|
Revenue
|
-0.00M | -0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.22M | 0.24M | 0.34M | | 0.31M | 0.40M | 28.90M | 37.89M | 38.16M | 42.51M | 46.98M | 46.80M | 40.01M | 42.33M | 43.57M | 44.23M | 45.77M | 46.84M | 46.16M | 45.04M | 42.54M | 41.37M | 31.93M | 22.51M | 24.70M | 27.93M | 25.92M | 25.26M | 26.65M | 25.45M | 23.93M | 22.96M | 25.33M | 21.97M | 23.70M | 27.66M | 35.10M | 36.86M | 37.37M | 46.39M | 71.52M | 76.90M | 73.36M | 62.25M | 74.11M | 74.50M | 70.43M | 69.34M | 72.65M | 73.14M | 72.77M | 69.97M | 68.43M | 59.54M | 63.34M |
|
Cost of Revenue
|
0.06M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.15M | 0.02M | | 0.04M | 0.11M | 26.23M | 36.05M | 34.83M | 39.01M | 43.13M | 43.22M | 36.72M | 38.91M | 40.05M | 40.81M | 42.28M | 43.19M | 42.56M | 41.37M | 38.35M | 36.92M | 27.90M | 19.45M | 21.15M | 23.50M | 21.45M | 20.84M | 22.11M | 20.70M | 19.15M | 18.30M | 20.79M | 17.59M | 19.14M | 22.08M | 28.66M | 30.05M | 30.51M | 37.79M | 60.27M | 62.24M | 61.17M | 51.50M | 61.48M | 60.99M | 58.00M | 57.84M | 58.62M | 59.61M | 61.07M | 59.24M | 57.50M | 48.50M | 51.87M |
|
Gross Profit
|
| | 306.00 | 0.00M | 0.01M | 0.01M | 0.22M | 0.24M | 0.34M | | 0.27M | 0.29M | 2.67M | 1.84M | 3.33M | 3.51M | 3.85M | 3.58M | 3.29M | 3.42M | 3.52M | 3.42M | 3.49M | 3.65M | 3.60M | 3.67M | 4.19M | 4.45M | 4.03M | 3.05M | 3.55M | 4.43M | 4.47M | 4.42M | 4.54M | 4.75M | 4.77M | 4.66M | 4.54M | 4.37M | 4.56M | 5.58M | 6.44M | 6.81M | 6.85M | 8.60M | 11.25M | 14.67M | 12.18M | 10.76M | 12.63M | 13.50M | 12.43M | 11.50M | 14.04M | 13.53M | 11.70M | 10.73M | 10.93M | 11.04M | 11.47M |
|
Depreciation & Amortization - Total
|
| | | | | | | 0.02M | | | | 0.01M | | | | | | | | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.10M | 0.11M | 0.13M | 0.24M | 0.24M | 0.25M | 0.20M | 0.20M | 0.19M |
|
Research & Development
|
| | | | | | | 0.19M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 1.62M | 1.60M | 1.17M | | 2.26M | 2.40M | 5.03M | 2.97M | 2.99M | 3.49M | 3.49M | 4.41M | 3.78M | 3.91M | 4.11M | 4.51M | 4.66M | 4.64M | 4.92M | 3.95M | 4.98M | 4.58M | 3.98M | 3.54M | 3.75M | 3.88M | 4.64M | 3.89M | 4.21M | 4.23M | 4.22M | 4.15M | 4.41M | 3.98M | 4.29M | 4.46M | 4.26M | 5.06M | 5.31M | 7.10M | 9.34M | 9.30M | 9.33M | 9.82M | 9.42M | 9.21M | 9.62M | 9.42M | 9.80M | 9.38M | 10.27M | 10.09M | 11.41M | 9.29M | 9.24M |
|
Restructuring Costs
|
0.00M | | | | 0.62M | 0.62M | 0.62M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.15M | 0.23M | 0.11M | 0.17M | -0.51M | -0.46M | -0.60M | -0.81M | -0.01M | | 0.01M | | 4.25M | 0.94M | 0.95M | 0.95M | 0.96M | 0.97M | 0.98M | 0.97M | 0.99M | 1.63M | 1.02M | 1.01M | 1.01M | 1.00M | 1.00M | 0.95M | 0.96M | 0.94M | 0.94M | 0.94M | 0.36M | 0.28M | 0.29M | 0.31M | 0.30M | 0.32M | -0.33M | 1.24M | -0.06M | -4.73M | -0.52M | -0.83M | -0.85M | -2.83M | 2.29M | 2.39M | 2.39M | 2.26M | 2.34M | 2.37M | 2.25M | 2.24M | 2.23M | 2.12M | 2.12M | 7.57M | -4.43M | -0.06M | 0.15M |
