|
Revenue
|
10.78M | 14.21M | 16.73M | 19.37M | 18.69M | 18.66M | 18.03M | 14.14M | 14.70M | 15.69M | 17.39M | 16.83M | 14.33M | 15.52M | 16.29M | 13.57M | 8.27M | 9.55M | 15.31M | 14.98M | 13.54M | 15.17M | 17.11M | 15.11M | 14.39M | 15.08M | 16.57M | 13.48M | 11.17M | 12.58M | 13.66M | 15.99M | 22.71M | 20.72M | 18.76M | 18.45M | 15.29M | 19.25M | 21.47M | 20.54M | 16.65M | 18.03M | 18.06M | 16.02M | 13.77M | 9.25M | 8.19M | 9.64M | 9.27M | 14.05M | 15.20M | 16.59M | 16.63M | 19.08M | 17.55M | 16.89M | 9.97M | 13.61M | 16.03M | 20.07M | 16.05M | 8.54M | 9.53M | 9.09M | 7.09M | 8.25M | 8.77M |
|
Cost of Revenue
|
| 7.44M | 9.39M | 10.34M | 10.04M | 10.02M | 9.73M | 7.58M | 8.13M | 8.27M | 8.94M | 8.91M | 6.52M | 7.87M | 8.50M | 6.98M | 4.29M | 4.93M | 5.99M | 6.50M | 5.55M | 7.50M | 8.54M | 7.55M | 7.42M | 7.84M | 8.29M | 6.66M | 7.58M | 6.17M | 7.10M | 7.48M | 10.32M | 9.52M | 9.75M | 9.29M | 7.49M | 9.72M | 10.23M | 9.63M | 8.18M | 8.65M | 8.71M | 8.72M | 7.00M | 4.20M | 4.21M | 5.25M | 5.54M | 6.94M | 7.21M | 7.71M | 7.87M | 9.73M | 8.76M | 7.91M | 5.60M | 8.12M | 9.15M | 11.10M | 7.94M | 4.21M | 4.65M | 4.12M | 3.64M | 4.47M | 4.40M |
|
Gross Profit
|
| 6.77M | 7.34M | 9.03M | 8.66M | 8.65M | 8.29M | 6.57M | 6.57M | 7.42M | 8.46M | 7.92M | 7.81M | 7.66M | 7.79M | 6.59M | 3.98M | 4.62M | 9.32M | 8.49M | 8.00M | 7.66M | 8.57M | 7.56M | 6.97M | 7.23M | 8.28M | 6.81M | 3.59M | 6.42M | 6.56M | 8.50M | 12.39M | 11.20M | 9.01M | 9.16M | 7.80M | 9.53M | 11.24M | 10.90M | 8.47M | 9.38M | 9.35M | 7.30M | 6.78M | 5.05M | 3.98M | 4.38M | 3.73M | 7.11M | 7.99M | 8.87M | 8.76M | 9.35M | 8.80M | 8.97M | 4.37M | 5.48M | 6.88M | 8.98M | 8.11M | 4.33M | 4.88M | 4.97M | 3.45M | 3.78M | 4.37M |
|
Research & Development
|
| | | | | 5.34M | 5.61M | 6.30M | 6.00M | 5.55M | 5.98M | 5.38M | 5.09M | 4.71M | 4.70M | 6.25M | 5.88M | 6.01M | 4.23M | 4.54M | 6.38M | 5.89M | 6.63M | 6.39M | 6.32M | 6.11M | 6.14M | 6.08M | 5.67M | 4.50M | 4.44M | 4.42M | 4.91M | 4.50M | 5.33M | 6.70M | 4.46M | 6.42M | 5.32M | 6.67M | 6.47M | 6.36M | 6.46M | 6.72M | 6.27M | 6.31M | 6.06M | 6.40M | 6.79M | 6.67M | 6.79M | 7.00M | 7.16M | 8.52M | 8.45M | 6.39M | 8.67M | 6.51M | 8.75M | 6.95M | 8.07M | 7.94M | 8.40M | 6.92M | 6.52M | 6.00M | 5.72M |
|
Selling, General & Administrative
