|
Revenue
|
3.55M | 3.78M | 3.97M | 3.54M | 3.29M | 2.11M | 5.17M | 1.42M | 1.74M | 1.33M | 1.59M | 1.33M | 1.12M | 0.96M | 0.99M | 1.33M | 1.75M | 1.15M | 1.15M | 0.78M | 0.99M | 1.02M | 1.60M | 1.45M | 1.63M | 1.57M | 1.37M | 1.21M | 1.38M | 2.45M | 3.79M | 4.21M | 4.60M | 4.34M | 3.45M | 3.52M | 3.07M | 1.21M | 2.29M | 1.26M | 1.97M | 1.97M | 3.89M | 1.10M | 0.70M | 2.02M | 1.86M | 3.40M | 4.28M | 3.29M | -9.88M | 5.03M | 2.40M | 4.48M | 1.83M | 2.82M | 4.24M | 3.84M | 3.68M | 3.87M | 2.22M | 3.23M |
|
Cost of Revenue
|
0.78M | 0.73M | 0.77M | 0.69M | 0.47M | 0.36M | 1.78M | 0.06M | 0.18M | 0.05M | 0.04M | 0.02M | 0.08M | 0.16M | 0.22M | 0.58M | 1.02M | 0.45M | 0.27M | 0.24M | 0.56M | 0.79M | 0.88M | 0.86M | 0.96M | 0.66M | 0.59M | 0.60M | 0.73M | 1.26M | 2.10M | 1.60M | 1.83M | 1.95M | 0.96M | 1.35M | 1.23M | 0.41M | 0.94M | 0.53M | 0.60M | 0.68M | -0.06M | 0.62M | 0.43M | 0.92M | 1.30M | 1.95M | 2.80M | 2.00M | -6.15M | 3.11M | 1.79M | 2.44M | 4.53M | 1.51M | 1.89M | 2.03M | 1.61M | 1.19M | 1.15M | 1.42M |
|
Gross Profit
|
2.77M | 3.04M | 3.20M | 2.85M | 2.82M | 1.75M | 3.39M | 1.37M | 1.56M | 1.27M | 1.55M | 1.32M | 1.04M | 0.80M | 0.77M | 0.76M | 0.73M | 0.71M | 0.87M | 0.54M | 0.43M | 0.23M | 0.72M | 0.59M | 0.67M | 0.92M | 0.78M | 0.61M | 0.65M | 1.20M | 1.69M | 2.61M | 2.77M | 2.40M | 2.49M | 2.17M | 1.84M | 0.80M | 1.35M | 0.73M | 1.36M | 1.29M | 3.95M | 0.48M | 0.26M | 1.10M | 0.57M | 1.46M | 1.49M | 1.29M | 1.72M | 1.93M | 0.61M | 2.04M | -2.70M | 1.31M | 2.35M | 1.81M | 2.07M | 2.68M | 1.07M | 1.82M |
|
Research & Development
|
5.97M | 6.78M | 6.08M | 6.16M | 6.57M | 6.65M | 6.85M | 7.51M | 6.69M | 7.03M | 7.26M | 5.32M | 5.98M | 6.24M | 5.78M | 7.05M | 6.43M | 7.51M | 8.27M | 6.89M | 5.79M | 8.79M | 5.63M | 5.23M | 4.88M | 3.93M | 4.04M | 3.48M | 2.31M | 1.44M | 0.92M | 1.05M | 0.99M | 1.02M | 1.06M | 1.15M | 0.98M | 1.10M | 0.95M | 0.96M | 0.98M | 0.97M | 5.37M | 2.79M | 2.89M | 2.70M | 3.10M | 5.49M | 5.64M | 4.51M | 4.13M | 3.89M | 3.67M | 3.48M | 3.36M | 2.83M | 2.64M | 2.16M | 1.62M | 1.58M | 1.66M | 1.53M |
|
Selling, General & Administrative
|
2.60M | 2.44M | 2.85M | 2.71M | 1.92M | 1.95M | 2.29M | 2.93M | 1.43M | 1.74M | 2.13M | 1.62M | 1.46M | 1.59M | 1.48M | 1.80M | 1.49M | 1.69M | 1.54M | 1.61M | 1.55M | 1.55M | 1.59M | 1.52M | 1.58M | 1.45M | 1.15M | 1.31M | 1.10M | 1.24M | 1.04M | 0.99M | 1.25M | 0.92M | 0.94M | 0.97M | 0.93M | 1.06M | 1.05M | 1.14M | 0.96M | 0.95M | 4.14M | 1.31M | 1.80M | 1.75M | 2.16M | 2.71M | 2.88M | 3.35M | 2.17M | 2.24M | 1.98M | 2.11M | 2.17M | 2.10M | 2.14M | 2.35M | 2.08M | 1.61M | 1.41M | 1.48M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | 0.68M | | | | | | 0.05M | 0.27M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | -35.61M | 1.86M | | 1.44M | | 0.63M | | | | | | | | | | | | | | | 9.86M | | 1.00M | | | | | 3.16M | 9.70M | | | 0.42M | | | | | | -5.53M | -6.63M | -5.54M | -2.28M | -0.02M | -0.01M | 2.56M | 9.95M | 0.41M | -0.01M | 0.32M | | -1.04M | -1.09M | -1.32M | | -1.02M | -0.80M | -0.94M |
