|
Revenue
|
| | 1.37M | 0.70M | 0.02M | | 0.22M | 0.16M | 0.41M | 2.14M | 1.25M | 1.07M | 0.79M | 2.73M | 1.34M | 1.85M | 3.93M | 18.15M | 4.15M | 11.69M | 8.35M | 4.91M | 8.54M | 5.33M | 15.13M | 17.27M | 13.26M | 11.25M | 2.94M | 1.88M | 13.00M | 3.29M | 4.06M | 8.44M | 11.18M | 3.70M | 5.37M | 5.85M | 2.01M | 20.09M | 19.52M | 1.30M | 0.05M | | -0.22M | -0.18M |
|
Cost of Revenue
|
| 36.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | 1.22M | 1.12M | 0.93M | | 1.52M | 1.73M | 2.05M | 2.94M | 3.66M | 4.50M | 4.62M | 6.92M | 5.36M | 5.40M | 6.26M | 5.27M | 7.94M | 9.15M | 11.40M | 13.00M | 14.30M | 13.37M | 13.21M | 14.12M | 12.76M | 11.33M | 11.82M | 10.62M | 16.56M | 15.80M | 18.94M | 15.36M | 14.07M | 11.95M | 13.59M | 13.38M | 13.42M | 14.33M | 9.60M | -28.55M | 0.98M | 1.44M | 3.18M | 2.54M |
|
Selling, General & Administrative
|
274.00 | | 0.82M | 2.35M | 0.93M | | 2.39M | 1.97M | 2.24M | 1.76M | 1.97M | 2.37M | 2.34M | 2.21M | 3.99M | 4.35M | 2.85M | 6.39M | 4.35M | 4.78M | 4.75M | 4.56M | 4.93M | 4.19M | 4.83M | 4.48M | 4.36M | 4.57M | 4.12M | 3.67M | 4.13M | 4.25M | 4.13M | 4.08M | 4.38M | 4.08M | 3.95M | 3.98M | 4.02M | 3.66M | 6.84M | -11.45M | 0.78M | 1.47M | 1.88M | 1.82M |
|
Other Operating Expenses
|
| 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.89M | -14.89M | | | | |
|
Operating Expenses
|
274.00 | 0.00M | 2.04M | 3.47M | 1.86M | | 3.92M | 3.69M | 4.29M | 4.70M | 5.63M | 6.87M | 6.96M | 9.13M | 9.35M | 9.74M | 9.11M | 11.66M | 12.29M | 13.93M | 16.15M | 17.56M | 19.23M | 17.56M | 18.05M | 18.60M | 17.12M | 15.90M | 15.94M | 14.29M | 20.69M | 20.05M | 23.07M | 19.44M | 18.45M | 16.03M | 17.54M | 17.36M | 17.45M | 17.99M | 31.33M | -54.90M | 1.76M | 2.91M | 5.06M | 4.37M |
|
Operating Income
|
-274.00 | -0.00M | -0.67M | -2.77M | -1.84M | | -3.70M | -3.53M | -3.88M | -2.57M | -4.38M | -5.80M | -6.18M | -6.40M | -8.01M | -7.89M | -5.18M | 6.49M | -8.14M | -2.24M | -7.80M | -12.65M | -10.68M | -12.23M | -2.91M | -1.33M | -3.86M | -4.66M | -13.00M | -12.41M | -5.06M | -16.76M | -19.01M | -11.00M | -7.46M | -12.33M | -12.17M | -11.52M | -15.51M | 2.06M | -11.81M | 13.39M | -1.76M | -2.91M | -5.06M | -4.37M |
|
EBIT
|
-274.00 | -0.00M | -0.67M | -2.77M | -1.84M | | -3.70M | -3.53M | -3.88M | -2.57M | -4.38M | -5.80M | -6.18M | -6.40M | -8.01M | -7.89M | -5.18M | 6.49M | -8.14M | -2.24M | -7.80M | -12.65M | -10.68M | -12.23M | -2.91M | -1.33M | -3.86M | -4.66M | -13.00M | -12.41M | -5.06M | -16.76M | -19.01M | -11.00M | -7.46M | -12.33M | -12.17M | -11.52M | -15.51M | 2.06M | -11.81M | 13.39M | -1.76M | -2.91M | -5.06M | -4.37M |
|
Interest & Investment Income
|
| | | | | | -0.00M | -53.00 | | -0.18M | | | | | | | | 0.15M | 0.33M | 0.66M | 0.50M | 0.47M | 0.51M | 0.45M | 0.38M | 0.38M | 0.32M | 0.13M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | -0.01M | -0.00M | 0.13M | 0.24M | 0.35M | 0.36M | 0.49M | 0.55M | 0.46M | 0.24M | 0.20M | 0.17M | |
