|
Revenue
|
2.11M | 3.22M | 7.19M | 8.48M | 8.67M | 10.14M | 14.20M | 16.69M | 20.35M | 23.78M | 24.40M | 33.10M | 35.10M | 43.58M | 44.54M | 53.35M | 58.37M | 68.24M | 69.16M | 79.18M | 83.33M |
|
Cost of Revenue
|
2.14M | 2.75M | 3.67M | 4.89M | 4.43M | 5.62M | 6.50M | 8.21M | 10.12M | 13.10M | 11.91M | 14.68M | 16.23M | 22.33M | 19.50M | 21.87M | 21.46M | 24.56M | 25.00M | 27.44M | 29.32M |
|
Gross Profit
|
-0.03M | 0.47M | 3.53M | 3.58M | 4.24M | 4.52M | 7.69M | 8.49M | 10.23M | 10.68M | 12.49M | 18.43M | 18.87M | 21.25M | 25.03M | 31.48M | 36.91M | 43.67M | 44.16M | 51.75M | 54.01M |
|
Research & Development
|
3.89M | 4.54M | 4.52M | 4.48M | 4.92M | 5.08M | 5.01M | 6.71M | 7.58M | 9.68M | 10.74M | 11.61M | 11.60M | 14.50M | 13.08M | 17.50M | 16.65M | 15.07M | 16.40M | 17.63M | 18.19M |
|
Selling, General & Administrative
|
7.05M | 9.13M | 10.35M | 12.30M | 12.12M | 16.27M | 18.39M | 19.66M | 24.75M | 26.03M | 30.13M | 32.44M | 32.88M | 36.32M | 39.60M | 40.81M | 42.69M | 48.32M | 55.20M | 56.30M | 59.01M |
|
Operating Expenses
|
10.95M | 13.68M | 14.87M | 16.77M | 17.04M | 21.35M | 23.40M | 26.36M | 32.34M | 35.72M | 40.87M | 44.05M | 44.48M | 50.81M | 52.68M | 58.31M | 59.34M | 63.38M | 71.60M | 73.94M | 77.20M |
|
Operating Income
|
-10.98M | -13.21M | -11.34M | -13.19M | -12.80M | -16.83M | -15.70M | -17.88M | -22.11M | -25.04M | -28.38M | -25.62M | -25.61M | -29.56M | -27.65M | -26.83M | -22.43M | -19.71M | -27.44M | -22.19M | -23.19M |
|
EBIT
|
-10.98M | -13.21M | -11.34M | -13.19M | -12.80M | -16.83M | -15.70M | -17.88M | -22.11M | -25.04M | -28.38M | -25.62M | -25.61M | -29.56M | -27.65M | -26.83M | -22.43M | -19.71M | -27.44M | -22.19M | -23.19M |
|
Interest & Investment Income
|
0.36M | -0.30M | -0.01M | 0.05M | 0.16M | -0.08M | -0.06M | 0.13M | 0.95M | 0.99M | 0.78M | 1.30M | 2.01M | 3.18M | 2.74M | 2.23M | 2.59M | 1.82M | 3.58M | 3.51M | 2.70M |
|
EBT
|
-12.01M | -15.28M | -12.82M | -14.58M | -14.10M | -18.35M | -17.18M | -19.18M | -22.61M | -24.91M | -28.48M | -25.29M | -24.62M | -27.50M | -25.96M | -25.63M | -20.97M | -18.86M | -24.74M | -19.58M | -21.41M |
|
Profit After Tax
|
-12.01M | -15.28M | -12.82M | -14.58M | -14.10M | -18.35M | -17.18M | -19.18M | -22.61M | -28.17M | -28.48M | -25.29M | -24.62M | -27.50M | -25.96M | -25.63M | -20.97M | -18.86M | -24.74M | -19.58M | -21.41M |
|
Income from Continuing Operations
|
-12.01M | -15.28M | -12.82M | -14.58M | -14.10M | -18.35M | -17.18M | -19.18M | -22.61M | -24.91M | -28.48M | -25.29M | -24.62M | -27.50M | -25.96M | -25.63M | -20.97M | -18.86M | -24.74M | -19.58M | -21.41M |
|
Consolidated Net Income
|
-12.01M | -15.28M | -12.82M | -14.58M | -14.10M | -18.35M | -17.18M | -19.18M | -22.61M | -24.91M | -28.48M | -25.29M | -24.62M | -27.50M | -25.96M | -25.63M | -20.97M | -18.86M | -24.74M | -19.58M | -21.41M |
|
Income towards Parent Company
|
-12.01M | -15.28M | -12.82M | -14.58M | -14.10M | -18.35M | -17.18M | -19.18M | -22.61M | -24.91M | -28.48M | -25.29M | -24.62M | -27.50M | -25.96M | -25.63M | -20.97M | -18.86M | -24.74M | -19.58M | -21.41M |
|
Net Income towards Common Stockholders
|
-12.01M | -15.28M | -12.82M | -14.58M | -14.10M | -18.35M | -17.18M | -19.18M | -22.61M | -24.91M | -28.48M | -25.29M | -24.62M | -27.50M | -25.96M | -25.63M | -20.97M | -18.86M | -24.74M | -19.58M | -21.41M |
|
EPS (Basic)
|
-2.77 | -3.13 | -2.65 | -2.60 | -1.22 | 2.01 | -0.39 | -0.43 | -0.51 | -0.63 | -0.63 | -0.56 | -0.51 | -0.54 | -0.51 | -0.50 | -0.40 | -0.36 | -0.45 | -0.35 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
-2.77 | -3.13 | -2.65 | -2.60 | -1.22 | 2.01 | -0.39 | -0.43 | -0.51 | -0.63 | -0.63 | -0.56 | -0.51 | -0.54 | -0.51 | -0.50 | -0.40 | -0.36 | -0.45 | -0.35 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
4.33M | 3.66M | 4.83M | 5.60M | 11.58M | 16.48M | 43.85M | 44.32M | 44.64M | 44.40M | 45.07M | 45.16M | 48.31M | 47.26M | 51.01M | 51.62M | 52.01M | 52.12M | 54.92M | 55.45M | 55.73M |
|
Shares Outstanding (Diluted Average)
|
4.33M | 3.66M | 4.83M | 5.60M | 11.58M | 16.48M | 43.85M | 44.32M | 44.64M | 44.40M | 45.07M | 45.16M | 48.31M | 47.26M | 51.01M | 51.62M | 52.01M | 52.12M | 54.92M | 55.45M | 55.73M |
|
EBITDA
|
-12.02M | -15.30M | -12.84M | -14.59M | -14.11M | -18.36M | -17.18M | -19.10M | -22.43M | -28.39M | -28.46M | -25.31M | -24.62M | -27.41M | -25.93M | -25.74M | -20.99M | -18.72M | -24.63M | -19.95M | -21.23M |
|
Interest Expenses
|
1.39M | 1.77M | 1.46M | 1.44M | 1.47M | 1.44M | 1.42M | 1.44M | 1.46M | 0.87M | 0.89M | 0.96M | 1.02M | 1.12M | 1.04M | 1.03M | 1.14M | 0.97M | 0.88M | 0.90M | 0.92M |