|
| | | | | 3.79M | 3.69M | 3.73M | 3.83M | 3.66M | 3.64M | 4.13M | 4.02M | 3.79M | 3.56M | 3.58M | 3.60M | 3.27M | 3.30M | 3.71M | 4.05M | 3.71M | 3.90M | 3.78M | 3.89M | 3.58M | 3.33M | 3.65M | 3.87M | 3.18M | 3.07M | 3.65M | 4.14M | 4.66M | 6.58M | 5.07M | 4.61M | 4.96M | 5.07M | 5.31M | 5.46M | 4.93M | 5.33M | 5.47M | 5.19M | 5.16M | 4.62M | 4.87M | 4.85M | 4.90M | 5.10M | 5.60M | 5.48M | 6.02M | 5.08M | 5.59M | 6.07M | 5.47M | 5.78M | 6.15M | 5.53M | 5.72M | 5.02M | 4.42M | 4.63M | 4.44M | 4.27M |
|
Restructuring Costs
|
0.03M | 0.06M | 0.10M | -0.01M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | 2.54M | 0.07M | 0.00M | | | | 1.48M | 0.44M | 0.02M | 0.60M | 0.41M | 0.42M | | 0.40M | | | 0.59M | | 1.43M | 0.02M | | | | | | | | | | | | | | 1.40M | 0.09M | 0.12M | 0.39M | 0.64M | |
|
Other Operating Expenses
|
0.01M | 0.00M | | 33.86M | | 0.38M | | | 1.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 3.90M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.04M | 0.06M | 0.10M | 33.85M | 0.09M | 9.51M | 9.30M | 10.04M | 9.83M | 9.21M | 9.62M | 9.51M | 9.11M | 8.51M | 8.26M | 9.82M | 9.48M | 9.28M | 7.53M | 8.25M | 10.43M | 9.60M | 10.53M | 10.17M | 10.21M | 9.69M | 9.48M | 9.72M | 12.08M | 7.75M | 7.52M | 8.07M | 9.04M | 9.16M | 13.39M | 12.20M | 9.10M | 11.98M | 10.81M | 12.41M | 11.93M | 11.70M | 11.79M | 12.20M | 12.05M | 11.47M | 12.11M | 11.29M | 11.64M | 11.57M | 11.89M | 12.60M | 12.64M | 14.54M | 13.53M | 11.98M | 14.74M | 11.97M | 14.53M | 13.10M | 13.61M | 15.07M | 13.51M | 11.46M | 11.55M | 11.08M | 9.99M |
|
Operating Income
|
| 6.71M | 7.24M | -24.82M | 8.56M | -0.57M | -1.00M | -3.47M | -3.26M | -1.79M | -1.17M | -1.59M | -1.30M | -0.85M | -0.47M | -3.23M | -5.50M | -4.66M | 1.79M | 0.24M | -2.44M | -1.94M | -1.97M | -2.61M | -3.24M | -2.46M | -1.20M | -2.91M | -8.49M | -1.34M | -0.96M | 0.44M | 3.35M | 2.04M | -4.38M | -3.04M | -1.29M | -2.45M | 0.43M | -1.51M | -3.46M | -2.32M | -2.44M | -4.90M | -5.28M | -6.42M | -8.14M | -6.90M | -7.91M | -4.46M | -3.90M | -3.73M | -3.88M | -5.20M | -4.73M | -3.01M | -10.37M | -6.49M | -7.65M | -4.13M | -5.49M | -10.74M | -8.63M | -6.49M | -8.10M | -7.30M | -5.62M |
|
EBIT
|
