M | -7.73M | -8.82M |
|
Selling, General & Administrative
|
-12.27M | -14.49M | -14.82M | -15.12M | -16.72M | -17.43M | -16.43M | -17.54M | -16.84M | -19.52M | -21.46M | -23.82M | -26.07M | -26.84M | -27.54M | -31.22M | -30.01M |
|
Other Operating Expenses
|
| | | -0.87M | | | | | | | | | | | | | |
|
Operating Expenses
|
-17.54M | -20.24M | -20.42M | -20.22M | -22.72M | -22.87M | -21.57M | -22.51M | -22.15M | -26.02M | -27.80M | -30.24M | -32.94M | -32.58M | -34.69M | -38.95M | -38.83M |
|
Operating Income
|
-6.43M | -9.78M | -8.87M | -8.62M | -9.18M | -7.37M | -5.19M | -3.71M | -1.47M | -2.01M | -2.81M | 0.91M | 1.45M | 3.55M | 7.89M | 9.52M | 7.85M |
|
EBIT
|
-6.43M | -9.78M | -8.87M | -8.62M | -9.18M | -7.37M | -5.19M | -3.71M | -1.47M | -2.01M | -2.81M | 0.91M | 1.45M | 3.55M | 7.89M | 9.52M | 7.85M |
|
Other Non Operating Income
|
0.35M | | | | 0.53M | 0.13M | 0.08M | | 1.24M | 0.93M | -0.13M | -0.38M | 0.33M | 1.17M | 6.09M | 5.62M | -0.77M |
|
Non Operating Income
|
0.81M | -1.27M | 0.95M | 2.03M | -0.53M | 7.43M | -0.21M | -0.81M | -0.21M | 1.98M | 0.81M | 0.38M | -0.33M | 2.28M | -1.46M | -5.62M | 0.77M |
|
EBT
|
-6.77M | -9.37M | -9.73M | -10.11M | -9.71M | -7.51M | -5.27M | -3.75M | -2.71M | -2.95M | -5.20M | -2.69M | 1.12M | 2.38M | 7.40M | 11.98M | 4.57M |
|
Tax Provisions
|
0.04M | -0.62M | -0.05M | -0.23M | -0.16M | 0.01M | -0.26M | -0.23M | -0.38M | 0.35M | -0.24M | -0.32M | -0.43M | 0.73M | 0.25M | -0.33M | -1.03M |
|
Profit After Tax
|
-6.74M | -9.99M | -9.78M | 10.35M | -9.87M | -7.51M | -5.53M | 3.97M | -3.09M | -3.29M | -4.96M | -3.01M | 0.69M | 1.65M | 7.16M | 11.65M | 3.54M |
|
Equity Income
|
0.07M | -0.41M | 0.50M | -0.57M | 0.43M | 0.29M | 0.36M | 0.38M | 0.50M | 0.31M | 0.29M | 0.25M | 0.35M | 0.39M | 0.23M | | |
|
Income from Continuing Operations
|
-6.81M | -8.76M | -9.68M | -9.88M | -9.55M | -7.51M | -5.01M | -3.52M | -2.33M | -3.29M | -4.96M | -2.37M | 1.55M | 1.65M | 7.16M | 12.32M | 5.60M |
|
Consolidated Net Income
|
-6.81M | -8.76M | -9.68M | -9.88M | -9.55M | -7.51M | -5.01M | -3.52M | -2.33M | -3.29M | -4.96M | -2.37M | 1.55M | 1.65M | 7.16M | 12.32M | 5.60M |
|
Income towards Parent Company
|
-6.81M | -8.76M | -9.68M | -9.88M | -9.55M | -7.51M | -5.01M | -3.52M | -2.33M | -3.29M | -4.96M | -2.37M | 1.55M | 1.65M | 7.16M | 12.32M | 5.60M |
|
Net Income towards Common Stockholders
|
-6.81M | -8.76M | -9.68M | -9.88M | -9.55M | -7.51M | -5.01M | -3.52M | -2.33M | -3.29M | -4.96M | -2.37M | 1.55M | 1.65M | 7.16M | 12.32M | 5.60M |
|
EPS (Basic)
|
| | | -0.02M | | | | -0.01M | | | | -0.01M | 0.08M | | 0.04M | 0.02M | 0.01M |
|
EPS (Weighted Average and Diluted)
|
| | | -0.02M | | | | -0.01M | | | | -0.01M | 0.08M | | 0.04M | 0.02M | 0.01M |
|
Shares Outstanding (Weighted Average)
|
| | | 614.00 | | | | 288.00 | | | | 227.00 | 19.00 | | 195.00 | 511.00 | 605.00 |
|
Shares Outstanding (Diluted Average)
|
| | | 614.00 | | | | 288.00 | | | | 227.00 | 19.00 | | 192.00 | 498.00 | 584.00 |
|
EBITDA
|
-1.58M | -3.92M | -3.27M | -8.62M | -3.73M | -2.50M | -0.64M | -3.71M | 3.53M | 4.01M | 3.58M | 8.09M | 11.07M | 12.77M | 9.72M | 12.61M | 18.20M |
|
Interest Expenses
|
| -0.40M | 0.86M | -1.50M | | 0.13M | 0.08M | -0.04M | | | -2.83M | -4.25M | -1.43M | -2.38M | -2.33M | -3.63M | -4.96M |
|
Tax Rate
|
-0.56% | 6.59% | 0.51% | 2.32% | 1.64% | -0.09% | 4.92% | 6.03% | 14.17% | -11.74% | 4.60% | 11.92% | -38.38% | 30.84% | 3.32% | -2.78% | -22.59% |