|
Operating Expenses
|
8.57M | 9.21M | 8.93M | 8.87M | 8.48M | 8.60M | -26.48M | 8.58M | 8.12M | 7.33M | 9.39M | 6.31M | 7.44M | 7.84M | 7.26M | 8.85M | 7.92M | 9.20M | 9.81M | 8.51M | 7.34M | 10.34M | 7.22M | 7.42M | 6.46M | 5.38M | 15.05M | 4.80M | 4.42M | 2.73M | 2.24M | 2.04M | 2.24M | 5.10M | 11.70M | 2.12M | 1.91M | 2.58M | 2.00M | 2.10M | 1.95M | 1.93M | 9.52M | 4.09M | 4.69M | 4.44M | 5.26M | 8.19M | 8.52M | 5.30M | 16.25M | 5.72M | 5.64M | 5.60M | 5.53M | 4.94M | 6.83M | 4.51M | 3.70M | 3.19M | 2.85M | 3.01M |
|
Operating Income
|
-5.80M | -6.17M | -5.73M | -6.02M | -5.66M | -6.85M | 29.87M | -7.21M | -6.56M | -6.05M | -7.84M | -5.00M | -6.40M | -7.04M | -6.50M | -8.10M | -7.20M | -8.49M | -8.94M | -7.97M | -6.91M | -10.11M | -6.50M | -6.84M | -5.79M | -4.46M | -14.28M | -4.19M | -3.76M | -1.53M | -0.55M | 0.57M | 0.53M | -2.71M | -9.21M | 0.04M | -0.07M | -1.78M | -0.65M | -1.37M | -0.58M | -0.63M | -5.56M | -3.61M | -4.43M | -3.34M | -4.69M | -6.74M | -7.04M | -4.01M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.70M | -1.63M | -0.51M | -1.78M | -1.19M |
|
EBIT
|
-5.80M | -6.17M | -5.73M | -6.02M | -5.66M | -6.85M | 29.87M | -7.21M | -6.56M | -6.05M | -7.84M | -5.00M | -6.40M | -7.04M | -6.50M | -8.10M | -7.20M | -8.49M | -8.94M | -7.97M | -6.91M | -10.11M | -6.50M | -6.84M | -5.79M | -4.46M | -14.28M | -4.19M | -3.76M | -1.53M | -0.55M | 0.57M | 0.53M | -2.71M | -9.21M | 0.04M | -0.07M | -1.78M | -0.65M | -1.37M | -0.58M | -0.63M | -5.56M | -3.61M | -4.43M | -3.34M | -4.69M | -6.74M | -7.04M | -4.01M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.70M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | -0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | |
|
Other Non Operating Income
|
0.11M | 0.01M | -0.02M | 0.01M | 0.03M | 0.01M | 0.16M | 0.02M | 0.04M | 0.06M | 0.03M | 0.02M | 0.02M | 0.12M | 0.04M | 0.03M | 0.06M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | -0.00M | 0.01M | 0.01M | | 0.03M | 0.01M | 0.00M | -0.00M | | | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.00M | -0.00M | -0.09M | -0.03M | -0.21M | 0.39M | -0.10M | -0.02M | -0.00M | 0.01M | | | | | | 0.01M | -0.00M | | | 0.01M | -0.02M | |
|
Non Operating Income
|
0.11M | 0.01M | -0.02M | 0.01M | 0.03M | 0.01M | 0.16M | 0.02M | 0.04M | 0.06M | 0.03M | 0.02M | 0.02M | 0.12M | 0.04M | 0.03M | 0.06M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | -0.00M | 0.01M | 0.01M | | 0.03M | 0.01M | 0.00M | -0.00M | | | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.00M | -0.00M | -0.09M | -0.03M | -0.21M | 0.39M | -0.10M | -0.02M | -0.00M | 0.01M | -0.08M | -0.01M | -0.01M | 0.32M | 0.06M | 0.01M | -0.00M | -0.01M | | | 0.01M | -0.02M |
|
EBT
|