| 6.71M | 7.24M | -24.82M | 8.56M | -0.57M | -1.00M | -3.47M | -3.26M | -1.79M | -1.17M | -1.59M | -1.30M | -0.85M | -0.47M | -3.23M | -5.50M | -4.66M | 1.79M | 0.24M | -2.44M | -1.94M | -1.97M | -2.61M | -3.24M | -2.46M | -1.20M | -2.91M | -8.49M | -1.34M | -0.96M | 0.44M | 3.35M | 2.04M | -4.38M | -3.04M | -1.29M | -2.45M | 0.43M | -1.51M | -3.46M | -2.32M | -2.44M | -4.90M | -5.28M | -6.42M | -8.14M | -6.90M | -7.91M | -4.46M | -3.90M | -3.73M | -3.88M | -5.20M | -4.73M | -3.01M | -10.37M | -6.49M | -7.65M | -4.13M | -5.49M | -10.74M | -8.63M | -6.49M | -8.10M | -7.30M | -5.62M |
|
Interest & Investment Income
|
0.10M | 0.07M | 0.05M | -0.23M | 13.00 | 0.02M | 0.02M | -0.05M | 10.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -128.00M | -0.12M | -0.13M | -0.13M | -0.17M | -0.14M | -0.09M | -0.09M | -0.10M | -0.10M | -0.10M | -0.11M | -0.10M | -0.10M | -0.10M | -0.11M | -0.12M | -0.13M | -0.12M | -0.12M | -0.11M | -0.10M | -0.10M | -0.13M | -0.10M | -0.11M | -0.10M | -0.10M | -0.09M | -0.11M | -0.53M | -0.31M | 0.97M | 0.04M | 0.09M | 0.09M | 0.10M | 0.10M | 0.07M | 0.32M | 0.05M | -0.02M | -0.03M | 0.79M | 0.06M | 0.18M | 0.05M | 0.17M | 0.16M | 0.10M | 0.17M | 0.27M | 0.67M | 0.47M | 0.47M | 0.43M | 0.43M | 0.33M | 0.30M | 1.24M | 0.10M | 0.07M | 0.05M |
|
Non Operating Income
|
| | | | 128.00 | 0.22M | 0.19M | 1.26M | 1.70M | -0.14M | -0.09M | -0.09M | -0.10M | -0.10M | -0.10M | -0.11M | -0.10M | -0.10M | -0.10M | -0.11M | -0.12M | -0.13M | -0.12M | -0.12M | -0.11M | -0.10M | -0.10M | -0.13M | -0.10M | -0.11M | -0.10M | -0.10M | -0.09M | -0.11M | -0.53M | -0.31M | 0.97M | 0.04M | 0.09M | 0.09M | 4.00M | 0.10M | 0.07M | 0.32M | 0.05M | -0.02M | -0.03M | 0.80M | 0.06M | 0.18M | 0.05M | 0.17M | 0.16M | 0.10M | 0.17M | 0.27M | 0.67M | 0.47M | 0.47M | 0.43M | 0.43M | 0.33M | 0.30M | 1.24M | 0.11M | 0.87M | 0.52M |
|
EBT
|
| 6.78M | 7.29M | -25.05M | 8.56M | -0.70M | -0.81M | -2.87M | -1.56M | -1.93M | -1.26M | -1.68M | -1.40M | -0.95M | -0.58M | -3.34M | -5.60M | -4.76M | 1.69M | 0.13M | -2.56M | -2.06M | -2.09M | -2.73M | -3.35M | -2.56M | -1.31M | -3.04M | -8.59M | -1.44M | -1.06M | 0.34M | 3.25M | 1.93M | -4.91M | -3.96M | -0.16M | -2.41M | 0.52M | -1.42M | 0.54M | -2.22M | -2.37M | -4.57M | -5.22M | -6.45M | -8.16M | -6.10M | -7.86M | -4.28M | -3.85M | -3.56M | -3.72M | -5.10M | -4.57M | -2.74M | -9.70M | -6.02M | -7.17M | -3.69M | -5.06M | -10.41M | -8.34M | -5.25M | -7.99M | -6.43M | -5.10M |