|
Operating Expenses
|
0.17M | 0.25M | 0.13M | 0.19M | 0.13M | 0.17M | 1.64M | 1.62M | 1.18M | | 2.27M | 2.41M | 9.28M | 3.91M | 3.95M | 4.45M | 4.44M | 5.38M | 4.76M | 4.88M | 5.10M | 6.13M | 5.67M | 5.65M | 5.94M | 4.96M | 5.98M | 5.58M | 4.98M | 4.53M | 4.74M | 4.86M | 5.05M | 4.22M | 4.54M | 4.55M | 4.55M | 4.49M | 4.74M | 4.31M | 4.44M | 4.81M | 4.67M | 5.47M | 5.82M | 8.24M | 11.71M | 11.77M | 11.81M | 12.17M | 11.84M | 11.66M | 11.96M | 11.77M | 12.16M | 11.75M | 12.64M | 17.90M | 19.09M | 10.65M | 10.39M |
|
Operating Income
|
-0.17M | -0.25M | -0.13M | -0.18M | -0.13M | -0.16M | -1.43M | -1.38M | -0.84M | | -2.00M | -2.12M | -6.62M | -2.07M | -0.61M | -0.94M | -0.59M | -1.80M | -1.47M | -1.46M | -1.58M | -2.71M | -2.19M | -1.99M | -2.34M | -1.29M | -1.80M | -1.13M | -0.95M | -1.47M | -1.19M | -0.43M | -0.57M | 0.20M | 0.00M | 0.20M | 0.22M | 0.18M | -0.20M | 0.06M | 0.12M | 0.77M | 1.77M | 1.34M | 1.04M | 0.36M | -0.46M | 2.90M | 0.38M | -1.41M | 0.79M | 1.84M | 0.47M | -0.27M | 1.88M | 1.78M | -0.94M | -7.18M | -8.16M | 0.38M | 1.07M |
|
EBIT
|
-0.17M | -0.25M | -0.13M | -0.18M | -0.13M | -0.16M | -1.43M | -1.38M | -0.84M | -36.84M | -2.00M | -2.12M | -6.62M | -2.07M | -0.61M | -0.94M | -0.59M | -1.80M | -1.47M | -1.46M | -1.58M | -2.71M | -2.19M | -1.99M | -2.34M | -1.29M | -1.80M | -1.13M | -0.95M | -1.47M | -1.19M | -0.43M | -0.57M | 0.20M | 0.00M | 0.20M | 0.22M | 0.18M | -0.20M | 0.06M | 0.12M | 0.77M | 1.77M | 1.34M | 1.04M | 0.36M | -0.46M | 2.90M | 0.38M | -1.41M | 0.79M | 1.84M | 0.47M | -0.27M | 1.88M | 1.78M | -0.94M | -7.18M | -8.16M | 0.38M | 1.07M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | -1.66M | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.00M | -0.01M | -0.02M | -0.00M | -0.02M | -0.01M | 2.19M | 0.22M | 0.28M | | 1.77M | 0.29M | 2.72M | 0.87M | 0.88M | 0.89M | 4.15M | 0.04M | 0.05M | 0.04M | 0.07M | -0.38M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.12M | 0.13M | 0.11M | 0.12M | 0.11M | 0.11M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -3.61M | -1.60M | -1.12M | -36.84M | -3.77M | -2.41M | -9.34M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | -2.77M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.11M | 0.08M | 0.10M | 0.09M | -0.28M | 1.23M | 0.03M | 0.31M | 1.21M | 0.79M | 0.49M | -0.48M | -2.02M | 1.31M | -1.53M | -3.63M | -1.66M | -0.72M | -1.94M | -2.59M | -0.60M | -0.83M | -3.66M | -9.68M | -10.43M | -1.99M | -1.31M |
|
Tax Provisions
|
