|
Revenue
|
61.09M | 69.53M | 64.61M | 59.71M | 48.12M | 60.92M | 59.52M | 53.39M | 80.64M | 76.55M | 68.75M | 40.85M | 55.10M | 70.15M | 59.68M | 43.21M |
|
Cost of Revenue
|
33.80M | 37.37M | 34.24M | 29.86M | 21.71M | 29.14M | 30.22M | 28.32M | 38.87M | 37.08M | 34.26M | 20.67M | 27.41M | 34.27M | 33.97M | 20.92M |
|
Gross Profit
|
27.30M | 32.16M | 30.37M | 29.85M | 26.41M | 31.78M | 29.29M | 25.07M | 41.76M | 39.48M | 34.49M | 20.18M | 27.69M | 35.88M | 25.71M | 22.29M |
|
Research & Development
|
20.07M | 22.81M | 22.91M | 20.76M | 20.66M | 25.30M | 24.64M | 19.04M | 21.43M | 22.88M | 26.02M | 25.04M | 27.25M | 30.52M | 30.88M | 31.34M |
|
Selling, General & Administrative
|
13.74M | 15.17M | 15.27M | 14.94M | 13.88M | 15.43M | 14.45M | 13.77M | 20.45M | 19.95M | 21.20M | 19.84M | 20.45M | 22.18M | 23.47M | 20.70M |
|
Restructuring Costs
|
0.23M | 0.09M | | | | | | 2.61M | 1.92M | 1.46M | 0.40M | 2.04M | | | | 1.61M |
|
Other Operating Expenses
|
| | 1.60M | | | | | | | | 3.90M | | | | | |
|
Operating Expenses
|
34.05M | 38.07M | 38.17M | 35.70M | 34.55M | 40.73M | 39.10M | 35.41M | 43.80M | 44.30M | 47.62M | 46.92M | 47.70M | 52.70M | 54.34M | 53.64M |
|
Operating Income
|
-6.76M | -5.91M | -7.80M | -5.85M | -8.14M | -8.95M | -9.80M | -10.35M | -2.03M | -4.82M | -13.12M | -26.74M | -20.00M | -16.82M | -28.64M | -31.36M |
|
EBIT
|
-6.76M | -5.91M | -7.80M | -5.85M | -8.14M | -8.95M | -9.80M | -10.35M | -2.03M | -4.82M | -13.12M | -26.74M | -20.00M | -16.82M | -28.64M | -31.36M |
|
Interest & Investment Income
|
12.34M | 0.00M | | | | | | | | | | | | | 2.05M | 1.20M |
|
Other Non Operating Income
|
-0.52M | -0.51M | -0.48M | -0.41M | -0.41M | -0.49M | -0.45M | -0.41M | -1.03M | 1.35M | 0.59M | 0.80M | 0.46M | 0.70M | 2.05M | 2.30M |
|
Non Operating Income
|
12.34M | 0.89M | 1.38M | -0.41M | -0.41M | -0.49M | -0.45M | -0.41M | -1.03M | 1.35M | 4.50M | 0.81M | 0.46M | 0.70M | 2.05M | 2.30M |
|
EBT
|
5.58M | -5.02M | -6.42M | -6.26M | -8.54M | -9.44M | -10.25M | -10.75M | -3.07M | -3.46M | -8.62M | -25.93M | -19.55M | -16.12M | -26.59M | -29.06M |
|
Tax Provisions
|
-0.88M | -5.39M | 0.14M | -0.57M | 0.33M | 0.52M | 0.32M | 0.35M | 0.49M | 0.45M | 0.45M | 0.60M | -0.13M | -0.88M | 0.36M | 0.48M |
|
Profit After Tax
|
6.46M | 0.37M | -6.57M | -5.69M | -8.87M | -9.96M | -10.57M | -11.11M | -3.56M | -3.91M | -9.08M | -26.53M | -19.82M | -16.03M | -26.94M | -29.54M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 0.41M | 0.80M | -0.77M | -0.82M |
|
Income from Continuing Operations
|
6.46M | 0.37M | -6.57M | -5.69M | -8.87M | -9.96M | -10.57M | -11.11M | -3.56M | -3.91M | -9.08M | -26.53M | -19.41M | -15.23M | -26.94M | -29.54M |
|
Consolidated Net Income
|
6.46M | 0.37M | -6.57M | -5.69M | -8.87M | -9.96M | -10.57M | -11.11M | -3.56M | -3.91M | -9.08M | -26.53M | -19.41M | -15.23M | -26.94M | -29.54M |
|
Income towards Parent Company
|
6.46M | 0.37M | -6.57M | -5.69M | -8.87M | -9.96M | -10.57M | -11.11M | -3.56M | -3.91M | -9.08M | -26.53M | -19.41M | -15.23M | -26.94M | -29.54M |
|
Net Income towards Common Stockholders
|
6.46M | 0.37M | -6.57M | -5.69M | -8.87M | -9.96M | -10.57M | -11.11M | -3.56M | -3.91M | -9.08M | -26.53M | -19.41M | -15.23M | -26.94M | -29.54M |
|
EPS (Basic)
|
0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
0.00M | 0.00M | -0.00M | -0.00M | | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
1.12M | 1.13M | 1.50M | 1.53M | 1.83M | 1.93M | 2.30M | 2.46M | 2.85M | 3.13M | 3.19M | 3.50M | 4.44M | 4.57M | 4.72M | 5.07M |
|
Shares Outstanding (Diluted Average)
|
13.69M | 14.38M | 16.33M | 18.25M | | | | | | | | 40.71M | 52.51M | 54.34M | 56.16M | 58.40M |
|
EBITDA
|
-6.76M | -5.91M | -7.80M | -5.85M | -8.14M | -8.95M | -9.80M | -10.35M | -2.03M | -4.82M | -13.12M | -26.74M | -20.00M | -16.82M | -28.64M | -31.36M |
|
Tax Rate
|
| | | 9.11% | | | | | | | | | 0.68% | 5.48% | | |