|
Tax Provisions
|
| | | | | -5.30M | -0.82M | 0.35M | -0.09M | 0.13M | -0.17M | 0.28M | -0.76M | 0.15M | -0.18M | 0.22M | -0.20M | 0.17M | 0.18M | 0.18M | -0.05M | 0.32M | 0.21M | 0.05M | 0.02M | 0.24M | -0.06M | 0.13M | 0.06M | 0.12M | 0.18M | -0.00M | 0.43M | 0.67M | -0.20M | -0.41M | 0.28M | 0.03M | 0.09M | 0.05M | 0.41M | 0.23M | -0.07M | -0.12M | 0.18M | 0.11M | -0.03M | 0.34M | 0.22M | 0.11M | -0.01M | -0.45M | 0.40M | -0.09M | -0.07M | -1.13M | 0.03M | 0.13M | 0.16M | 0.04M | 0.10M | 0.03M | 0.12M | 0.22M | 0.03M | 0.49M | -0.51M |
|
Profit After Tax
|
5.90M | 2.22M | 0.89M | -0.77M | 4.60M | -1.01M | 0.01M | -3.22M | -1.47M | -2.06M | -1.08M | -1.96M | -0.64M | -1.10M | -0.40M | -3.56M | -5.41M | -4.92M | 1.51M | -0.05M | -2.51M | -2.38M | -2.30M | -2.77M | -3.36M | -2.80M | -1.24M | -3.17M | -8.64M | -1.56M | -1.24M | 0.34M | 2.82M | 1.26M | -4.71M | -3.55M | -0.43M | -2.44M | 0.43M | -1.47M | 0.13M | -2.45M | -2.31M | -4.46M | -5.40M | -6.55M | -8.14M | -6.44M | -8.07M | -4.38M | -4.07M | -3.29M | -4.59M | -5.01M | -4.50M | -1.93M | -9.73M | -6.14M | -7.33M | -3.73M | -5.16M | -10.45M | -8.46M | -5.46M | -8.02M | -6.92M | -4.59M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.18M | 0.47M | | | 0.33M | -0.34M | -0.11M | -0.33M | 0.01M | -0.10M | -0.30M | -0.32M | -0.10M | -0.26M | -0.22M | -0.16M |
|
Income from Continuing Operations
|
| 6.78M | 7.29M | -25.05M | 8.56M | 4.60M | 0.01M | -3.22M | -1.47M | -2.06M | -1.08M | -1.96M | -0.64M | -1.10M | -0.40M | -3.56M | -5.41M | -4.92M | 1.51M | -0.05M | -2.51M | -2.38M | -2.30M | -2.77M | -3.36M | -2.80M | -1.24M | -3.17M | -8.64M | -1.56M | -1.24M | 0.34M | 2.82M | 1.26M | -4.71M | -3.55M | -0.43M | -2.44M | 0.43M | -1.47M | 0.13M | -2.45M | -2.31M | -4.46M | -5.40M | -6.55M | -8.14M | -6.44M | -8.07M | -4.38M | -3.84M | -3.11M | -4.12M | -5.01M | -4.50M | -1.61M | -9.73M | -6.14M | -7.33M | -3.73M | -5.16M | -10.45M | -8.46M | -5.46M | -8.02M | -6.92M | -4.59M |
|
Consolidated Net Income
|
