|
Revenue
|
| 24.75M | 36.32M | 42.59M | 53.29M | 50.10M | 52.12M | 49.36M | 52.03M | 48.49M | 48.24M | 47.58M | 46.57M | 43.06M | 42.09M | 39.22M | 39.34M | 37.73M | 37.35M | 36.33M | 36.68M | 34.73M | 35.33M | 34.60M |
|
Cost of Revenue
|
| 12.01M | 12.73M | 15.76M | 20.14M | 23.93M | 25.46M | 26.59M | 28.08M | 29.19M | 28.85M | 26.55M | 25.00M | 24.42M | 22.63M | 21.51M | 20.64M | 20.07M | 19.46M | 19.50M | 19.05M | 18.14M | 17.59M | 16.42M |
|
Gross Profit
|
| 18.04M | 28.36M | 33.97M | 43.24M | 39.41M | 40.24M | 37.30M | 39.30M | 35.55M | 34.94M | 34.27M | 33.33M | 29.86M | 29.89M | 28.38M | 29.33M | 27.95M | 27.81M | 26.99M | 27.33M | 25.63M | 26.53M | 25.86M |
|
Research & Development
|
| 4.10M | 4.51M | 4.66M | 6.00M | 7.95M | 8.16M | 9.11M | 9.61M | 10.64M | 10.95M | 11.32M | 11.19M | 11.10M | 10.93M | 9.73M | 9.36M | 9.11M | 9.08M | 9.18M | 8.88M | 8.31M | 8.51M | 8.15M |
|
Selling, General & Administrative
|
| 3.45M | 4.21M | 6.71M | 7.48M | 9.77M | 9.10M | 10.85M | 11.22M | 10.88M | 11.16M | 11.16M | 10.77M | 14.28M | 12.11M | 11.20M | 11.54M | 11.24M | 12.33M | 11.65M | 11.18M | 9.64M | 9.60M | 9.28M |
|
Other Operating Expenses
|
| 12.01M | 12.73M | 15.76M | 20.14M | 23.93M | 25.46M | 26.59M | 28.08M | 29.19M | 28.85M | 26.55M | 25.00M | 24.42M | 22.63M | 21.51M | 20.64M | 20.07M | 19.46M | 19.50M | 19.05M | 18.14M | 17.59M | 16.42M |
|
Operating Expenses
|
| 19.56M | 21.45M | 27.13M | 33.63M | 41.64M | 42.73M | 46.56M | 48.92M | 50.71M | 50.96M | 49.04M | 46.96M | 49.79M | 45.66M | 42.44M | 41.55M | 40.42M | 40.87M | 40.33M | 39.10M | 36.10M | 35.70M | 33.85M |
|
Operating Income
|
| -1.52M | 6.91M | 6.84M | 9.61M | -2.23M | -2.48M | -9.26M | -9.61M | -15.17M | -16.02M | -14.77M | -13.63M | -19.94M | -15.78M | -14.06M | -12.22M | -12.47M | -13.06M | -13.35M | -11.78M | -10.47M | -9.17M | -7.99M |
|
EBIT
|
| -1.52M | 6.91M | 6.84M | 9.61M | -2.23M | -2.48M | -9.26M | -9.61M | -15.17M | -16.02M | -14.77M | -13.63M | -19.94M | -15.78M | -14.06M | -12.22M | -12.47M | -13.06M | -13.35M | -11.78M | -10.47M | -9.17M | -7.99M |
|
Other Non Operating Income
|
| -0.27M | 0.02M | 0.02M | 0.30M | -0.12M | -0.21M | -0.11M | -0.05M | -0.18M | -0.10M | | | | | | | | | | | | | |
|
Non Operating Income
|
| -0.27M | 0.02M | 0.02M | 0.30M | -0.12M | -0.21M | -0.11M | -0.05M | -0.18M | -0.10M | 0.46M | 2.33M | 2.57M | 3.19M | 2.72M | 2.82M | 2.28M | 2.31M | 2.13M | 2.46M | 1.99M | 2.09M | 1.71M |
|
EBT
|
| -2.00M | 6.74M | 6.64M | 9.68M | -2.58M | -2.80M | -9.43M | -9.73M | -15.40M | -16.17M | -14.35M | -11.34M | -17.39M | -12.62M | -11.37M | -9.41M | -10.21M | -10.76M | -11.22M | -9.33M | -8.50M | -7.10M | -6.36M |
|
Tax Provisions
|
| 0.06M | 0.04M | 0.03M | 0.17M | 0.25M | -0.28M | -0.03M | -0.22M | 0.08M | 0.04M | 0.04M | 0.80M | 0.20M | 0.23M | 0.11M | 0.46M | 0.49M | 0.41M | 0.18M | -0.46M | 0.20M | 0.18M | 0.02M |