-5.69M | -6.17M | -6.24M | -6.01M | -5.63M | -6.84M | 30.03M | -7.18M | -6.52M | -5.99M | -8.04M | -4.98M | -6.38M | -6.92M | -6.64M | -8.07M | -7.14M | -8.46M | -9.07M | -7.95M | -6.88M | -10.09M | -6.48M | -6.84M | -5.98M | -4.68M | -14.49M | -4.40M | -3.99M | -1.74M | -0.94M | 0.35M | 0.32M | -2.81M | -9.25M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -0.64M | -0.70M | -7.48M | -4.13M | -5.21M | -4.21M | -5.50M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Tax Provisions
|
0.03M | 0.03M | -0.02M | 0.02M | 0.02M | 0.02M | 0.23M | 0.03M | 0.03M | 0.08M | -0.03M | 0.02M | 0.02M | 0.03M | 0.00M | 0.02M | 0.02M | 0.02M | 0.04M | 0.02M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | -0.01M | 0.01M | 0.01M | 0.00M | -0.25M | 0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-5.73M | -6.20M | -6.22M | -6.03M | -6.03M | -6.86M | 29.80M | -7.21M | -6.55M | -6.07M | -8.01M | -5.00M | -6.40M | -6.95M | -6.64M | -8.09M | -7.16M | -8.48M | -9.11M | -7.96M | -6.91M | -10.11M | -6.51M | -6.87M | -6.00M | -4.70M | -14.48M | -4.41M | -4.41M | -1.74M | -0.53M | 0.35M | 0.32M | -2.81M | -9.26M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -0.64M | -0.71M | -7.48M | -4.16M | -5.43M | -3.82M | 2.50M | -6.75M | -7.04M | -4.01M | -14.59M | -3.15M | -4.09M | -0.62M | -8.94M | -2.03M | -4.42M | -2.71M | -1.56M | -0.50M | -1.83M | -1.21M |
|
Income from Continuing Operations
|
-5.73M | -6.20M | -6.22M | -6.03M | -5.65M | -6.86M | 29.80M | -7.21M | -6.55M | -6.07M | -8.01M | -5.00M | -6.40M | -6.95M | -6.64M | -8.09M | -7.16M | -8.48M | -9.11M | -7.96M | -6.91M | -10.11M | -6.51M | -6.87M | -6.00M | -4.70M | -14.48M | -4.41M | -3.99M | -1.74M | -0.69M | 0.35M | 0.32M | -2.81M | -9.26M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -0.64M | -0.70M | -7.48M | -4.13M | -5.21M | -4.21M | -5.50M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Consolidated Net Income
|
-5.73M | -6.20M | -6.22M | -6.03M | -5.65M | -6.86M | 29.80M | -7.21M | -6.55M | -6.07M | -8.01M | -5.00M | -6.40M | -6.95M | -6.64M | -8.09M | -7.16M | -8.48M | -9.11M | -7.96M | -6.91M | -10.11M | -6.51M | -6.87M | -6.00M | -4.70M | -14.48M | -4.41M | -3.99M | -1.74M | -0.69M | 0.35M | 0.32M | -2.81M | -9.26M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -0.64M | -0.70M | -7.48M | -4.13M | -5.21M | -4.21M | -5.50M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Income towards Parent Company
|
-5.73M | -6.20M | -6.22M | -6.03M | -5.65M | -6.86M | 29.80M | -7.21M | -6.55M | -6.07M | -8.01M | -5.00M | -6.40M | -6.95M | -6.64M | -8.09M | -7.16M | -8.48M | -9.11M | -7.96M | -6.91M | -10.11M | -6.51M | -6.87M | -6.00M | -4.70M | -14.48M | -4.41M | -3.99M | -1.74M | -0.69M | 0.35M | 0.32M | -2.81M | -9.26M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -0.64M | -0.70M | -7.48M | -4.13M | -5.21M | -4.21M | -5.50M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Net Income towards Common Stockholders
|