| 6.78M | 7.29M | -25.05M | 8.56M | 4.60M | 0.01M | -3.22M | -1.47M | -2.06M | -1.08M | -1.96M | -0.64M | -1.10M | -0.40M | -3.56M | -5.41M | -4.92M | 1.51M | -0.05M | -2.51M | -2.38M | -2.30M | -2.77M | -3.36M | -2.80M | -1.24M | -3.17M | -8.64M | -1.56M | -1.24M | 0.34M | 2.82M | 1.26M | -4.71M | -3.55M | -0.43M | -2.44M | 0.43M | -1.47M | 0.13M | -2.45M | -2.31M | -4.46M | -5.40M | -6.55M | -8.14M | -6.44M | -8.07M | -4.38M | -3.84M | -3.11M | -4.12M | -5.01M | -4.50M | -1.61M | -9.73M | -6.14M | -7.33M | -3.73M | -5.16M | -10.45M | -8.46M | -5.46M | -8.02M | -6.92M | -4.59M |
|
Income towards Parent Company
|
| 6.78M | 7.29M | -25.05M | 8.56M | 4.60M | 0.01M | -3.22M | -1.47M | -2.06M | -1.08M | -1.96M | -0.64M | -1.10M | -0.40M | -3.56M | -5.41M | -4.92M | 1.51M | -0.05M | -2.51M | -2.38M | -2.30M | -2.77M | -3.36M | -2.80M | -1.24M | -3.17M | -8.64M | -1.56M | -1.24M | 0.34M | 2.82M | 1.26M | -4.71M | -3.55M | -0.43M | -2.44M | 0.43M | -1.47M | 0.13M | -2.45M | -2.31M | -4.46M | -5.40M | -6.55M | -8.14M | -6.44M | -8.07M | -4.38M | -3.84M | -3.11M | -4.12M | -5.01M | -4.50M | -1.61M | -9.73M | -6.14M | -7.33M | -3.73M | -5.16M | -10.45M | -8.46M | -5.46M | -8.02M | -6.92M | -4.59M |
|
Net Income towards Common Stockholders
|
| 6.78M | 7.29M | -25.05M | 8.56M | 4.60M | 0.01M | -3.22M | -1.47M | -2.06M | -1.08M | -1.96M | -0.64M | -1.10M | -0.40M | -3.56M | -5.41M | -4.92M | 1.51M | -0.05M | -2.51M | -2.38M | -2.30M | -2.77M | -3.36M | -2.80M | -1.24M | -3.17M | -8.64M | -1.56M | -1.24M | 0.34M | 2.82M | 1.26M | -4.71M | -3.55M | -0.43M | -2.44M | 0.43M | -1.47M | 0.13M | -2.45M | -2.31M | -4.46M | -5.40M | -6.55M | -8.14M | -6.44M | -8.07M | -4.38M | -3.84M | -3.11M | -4.12M | -5.01M | -4.50M | -1.61M | -9.73M | -6.14M | -7.33M | -3.73M | -5.16M | -10.45M | -8.46M | -5.46M | -8.02M | -6.92M | -4.59M |
|
EPS (Basic)
|
| 6.08 | 6.53 | -22.43 | 7.64 | 0.35 | 0.01 | -0.24 | -1.29 | -0.11 | -0.06 | -0.11 | -0.04 | -0.06 | -0.02 | -0.19 | -0.29 | -0.26 | 0.07 | -0.03 | -0.11 | -0.11 | -0.10 | -0.12 | -0.14 | -0.12 | -0.05 | -0.11 | -0.31 | -0.06 | -0.04 | 0.01 | 0.10 | 0.04 | -0.14 | -0.10 | -0.01 | -0.07 | 0.01 | -0.04 | 0.04 | -0.06 | -0.06 | -0.12 | -0.14 | -0.17 | -0.20 | -0.15 | -0.16 | -0.08 | -0.08 | -0.06 | -0.09 | -0.09 | -0.08 | -0.04 | -0.17 | -0.11 | -0.12 | -0.07 | -0.09 | -2.09 | -1.66 | 4.33 | -0.13 | -1.27 | -0.81 |
|
EPS (Weighted Average and Diluted)
|