| | | | | | -0.35M | -0.35M | -0.18M | 1.82M | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.05M | 0.05M | -0.05M | 0.02M | 0.09M | 0.19M | 0.06M | 0.09M | 0.11M | 0.06M | 0.17M | 0.16M | 0.15M | -0.31M | 0.37M | 0.17M | 0.11M | -0.26M | 0.06M | 0.68M | -0.28M | -0.17M | -0.02M | -0.02M | 0.04M |
|
Profit After Tax
|
0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -2.66M | -0.72M | -0.52M | -38.66M | -3.30M | -2.31M | -9.25M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | 12.12M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.16M | 0.03M | 0.05M | 0.03M | -0.23M | 1.21M | -0.07M | 0.12M | 1.15M | 0.70M | 0.39M | -0.54M | -2.18M | 1.15M | -1.69M | -3.33M | -2.02M | -0.89M | -2.05M | -2.33M | -0.66M | -1.51M | -3.39M | -9.51M | -10.41M | -1.97M | -1.35M |
|
Equity Income
|
| | | | | | 0.60M | 0.52M | 0.42M | 0.42M | 0.48M | 0.10M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -3.27M | -1.25M | -0.94M | -38.66M | -3.77M | -2.41M | -9.34M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | -2.77M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.16M | 0.03M | 0.05M | 0.03M | -0.23M | 1.21M | -0.07M | 0.12M | 1.15M | 0.70M | 0.39M | -0.54M | -2.18M | 1.15M | -1.69M | -3.33M | -2.02M | -0.89M | -2.05M | -2.33M | -0.66M | -1.51M | -3.39M | -9.51M | -10.41M | -1.97M | -1.35M |
|
Consolidated Net Income
|
-0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -3.27M | -1.25M | -0.94M | -38.66M | -3.77M | -2.41M | -9.34M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | -2.77M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.16M | 0.03M | 0.05M | 0.03M | -0.23M | 1.21M | -0.07M | 0.12M | 1.15M | 0.70M | 0.39M | -0.54M | -2.18M | 1.15M | -1.69M | -3.33M | -2.02M | -0.89M | -2.05M | -2.33M | -0.66M | -1.51M | -3.39M | -9.51M | -10.41M | -1.97M | -1.35M |
|
Income towards Parent Company
|
-0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -3.27M | -1.25M | -0.94M | -38.66M | -3.77M | -2.41M | -9.34M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | -2.77M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.16M | 0.03M | 0.05M | 0.03M | -0.23M | 1.21M | -0.07M | 0.12M | 1.15M | 0.70M | 0.39M | -0.54M | -2.18M | 1.15M | -1.69M | -3.33M | -2.02M | -0.89M | -2.05M | -2.33M | -0.66M | -1.51M | -3.39M | -9.51M | -10.41M | -1.97M | -1.35M |
|
Net Income towards Common Stockholders
|
-0.16M | -0.25M | -0.15M | -0.19M | -0.14M | -0.17M | -2.66M | -0.72M | -0.52M | -38.24M | -3.30M | -2.31M | -9.25M | -2.94M | -1.49M | -1.83M | -4.74M | -1.84M | -1.52M | -1.50M | -1.65M | 12.12M | -2.24M | -2.05M | -2.40M | -1.35M | -1.91M | -1.25M | -1.08M | -1.58M | -1.31M | -0.54M | -0.68M | 0.09M | -0.16M | 0.03M | 0.05M | 0.03M | -0.23M | 1.21M | -0.27M | 0.12M | 1.15M | 0.70M | 0.39M | -0.54M | -2.18M | 1.15M | -1.69M | -3.33M | -2.02M | -0.89M | -2.05M | -2.33M | -0.66M | -1.51M | -3.39M | -9.51M | -10.41M | -1.97M | -1.35M |
|
EPS (Basic)