-5.73M | -6.20M | -5.71M | -6.03M | -5.65M | -6.86M | 29.80M | -7.21M | -6.55M | -6.07M | -7.77M | -5.00M | -6.40M | -6.95M | -6.46M | -8.09M | -7.16M | -8.48M | -8.95M | -7.96M | -6.91M | -10.11M | -6.51M | -6.87M | -6.00M | -4.70M | -14.48M | -4.41M | -3.99M | -1.74M | -0.53M | 0.35M | 0.32M | -2.81M | -9.26M | 0.01M | -0.10M | -1.80M | -0.69M | -1.41M | -1.41M | -0.71M | -12.13M | -4.13M | -1.37M | -1.71M | -6.62M | -6.74M | -7.04M | -4.02M | -14.53M | -3.80M | -5.04M | -3.56M | -8.23M | -3.63M | -4.47M | -2.72M | -1.63M | -0.51M | -1.78M | -1.19M |
|
EPS (Basic)
|
-0.18 | -0.19 | -0.17 | -0.16 | -0.15 | -0.18 | 0.79 | -0.19 | -0.17 | -0.15 | -0.19 | -0.12 | -0.15 | -0.14 | -0.13 | -0.16 | -0.14 | -0.17 | -6.12 | -0.15 | -0.11 | -0.15 | -4.63 | -1.05 | -0.91 | -0.71 | -2.20 | -0.66 | -0.60 | -0.22 | -27.64 | 0.04 | 0.04 | -6.83 | -9.57 | 0.19 | -0.05 | -0.83 | -0.31 | -0.61 | -0.32 | -0.20 | -2.57 | -0.79 | -1.03 | -0.73 | 0.69 | -0.34 | -0.33 | -0.20 | -63.52 | -5.54 | -6.68 | -0.87 | -13.57 | -1.07 | -1.88 | -0.98 | 0.05 | -0.10 | -0.31 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.19 | -0.18 | -0.16 | -0.16 | -0.18 | 0.74 | -0.19 | | | | | | | | | | | | | | | | | | | | -0.66 | -0.60 | | | 0.04 | 0.04 | | | | 0.00 | | | -0.61 | | | | -0.79 | -1.03 | -0.73 | | -0.34 | -0.33 | -0.20 | -28.89 | -6.68 | -8.23 | -0.87 | -13.57 | -1.07 | -1.88 | -0.98 | 0.05 | -0.10 | -0.31 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.09M | 0.09M | 0.15M | 0.15M | 0.15M | 0.22M | 0.22M | 0.54M | 0.55M | 0.55M | 0.55M | 0.58M | 0.61M | 0.70M | 0.76M | 2.16M | 2.69M | 2.83M | 3.52M | 4.84M | 5.09M | 6.23M |
|
Shares Outstanding (Diluted Average)
|
31.64M | 31.95M | 31.87M | 37.26M | 37.74M | 38.09M | 40.38M | 38.57M | | | | | | | | | | | | | | | | | | | | | | | | | 8.41M | | | | 43.17M | | | | | | | 5.24M | 5.25M | 5.26M | | 19.77M | 21.64M | 20.04M | 0.50M | 0.57M | 0.61M | 0.71M | 0.65M | 1.91M | 2.36M | 2.78M | 3.00M | 4.83M | 5.98M | 7.26M |
|
EBITDA
|
-5.80M | -6.17M | -5.73M | -6.04M | -5.64M | -6.89M | 29.81M | -7.23M | -6.54M | -6.05M | -7.79M | -4.99M | -6.47M | -6.89M | -6.43M | -8.10M | -7.16M | -8.50M | -8.95M | -7.96M | -6.91M | -10.10M | -6.52M | -6.85M | -6.00M | -4.70M | -14.48M | -4.41M | -3.99M | -1.74M | -0.53M | 0.57M | 0.35M | -2.81M | -9.26M | 0.04M | 0.01M | -1.80M | -0.65M | -1.41M | -1.03M | -0.71M | -5.56M | -4.16M | -5.43M | -3.82M | 2.50M | -6.79M | -7.05M | -4.00M | -14.58M | -3.13M | -4.08M | -0.62M | -8.96M | -2.03M | -4.42M | -2.71M | -1.63M | -0.51M | -1.78M | -1.19M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.24M | 0.24M | 0.22M | 0.21M | 0.10M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.07M | 1.92M | 0.51M | 0.79M | 0.87M | 0.81M | | | 0.01M | 0.01M | | | | | | | 0.02M | -0.00M | | | 0.00M |
|
Tax Rate
|
| | 0.37% | | | | 0.76% | | | | 0.34% | | | | | | | | | | | | | | | | 0.10% | | | | 26.57% | 0.29% | 0.32% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |