|
Revenue
|
| 21.17M | 21.00M | 21.91M | 24.94M | 31.50M | -2.51M | 21.54M | 18.35M | 17.36M | 11.96M | 10.74M | 13.09M | 9.18M | 21.00M | 14.75M | 20.70M | 22.12M | 20.48M | 21.10M | 26.06M | 31.99M |
|
Cost of Revenue
|
| 11.34M | 10.83M | 9.23M | 11.42M | 16.62M | 3.51M | 12.78M | 11.73M | 12.75M | 8.63M | 6.58M | 7.86M | 5.85M | 11.13M | 8.20M | 10.45M | 10.58M | 9.52M | 9.78M | 12.68M | 15.79M |
|
Gross Profit
|
| 9.82M | 10.17M | 12.68M | 13.52M | 14.88M | -6.02M | 8.76M | 6.62M | 4.61M | 3.32M | 4.15M | 5.23M | 3.33M | 9.87M | 6.55M | 10.25M | 11.55M | 10.96M | 11.33M | 13.38M | 16.20M |
|
Research & Development
|
| 2.73M | 2.83M | 3.43M | 4.52M | 6.32M | 7.16M | 8.54M | 7.77M | 7.07M | 4.51M | 2.89M | 2.75M | 2.43M | 2.29M | 2.35M | 2.35M | 2.56M | 2.54M | 2.90M | 3.75M | 3.79M |
|
Selling, General & Administrative
|
0.00M | 3.17M | 0.48M | 5.98M | 7.29M | 9.25M | 9.82M | 10.28M | 9.49M | 9.67M | 12.11M | 8.87M | 6.12M | 5.45M | 6.91M | 6.05M | 6.29M | 9.79M | 11.84M | 7.09M | 7.23M | 6.27M |
|
Other Operating Expenses
|
| 5.04M | 10.23M | 6.12M | 7.57M | 13.07M | 10.32M | 11.63M | 9.72M | 9.70M | 7.44M | 3.35M | 3.08M | 3.33M | 3.76M | 3.90M | 3.85M | 4.02M | 3.99M | 4.00M | 4.32M | 4.93M |
|
Operating Expenses
|
0.00M | 10.94M | 13.54M | 15.53M | 19.37M | 28.64M | 27.31M | 30.45M | 26.98M | 26.43M | 24.06M | 15.11M | 11.95M | 11.21M | 12.95M | 12.29M | 12.50M | 16.37M | 18.37M | 14.00M | 15.30M | 14.98M |
|
Operating Income
|
-0.00M | -1.12M | -0.48M | -2.85M | -5.85M | -13.76M | -33.33M | -21.70M | -20.36M | -21.82M | -20.74M | -10.96M | -6.71M | -7.88M | -3.08M | -5.75M | -2.24M | -4.82M | -7.41M | -2.67M | -1.92M | 1.22M |
|
EBIT
|
-0.00M | -1.12M | -0.48M | -2.85M | -5.85M | -13.76M | -33.33M | -21.70M | -20.36M | -21.82M | -20.74M | -10.96M | -6.71M | -7.88M | -3.08M | -5.75M | -2.24M | -4.82M | -7.41M | -2.67M | -1.92M | 1.22M |
|
Interest & Investment Income
|
| 0.01M | 0.05M | 0.04M | 0.01M | -0.48M | | | | -0.42M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.38M | -7.24M | -5.00M | 2.10M | 0.07M | -17.98M | -7.05M | 8.67M | 2.45M | 1.24M | -0.91M | -1.75M | 2.24M | -3.84M | 9.02M | 1.12M | -0.79M | -1.61M | 5.71M | -35.70M | 2.93M |
|
Non Operating Income
|
| -0.38M | -2.41M | -5.00M | 0.52M | -20.68M | 9.28M | -7.05M | 8.67M | 2.45M | 1.24M | -0.91M | -1.75M | 2.24M | -3.84M | 9.02M | 1.12M | -0.79M | -1.61M | 5.71M | -35.70M | 2.93M |
|
EBT
|
-0.00M | -1.50M | -8.25M | -7.85M | -5.33M | -34.44M | -24.05M | -28.75M | -11.69M | -19.37M | -19.50M | -11.87M | -8.46M | -5.64M | -6.92M | 3.27M | -1.12M | -5.61M | -9.02M | 3.04M | -37.61M | 4.14M |
|
Tax Provisions
|
| | | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | -0.01M | 0.00M | | 0.01M | | 0.01M | | 0.02M | | 0.03M | 0.01M | 0.03M | 0.01M |