|
0.00 | -0.01 | -0.01 | -0.01 | -0.02 | 0.00 | -0.06 | -0.02 | -0.01 | -0.67 | -0.06 | -0.04 | -0.10 | -0.04 | -0.02 | -0.02 | -0.05 | -0.02 | -0.01 | -0.11 | -0.12 | 0.02M | -0.16 | -0.14 | -0.16 | -0.09 | -0.13 | -0.08 | -0.07 | -0.10 | -0.09 | -0.04 | -0.04 | 0.01 | -0.01 | | | 0.01 | -0.02 | 0.08 | -0.02 | 0.01 | 0.06 | 0.04 | 0.02 | -0.03 | -0.11 | 0.06 | -0.09 | -0.17 | -0.10 | -0.04 | -0.10 | -0.11 | -0.03 | -0.07 | -0.16 | -0.46 | -0.50 | -0.09 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
0.00 | -0.01 | | | 0.00 | 0.00 | | | | | | | | | | | | | | | | 0.02M | | | | -0.00M | | | | | | -0.04 | -0.04 | 0.01 | -0.01 | | | 0.01 | -0.02 | 0.08 | -0.02 | 0.01 | 0.06 | 0.03 | 0.02 | -0.03 | -0.11 | 0.05 | -0.09 | -0.17 | -0.10 | -0.04 | -0.10 | -0.11 | -0.03 | -0.07 | -0.16 | -0.46 | -0.50 | -0.09 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
35.81M | 36.06M | 36.73M | 36.61M | 38.76M | 38.93M | 47.53M | 47.53M | 48.48M | 56.99M | 57.96M | 65.34M | 88.54M | 77.06M | 95.82M | 96.65M | 98.00M | 100.55M | 111.62M | 13.96M | 13.96M | 530.00 | 13.98M | 14.84M | 14.85M | 14.74M | 15.27M | 15.28M | 15.28M | 15.28M | 15.30M | 15.31M | 15.31M | 15.31M | 15.33M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
35.81M | 36.06M | | | 38.76M | 38.93M | | | | | | | | | | | | | | | | 530.00 | | | | 550.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.17M | -0.25M | -0.13M | -0.18M | -0.13M | -0.16M | -1.43M | -1.36M | -0.84M | -36.84M | -2.00M | -2.11M | -6.62M | -2.07M | -0.61M | -0.94M | -0.59M | -1.80M | -1.47M | -1.46M | -1.58M | -2.71M | -2.19M | -1.99M | -2.34M | -1.29M | -1.80M | -1.09M | -0.91M | -1.43M | -1.14M | -0.39M | -0.53M | 0.24M | 0.04M | 0.21M | 0.25M | 0.19M | -0.19M | 0.08M | 0.14M | 0.83M | 1.84M | 1.41M | 1.11M | 0.44M | -0.39M | 2.98M | 0.46M | -1.33M | 0.87M | 1.93M | 0.56M | -0.16M | 2.01M | 2.02M | -0.70M | -6.92M | -7.96M | 0.58M | 1.27M |
|
Interest Expenses
|
0.00M | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M | 0.13M | 0.24M | 0.30M | | 0.31M | 0.29M | 2.72M | 0.71M | 0.88M | 0.89M | 2.49M | 0.04M | 0.05M | 0.04M | 0.07M | -0.38M | 0.06M | 0.06M | 0.06M | 0.06M | 0.11M | 0.12M | 0.13M | 0.11M | 0.12M | 0.11M | 0.11M | 0.10M | 0.11M | 0.11M | 0.12M | 0.09M | 0.08M | 0.09M | 0.07M | 0.46M | 0.56M | 0.55M | 0.54M | 0.84M | 1.56M | 1.59M | 1.91M | 2.22M | 2.44M | 2.56M | 2.41M | 2.32M | 2.47M | 2.61M | 2.72M | 2.50M | 2.27M | 2.38M | 2.39M |
|
Tax Rate
|
| | | | | | 9.61% | 22.05% | 15.81% | -4.94% | | | | | | | | | | | | | | | | | | | | | | | | | -50.25% | 66.90% | 53.82% | 61.41% | 18.54% | 1.99% | 361.57% | 60.61% | 5.12% | 11.69% | 21.87% | -12.18% | -8.27% | 12.25% | -9.88% | 8.43% | -22.26% | -23.86% | -5.73% | 10.16% | -9.90% | -82.41% | 7.59% | 1.80% | 0.21% | 1.10% | -2.66% |