|
Other Non Operating Income
|
| | 583.00 | 0.00M | 148.00 | | 769.00 | 0.00M | -0.00M | 0.01M | 0.22M | -0.09M | -0.02M | 0.01M | 0.01M | -1.38M | -1.73M | 0.99M | -0.90M | 1.23M | 1.15M | 0.33M | -0.17M | 0.02M | -0.06M | 0.18M | -0.06M | -0.42M | -1.34M | -1.83M | 0.88M | 0.46M | 0.68M | 0.38M | 0.23M | 0.68M | 0.72M | -0.33M | -0.06M | -0.16M | 0.51M | 0.42M | -0.06M | -0.27M | -0.57M | 1.67M |
|
Non Operating Income
|
| | 583.00 | 0.00M | 148.00 | | 769.00 | 0.00M | -0.00M | 0.01M | 0.22M | -0.09M | -0.02M | 0.01M | 0.01M | -1.38M | -1.73M | 0.99M | -0.90M | 1.23M | 1.15M | 0.33M | -0.17M | 0.02M | -0.06M | 0.18M | -0.06M | -0.42M | -1.34M | -1.83M | 0.88M | 0.46M | 0.68M | 0.38M | 0.23M | 0.68M | 0.72M | -0.33M | -0.06M | -0.16M | 0.51M | 0.42M | | 0.06M | -0.02M | 0.64M |
|
EBT
|
-274.00 | -0.00M | -0.78M | -2.88M | -2.02M | | -3.70M | -3.53M | -3.88M | -2.74M | -4.16M | -5.88M | -6.20M | -6.40M | -7.99M | -9.27M | -6.91M | 7.63M | -8.71M | -0.35M | -6.15M | -11.85M | -10.35M | -11.76M | -2.59M | -0.77M | -3.54M | -4.53M | -12.94M | -12.40M | -5.06M | -16.76M | -19.01M | -11.01M | -7.46M | -12.20M | -11.93M | -11.17M | -15.15M | 2.55M | -11.26M | 13.84M | -2.54M | -4.17M | -6.78M | -3.95M |
|
Tax Provisions
|
| | -18.00 | -18.00 | | | | | 0.04M | 0.16M | | | | | | 0.81M | 0.15M | 0.14M | | -0.15M | | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-274.00 | -0.00M | -0.78M | -2.88M | -2.02M | | -3.70M | -3.53M | -3.92M | -2.90M | -4.16M | -5.88M | -6.20M | -6.56M | -7.99M | -10.09M | -7.06M | 7.49M | -8.71M | -0.20M | -6.15M | -11.68M | -10.35M | -11.76M | -2.59M | -0.80M | -3.60M | -5.00M | -14.30M | -14.40M | -4.20M | -15.50M | -16.54M | -9.53M | -5.10M | -10.34M | -9.74M | -8.12M | -13.20M | 4.00M | -10.80M | 38.69M | -2.54M | -4.17M | -6.78M | -3.95M |
|
Income from Continuing Operations
|
-274.00 | -0.00M | -0.78M | -2.88M | -2.02M | | -3.70M | -3.53M | -3.92M | -2.90M | -4.16M | -5.88M | -6.20M | -6.40M | -7.99M | -10.09M | -7.06M | 7.49M | -8.71M | -0.20M | -6.15M | -11.68M | -10.35M | -11.76M | -2.59M | -0.77M | -3.54M | -4.53M | -12.94M | -12.40M | -5.06M | -16.76M | -19.01M | -11.01M | -7.46M | -12.20M | -11.93M | -11.17M | -15.15M | 2.55M | -11.26M | 13.84M | -2.54M | -4.17M | -6.78M | -3.95M |
|
Consolidated Net Income
|
-274.00 | -0.00M | -0.78M | -2.88M | -2.02M | | -3.70M | -3.53M | -3.92M | -2.90M | -4.16M | -5.88M | -6.20M | -6.40M | -7.99M | -10.09M | -7.06M | 7.49M | -8.71M | -0.20M | -6.15M | -11.68M | -10.35M | -11.76M | -2.59M | -0.77M | -3.54M | -4.53M | -12.94M | -12.40M | -5.06M | -16.76M | -19.01M | -11.01M | -7.46M | -12.20M | -11.93M | -11.17M | -15.15M | 2.55M | -11.26M | 13.84M | -2.54M | -4.17M | -6.78M | -3.95M |