| | | -1.83 | | 0.33 | 0.00 | -0.22 | | -0.11 | -0.06 | -0.11 | | | -0.02 | -0.19 | | | 0.07 | | | | -0.10 | | | | | | -0.31 | -0.06 | | | 0.09 | 0.04 | -0.14 | | -0.02 | -0.07 | 0.01 | | 0.00 | | -0.06 | | -0.14 | -0.17 | -0.20 | -0.15 | -0.16 | -0.08 | -0.08 | -0.06 | -0.09 | -0.09 | -0.08 | -0.04 | -0.17 | -0.11 | -0.12 | -0.07 | -0.09 | -2.09 | -1.66 | 4.33 | -0.13 | -1.27 | -0.81 |
|
Shares Outstanding (Weighted Average)
|
1.11M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.12M | 1.13M | 1.14M | 1.14M | 1.50M | 1.50M | 1.50M | 1.52M | 1.53M | 1.53M | 1.54M | 1.55M | 1.57M | 1.83M | 1.87M | 1.88M | 1.91M | 1.93M | 1.95M | 1.95M | 1.97M | 2.30M | 2.34M | 2.34M | 2.36M | 2.46M | 2.46M | 2.46M | 2.85M | 2.85M | 2.97M | 2.99M | 2.99M | 3.13M | 3.13M | 3.16M | 3.16M | 3.19M | 3.27M | 3.27M | 3.37M | 3.50M | 4.35M | 4.35M | 4.37M | 4.44M | 4.50M | 4.50M | 4.53M | 4.57M | 4.64M | 4.64M | 4.68M | 4.72M | 4.82M | 4.88M | 4.88M | 5.07M | 5.07M | 5.34M | 5.34M |
|
Shares Outstanding (Diluted Average)
|
| | | 13.69M | | 14.27M | 14.37M | 14.38M | | 15.84M | 17.91M | 16.33M | | | 18.34M | 18.25M | | | 21.29M | | | | 23.01M | | | | | | 27.94M | 28.17M | | | 31.15M | 31.97M | 32.55M | | 35.18M | 35.70M | 37.99M | | 38.69M | | 38.09M | | 38.87M | | | 40.71M | | 52.28M | 52.77M | 52.51M | 53.68M | 54.12M | 54.83M | 54.34M | 55.72M | 55.92M | 56.41M | 56.16M | 57.47M | 4.85M | 4.89M | 58.40M | 60.59M | 5.28M | 5.44M |
|
EBITDA
|
0.01M | 2.81M | 1.06M | -24.82M | 0.01M | 3.58M | 0.58M | -3.47M | 0.00M | -1.79M | -1.17M | -1.59M | -1.30M | -0.85M | -0.47M | -3.23M | -5.50M | -4.66M | 1.79M | 0.24M | -2.44M | -1.94M | -1.97M | -2.61M | -3.24M | -2.46M | -1.20M | -2.91M | -8.49M | -1.34M | -0.96M | 0.44M | 3.35M | 2.04M | -4.38M | -3.04M | -1.29M | -2.45M | 0.43M | -1.51M | -3.46M | -2.32M | -2.44M | -4.90M | -5.28M | -6.42M | -8.14M | -6.90M | -7.91M | -4.46M | -3.90M | -3.73M | -3.88M | -5.20M | -4.73M | -3.01M | -10.37M | -6.49M | -7.65M | -4.13M | -5.49M | -10.74M | -8.63M | -6.49M | -8.10M | -7.30M | -5.62M |
|
Tax Rate
|
| | | | | | | | 5.84% | | 13.77% | | 54.46% | | 30.56% | | 3.53% | | 10.76% | | 2.11% | | | | | | 4.82% | | | | | | 13.31% | 34.61% | 4.08% | 10.33% | | | 16.96% | | 75.42% | | 2.86% | 2.58% | | | 0.32% | | | | 0.23% | 12.58% | | 1.73% | 1.53% | 41.26% | | | | | | | | | | | 10.01% |