|
Profit After Tax
|
| -2.06M | 6.70M | 6.61M | 9.51M | -2.83M | -2.52M | -9.40M | -9.51M | -15.48M | -16.21M | -14.39M | -12.13M | -17.59M | -12.85M | -11.47M | -9.88M | -10.70M | -11.18M | -11.41M | -8.87M | -8.70M | -7.28M | -6.38M |
|
Income from Continuing Operations
|
| -2.06M | 6.70M | 6.61M | 9.51M | -2.83M | -2.52M | -9.40M | -9.51M | -15.48M | -16.21M | -14.39M | -12.13M | -17.59M | -12.85M | -11.47M | -9.88M | -10.70M | -11.18M | -11.41M | -8.87M | -8.70M | -7.28M | -6.38M |
|
Consolidated Net Income
|
| -2.06M | 6.70M | 6.61M | 9.51M | -2.83M | -2.52M | -9.40M | -9.51M | -15.48M | -16.21M | -14.39M | -12.13M | -17.59M | -12.85M | -11.47M | -9.88M | -10.70M | -11.18M | -11.41M | -8.87M | -8.70M | -7.28M | -6.38M |
|
Income towards Parent Company
|
| -2.06M | 6.70M | 6.61M | 9.51M | -2.83M | -2.52M | -9.40M | -9.51M | -15.48M | -16.21M | -14.39M | -12.13M | -17.59M | -12.85M | -11.47M | -9.88M | -10.70M | -11.18M | -11.41M | -8.87M | -8.70M | -7.28M | -6.38M |
|
Preferred Dividend Payments
|
| 1.32M | 1.43M | 1.47M | 1.47M | 0.56M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -3.38M | 5.28M | 5.14M | 8.04M | -3.39M | -2.52M | -9.40M | -9.51M | -15.48M | -16.21M | -14.39M | -12.13M | -17.59M | -12.85M | -11.47M | -9.88M | -10.70M | -11.18M | -11.41M | -8.87M | -8.70M | -7.28M | -6.38M |
|
EPS (Basic)
|
| -0.37 | 0.14 | 0.14 | 0.21 | -0.10 | -0.05 | -0.20 | -0.21 | -0.32 | -0.34 | -0.30 | -0.26 | -0.37 | -0.28 | -0.26 | -0.24 | -0.26 | -0.27 | -0.27 | -0.21 | -0.21 | -0.17 | -0.15 |
|
EPS (Weighted Average and Diluted)
|
| | -0.09 | 0.12 | 0.18 | -0.10 | -0.05 | -0.20 | -0.21 | -0.32 | -0.34 | -0.30 | -0.26 | -0.37 | -0.28 | -0.26 | -0.24 | -0.26 | -0.27 | -0.27 | -0.21 | -0.21 | -0.17 | -0.15 |
|
Shares Outstanding (Weighted Average)
|
| | | 44.47M | 46.31M | 46.31M | 46.65M | 46.65M | 47.57M | 47.78M | 46.85M | 48.05M | 48.05M | 47.43M | 43.90M | 41.50M | 41.50M | 41.67M | 41.87M | 41.53M | 41.65M | 42.33M | 42.48M | 42.31M |
|
Shares Outstanding (Diluted Average)
|
8.79M | | | 17.07M | 16.19M | 32.62M | 46.57M | 47.10M | 43.56M | 47.63M | 47.41M | 47.64M | 47.49M | 47.30M | 46.58M | 45.66M | 44.64M | 41.31M | 41.99M | 41.87M | 41.76M | 42.09M | 42.58M | 42.65M |
|
EBITDA
|
| -1.52M | 6.91M | 6.84M | 9.61M | -2.23M | -2.48M | -9.26M | -9.61M | -15.17M | -16.02M | -14.77M | -13.63M | -19.94M | -15.78M | -14.06M | -12.22M | -12.47M | -13.06M | -13.35M | -11.78M | -10.47M | -9.17M | -7.99M |
|
Interest Expenses
|
| 0.21M | 0.19M | 0.23M | 0.24M | 0.23M | 0.11M | 0.07M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.08M |
|
Tax Rate
|
| | 0.55% | 0.47% | 1.80% | | 10.08% | 0.34% | 2.26% | | | | | | | | | | | | 4.89% | | | |