|
Profit After Tax
|
-0.00M | -1.50M | -8.25M | -7.86M | -5.33M | -34.46M | -24.06M | -28.76M | -11.72M | -19.36M | -19.50M | -11.87M | -8.47M | -5.64M | -6.93M | 3.27M | -1.15M | -5.61M | -9.05M | 3.02M | -37.65M | 4.13M |
|
Income from Continuing Operations
|
-0.00M | -1.50M | -8.25M | -7.86M | -5.33M | -34.46M | -24.06M | -28.76M | -11.72M | -19.36M | -19.50M | -11.87M | -8.47M | -5.64M | -6.93M | 3.27M | -1.15M | -5.61M | -9.05M | 3.02M | -37.65M | 4.13M |
|
Consolidated Net Income
|
-0.00M | -1.50M | -8.25M | -7.86M | -5.33M | -34.46M | -24.06M | -28.76M | -11.72M | -19.36M | -19.50M | -11.87M | -8.47M | -5.64M | -6.93M | 3.27M | -1.15M | -5.61M | -9.05M | 3.02M | -37.65M | 4.13M |
|
Income towards Parent Company
|
-0.00M | -1.50M | -8.25M | -7.86M | -5.33M | -34.46M | -24.06M | -28.76M | -11.72M | -19.36M | -19.50M | -11.87M | -8.47M | -5.64M | -6.93M | 3.27M | -1.15M | -5.61M | -9.05M | 3.02M | -37.65M | 4.13M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 0.65M | 1.33M | | | | | -5.55M | 3.20M | 0.08M | -1.33M | 4.00M |
|
Net Income towards Common Stockholders
|
-0.00M | -1.50M | -8.25M | -7.86M | -5.33M | -34.46M | -24.06M | -28.76M | -11.72M | -19.36M | -19.50M | -12.52M | -9.79M | -6.96M | -8.22M | 1.28M | -2.68M | -6.76M | -9.68M | 1.75M | -37.19M | 2.68M |
|
EPS (Basic)
|
0.00 | -0.07 | -0.38 | -0.35 | -0.24 | -0.36 | -0.13 | -0.26 | -1.48 | -2.42 | -2.45 | -1.54 | -1.19 | -0.84 | -0.99 | 0.15 | -0.30 | -0.61 | -0.88 | 0.11 | -2.37 | 0.17 |
|
EPS (Weighted Average and Diluted)
|
| | -0.38 | -0.35 | -0.24 | -0.36 | -0.13 | -0.26 | -1.48 | -2.42 | -2.45 | -1.54 | -1.19 | -0.84 | -0.99 | -0.51 | -0.30 | -0.61 | -0.88 | 0.11 | -2.37 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
5.00M | 22.02M | 21.96M | 22.23M | 22.53M | 96.68M | 63.22M | 110.38M | 7.92M | 7.98M | 7.95M | 8.11M | 8.21M | 8.31M | 8.28M | 8.74M | 8.87M | 11.04M | 10.95M | 15.38M | 15.72M | 16.20M |
|
Shares Outstanding (Diluted Average)
|
| | 21.96M | 22.23M | 22.53M | 96.68M | 63.22M | 110.38M | 7.92M | 7.98M | 7.95M | 8.11M | 8.21M | 8.31M | 8.28M | 9.62M | 8.87M | 11.04M | 10.95M | 15.38M | 15.72M | 19.31M |
|
EBITDA
|
-0.00M | -1.12M | -0.48M | -2.85M | -5.85M | -34.46M | -33.33M | -21.70M | -20.36M | -19.36M | -20.74M | -10.96M | -6.71M | -7.88M | -3.08M | -5.75M | -2.24M | -4.82M | -7.41M | -2.67M | -1.92M | 1.22M |
|
Interest Expenses
|
| 0.38M | 0.37M | 0.42M | 0.48M | 0.48M | 0.39M | 0.23M | 0.20M | 0.42M | 0.26M | 2.81M | 0.05M | 0.13M | 0.19M | 0.16M | -0.02M | -0.51M | 2.00M | | | |
|
Tax Rate
|
| | | -0.06% | -0.04% | -0.04% | -0.04% | -0.02% | -0.22% | 0.03% | -0.01% | | -0.06% | | -0.07% | | -1.96% | | -0.35% | 0.40% | -0.09% | 0.22% |