|
Revenue
|
57.45M | 79.02M | 74.66M | 64.72M | 92.04M | 4.18M | -131.17M | 2.84M | 4.92M | 5.70M | 4.88M | 5.43M | 6.41M | 2.54M | 3.53M | 10.49M | 14.60M | 17.68M | 23.55M |
|
Cost of Revenue
|
35.52M | 44.33M | 48.92M | 40.95M | 56.01M | 2.82M | -78.14M | 1.77M | 3.47M | 3.56M | 3.22M | 2.76M | 2.63M | 0.36M | 1.61M | 6.59M | 8.71M | 10.39M | 9.53M |
|
Gross Profit
|
21.94M | 34.69M | 25.74M | 23.77M | 36.04M | 1.36M | -53.04M | 1.08M | 1.46M | 2.14M | 1.65M | 2.67M | 3.78M | 2.19M | 1.92M | 3.90M | 5.89M | 7.29M | 14.02M |
|
Research & Development
|
-1.29M | | | -5.46M | -3.82M | -2.19M | 1.28M | -1.46M | -3.23M | -2.70M | -4.00M | -2.59M | -2.73M | -2.50M | -2.14M | -2.58M | -2.01M | -1.21M | -1.17M |
|
Share-based Compensation (IS)
|
| | | | | | | 179.09M | | | | | | | | | | | |
|
Selling, General & Administrative
|
-2.35M | | | -10.36M | -5.28M | -1.13M | 2.64M | -1.20M | -2.50M | -2.17M | -1.66M | -1.91M | -1.90M | -1.66M | -1.09M | -2.41M | -4.13M | -5.46M | -9.86M |
|
Restructuring Costs
|
| | | | | | | -2.71M | | | | | | | | 1.78M | | | |
|
Operating Expenses
|
-3.65M | | | -15.82M | -9.10M | -3.32M | 3.92M | -5.38M | -5.73M | -4.87M | -5.67M | -4.49M | -4.63M | -4.16M | -3.23M | -3.21M | -6.14M | -6.67M | -11.03M |
|
Operating Income
|
11.06M | 14.82M | -5.34M | -30.75M | -0.55M | -17.90M | -9.48M | 4.63M | -12.04M | 7.01M | 7.32M | 7.17M | 8.41M | 6.35M | 5.15M | 7.11M | 12.03M | 13.96M | 25.05M |
|
EBIT
|
11.06M | 14.82M | -5.34M | -30.75M | -0.55M | -17.90M | -9.48M | 4.63M | -12.04M | 7.01M | 7.32M | 7.17M | 8.41M | 6.35M | 5.15M | 7.11M | 12.03M | 13.96M | 25.05M |
|
Non Operating Investment Income
|
| | | -0.29M | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | 0.82M | 1.08M | 1.09M | 1.63M | 0.72M | 0.75M | 0.45M | -0.17M | 1.29M | 0.20M | -0.20M | 0.40M |
|
EBT
|
3.76M | -7.36M | -79.57M | -87.12M | -31.32M | -148.77M | -41.22M | -12.95M | -13.79M | -15.78M | -7.95M | -18.58M | -9.31M | -8.90M | -9.85M | -24.97M | -8.82M | -10.95M | -6.78M |
|
Tax Provisions
|
-1.84M | -2.42M | -0.85M | 1.37M | -1.67M | -0.25M | -3.49M | -0.15M | 0.08M | 0.25M | | -0.01M | 0.29M | 0.01M | -0.01M | -8.16M | -0.02M | 0.03M | -0.01M |
|
Profit After Tax
|
1.91M | -9.78M | -80.41M | -85.74M | -32.99M | -149.02M | -35.93M | -13.10M | -14.89M | -15.54M | -7.94M | -18.59M | -9.16M | -8.90M | -9.86M | -17.55M | -8.84M | -10.92M | -6.79M |
|
Equity Income
|