|
Income towards Parent Company
|
-274.00 | -0.00M | -0.78M | -2.88M | -2.02M | | -3.70M | -3.53M | -3.92M | -2.90M | -4.16M | -5.88M | -6.20M | -6.40M | -7.99M | -10.09M | -7.06M | 7.49M | -8.71M | -0.20M | -6.15M | -11.68M | -10.35M | -11.76M | -2.59M | -0.77M | -3.54M | -4.53M | -12.94M | -12.40M | -5.06M | -16.76M | -19.01M | -11.01M | -7.46M | -12.20M | -11.93M | -11.17M | -15.15M | 2.55M | -11.26M | 13.84M | -2.54M | -4.17M | -6.78M | -3.95M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.19M | 0.19M | -0.58M |
|
Net Income towards Common Stockholders
|
-274.00 | -0.00M | -0.78M | -2.88M | -2.02M | | -3.70M | -3.53M | -3.92M | -2.90M | -4.16M | -5.88M | -6.20M | -6.40M | -7.99M | -10.09M | -7.06M | 7.49M | -8.71M | -0.20M | -6.15M | -11.68M | -10.35M | -11.76M | -2.59M | -0.77M | -3.54M | -4.53M | -12.94M | -12.40M | -5.06M | -16.76M | -19.01M | -11.01M | -7.46M | -12.20M | -11.93M | -11.17M | -15.15M | 2.55M | -11.26M | 13.84M | -2.73M | -4.37M | -6.97M | -3.37M |
|
EPS (Basic)
|
| | -0.07 | -0.24 | -0.17 | | -0.13 | -0.12 | -0.10 | -0.07 | -0.10 | -0.14 | -0.14 | -0.16 | -0.19 | -0.23 | -0.16 | 0.18 | -0.17 | -0.30 | -0.11 | -0.21 | -0.20 | -0.24 | -0.05 | -0.06 | -0.07 | -0.09 | -0.26 | -0.26 | -0.07 | -0.25 | -0.24 | -0.13 | -0.07 | -0.14 | -0.13 | -0.11 | -14.15 | 3.63 | -8.70 | 20.52 | -1.54 | -2.47 | -3.94 | 0.12 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.07 | -0.26 | -0.26 | -0.07 | -0.25 | -0.24 | -0.13 | -0.07 | -0.14 | | | | -12.70 | -8.70 | 20.50 | -1.54 | -2.47 | -3.94 | 0.12 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 0.37M | 0.37M | 0.49M | 0.50M | 0.50M | 0.50M | 0.50M | 0.54M | 0.54M | 0.54M | 0.54M | 0.55M | 0.56M | 0.67M | 0.67M | 0.68M | 0.68M | 0.61M | 0.61M | 0.62M | 0.69M | 0.69M | 0.65M | 0.65M | 0.70M | 0.75M | 0.79M | 0.83M | 0.90M | 0.93M | 0.93M | 0.93M | 0.93M | 0.93M | 1.03M | 1.24M | 1.24M | 1.24M | 1.32M | 1.32M | 1.32M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 53.79M | 54.34M | 54.48M | 56.30M | 61.91M | 67.73M | 64.55M | 73.71M | 74.12M | | | | 1.10M | 1.24M | | 1.77M | 1.77M | 1.77M | |
|
EBITDA
|
-274.00 | -0.00M | -0.67M | -2.77M | -1.84M | | -3.70M | -3.53M | -3.88M | -2.57M | -4.38M | -5.80M | -6.18M | -6.40M | -7.94M | -10.73M | -7.45M | 5.28M | -9.99M | 3.20M | -6.63M | -11.61M | -9.42M | -12.41M | -0.58M | -2.07M | -2.83M | -4.79M | -14.00M | -13.91M | -3.68M | -15.46M | -16.15M | -9.32M | -4.98M | -10.67M | -9.84M | -8.88M | -13.36M | 4.26M | -10.95M | 37.96M | -2.73M | -4.37M | -6.97M | -3.37M |
|
Interest Expenses
|
| | 0.11M | 0.11M | | | 0.00M | 53.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.18M |
|
Tax Rate
|
| | 0.00% | 0.00% | | | | | | | | | | | | | | 1.89% | | 42.17% | | 1.38% | | | | | | | | | | | | | | | | | | | | | | | | |