-0.12M | | | | | | | | -0.11M | -0.11M | 0.05M | -0.69M | -0.22M | -0.38M | -0.38M | -0.87M | -0.32M | -0.09M | -0.66M |
|
Net Income - Minority
|
| | | 0.09M | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
-0.00M | -0.00M | -0.00M | -0.08M | -0.09M | -1.00 | -8.00 | 1.00 | -1.11M | 4.91M | 4.35M | 3.80M | -0.48M | -0.56M | -1.40M | -0.09M | -0.09M | -0.09M | -1.28M |
|
Income from Continuing Operations
|
5.60M | -4.94M | -78.72M | -88.49M | -29.65M | -148.52M | -37.73M | -12.80M | -13.87M | -16.03M | -7.95M | -18.57M | -9.60M | -8.91M | -9.85M | -16.81M | -8.80M | -10.99M | -6.77M |
|
Consolidated Net Income
|
5.60M | -4.94M | -78.72M | -88.49M | -29.65M | 4.84M | -37.73M | 14.71M | 2.73M | -6.67M | -1.57M | -1.03M | -0.03M | -8.91M | -9.85M | 0.00M | -0.01M | -10.99M | -6.77M |
|
Income towards Parent Company
|
1.92M | -4.94M | -78.72M | -85.74M | -33.52M | 4.84M | -37.73M | 14.71M | 2.73M | -6.67M | -1.57M | -1.03M | -0.03M | -8.91M | -9.85M | 0.00M | -0.01M | -10.99M | -6.77M |
|
Net Income towards Common Stockholders
|
1.92M | -4.94M | -78.72M | -85.74M | -33.52M | 4.84M | -37.73M | 14.71M | 2.73M | -6.67M | -1.57M | -1.03M | -0.03M | -8.91M | -9.85M | 0.00M | -0.01M | -10.99M | -6.77M |
|
EPS (Basic)
|
0.74 | -1.69 | -26.89 | -29.29 | -4.53 | 0.65 | -5.10 | 1.99 | 0.30 | -0.63 | -0.15 | -0.09 | 0.00 | -0.73 | -0.81 | 0.00 | 0.00 | -0.84 | -0.51 |
|
EPS (Weighted Average and Diluted)
|
0.04 | -0.16 | | -0.85 | | | -0.54 | 1.91 | 0.26 | -0.04 | | -0.08 | 0.00 | -0.73 | -0.77 | 0.00 | 0.00 | -0.83 | -0.49 |
|
Shares Outstanding (Weighted Average)
|
2.60M | 2.93M | 2.93M | 2.93M | 7.40M | 7.40M | 7.40M | 7.40M | 9.13M | 10.59M | 10.60M | 11.74M | 11.74M | 12.22M | 12.22M | 12.22M | 12.22M | 13.00M | 13.25M |
|
Shares Outstanding (Diluted Average)
|
49.64M | 30.40M | | 101.27M | | | 70.37M | 7.69M | 10.52M | 158.96M | | 12.11M | 12.22M | 12.22M | 12.72M | 12.49M | 13.00M | 13.25M | 13.90M |
|
EBITDA
|
1.91M | -9.92M | -81.27M | -84.48M | -33.52M | -148.42M | -17.72M | 4.37M | -11.61M | -20.41M | -14.56M | -18.50M | -9.48M | -11.49M | -11.59M | -17.97M | -10.95M | -12.41M | -7.41M |
|
Interest Expenses
|
-0.04M | -0.39M | -2.35M | -2.46M | -2.49M | -1.42M | -0.05M | -0.05M | -0.04M | -0.05M | -0.04M | 0.00M | -0.02M | -0.01M | -0.06M | -0.08M | -0.08M | -0.07M | -0.06M |
|
Tax Rate
|
| 32.87% | 1.06% | | 5.32% | 0.17% | 8.48% | 1.16% | | | | 0.06% | | | 0.09% | 32.66% | 0.23% | | 0.13% |