|
Revenue
|
5.43M | 7.33M | | 5.55M | 5.74M | 5.34M | 1.73M | 4.13M | 4.07M | 3.66M | 3.09M | 3.02M | 5.13M | 9.07M | 8.86M | 11.16M | 6.84M | 4.12M | 5.72M | 6.16M | 4.97M | 4.19M | | 2.95M | 2.72M | 2.81M | -3.90M | 3.17M | 3.03M | 2.97M | -7.67M | 2.76M | 3.12M | 3.51M | -3.00M | 3.19M | 2.09M | 2.16M | 2.87M | 2.16M | 2.20M | 1.78M | 2.50M | 2.24M | 2.88M | 3.86M | | 0.10M | 4.54M | 3.46M | 7.20M | 4.13M | 2.92M | 6.67M | 7.48M | 5.67M | 4.10M | 4.21M | 6.14M | 4.33M | 3.69M | 2.03M |
|
Cost of Revenue
|
2.12M | 2.64M | | 1.94M | 1.97M | 2.28M | 1.21M | 2.37M | 2.03M | 1.92M | 1.56M | 1.99M | 3.19M | 6.04M | 6.09M | 7.11M | 3.82M | 2.36M | 3.51M | 3.28M | 2.83M | 2.95M | | 1.79M | 1.94M | 1.92M | -1.41M | 1.80M | 1.65M | 1.71M | 1.48M | 1.38M | 1.59M | 1.77M | 1.56M | 1.22M | 1.06M | 1.12M | 1.01M | 1.04M | 1.19M | 0.86M | 1.29M | 1.10M | 1.42M | 1.13M | | 1.64M | 2.00M | 1.78M | 3.74M | 1.74M | 1.72M | 1.54M | 1.71M | 1.86M | 1.85M | 1.72M | 2.79M | 2.45M | 2.73M | 2.50M |
|
Gross Profit
|
3.31M | 4.70M | | 3.61M | 3.77M | 3.06M | 0.52M | 1.76M | 2.04M | 1.74M | 1.52M | 1.03M | 1.94M | 3.03M | 2.77M | 4.06M | 3.02M | 1.76M | 2.21M | 2.88M | 2.14M | 1.24M | | 1.16M | 0.78M | 0.89M | -2.49M | 1.37M | 1.38M | 1.27M | 1.50M | 1.39M | 1.53M | 1.74M | 1.67M | 1.98M | 1.02M | 1.04M | 1.86M | 1.11M | 1.00M | 0.92M | 1.21M | 1.14M | 1.47M | 2.73M | | 2.46M | 2.54M | 1.68M | 3.46M | 2.39M | 1.20M | 5.13M | 5.77M | 3.80M | 2.24M | 2.49M | 3.35M | 1.88M | 0.95M | -0.47M |
|
Research & Development
|
2.06M | 1.82M | | 1.80M | 3.31M | 2.27M | 4.43M | 2.80M | 2.45M | 1.86M | 1.62M | 2.01M | 1.84M | 2.05M | 2.47M | 2.64M | 3.06M | 3.06M | 3.43M | 3.48M | 3.49M | 3.68M | | 3.45M | 3.68M | 2.75M | 1.61M | 2.43M | 2.32M | 2.37M | 2.46M | 2.70M | 2.37M | 2.46M | 2.42M | 3.24M | 3.21M | 3.14M | 2.75M | 1.82M | 2.20M | 1.38M | 2.15M | 1.89M | 1.65M | 1.81M | | 1.33M | 1.19M | 1.02M | -0.34M | 1.63M | 1.50M | 1.93M | 1.38M | 1.32M | 1.35M | 1.80M | 2.08M | 1.27M | 1.19M | 1.40M |
|
Selling, General & Administrative
|
2.33M | 2.54M | | 2.61M | 2.54M | 2.27M | 2.58M | 2.70M | 2.75M | 2.66M | 2.38M | 2.53M | 2.91M | 3.21M | 3.35M | 3.46M | 2.85M | 2.58M | 2.77M | 2.96M | 2.69M | 2.51M | | 2.69M | 2.59M | 2.70M | 2.15M | 2.41M | 2.61M | 2.35M | 2.52M | 2.56M | 2.61M | 2.51M | 2.30M | 2.45M | 2.34M | 2.10M | 2.04M | 1.88M | 1.67M | 1.48M | 1.80M | 1.95M | 1.79M | 2.19M | | 2.14M | 1.98M | 1.90M | 1.67M | 1.86M | 1.92M | 1.92M | 2.27M | 2.35M | 2.10M | 2.29M | 2.04M | 2.54M | 1.96M | 2.06M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | |
|
Other Operating Expenses
|
| | | | | | | | | | | 0.01M | 0.21M | -0.03M | | | | | | | 0.17M | 0.08M | | | | | | | | | | | | | | | | | | 0.48M | 0.03M | 0.11M | | | | | | | | | | | | | | | | | | | 0.30M | |
|
Operating Expenses
|
4.39M | 4.35M | | 4.41M | 5.86M | 4.54M | 7.00M | 5.50M | 5.20M | 4.52M | 4.00M | 4.54M | 4.96M | 5.23M | 5.83M | 6.11M | 5.90M | 5.64M | 6.20M | 6.44M | 6.35M | 6.27M | 0.05M | 6.14M | 6.27M | 5.46M | 3.76M | 4.84M | 4.93M | 4.72M | 4.98M | 5.26M | 4.98M | 4.97M | 4.72M | 5.69M | 5.55M | 5.23M | 4.79M | 4.18M | 3.90M | 2.97M | 3.94M | 3.83M | 3.45M | 3.99M | | 3.47M | 3.17M | 2.92M | 1.33M | 3.49M | 3.43M | 3.85M | 3.65M | 3.67M | 3.44M | 4.09M | 4.11M | 3.86M | 3.48M | 3.46M |
|
Operating Income
|
-1.08M | 0.34M | | -0.80M | -2.08M | -1.48M | -6.49M | -3.74M | -3.16M | -2.78M | -2.48M | -3.51M | -3.02M | -2.20M | -3.06M | -2.05M | -2.89M | -3.87M | -3.99M | -3.56M | -4.21M | -5.03M | | -4.98M | -5.50M | -4.57M | -6.01M | -3.47M | -3.55M | -3.46M | -3.47M | -3.87M | -3.45M | -3.23M | -3.05M | -3.71M | -4.53M | -4.19M | -2.93M | -3.06M | -2.90M | -2.05M | -2.87M | -2.69M | -1.98M | -1.26M | | -1.01M | -0.63M | -1.24M | 2.13M | -1.10M | -2.23M | 1.28M | 2.12M | 0.13M | -1.20M | -1.60M | -0.76M | -1.98M | -2.52M | -3.93M |
|
EBIT
|
-1.08M | 0.34M | | -0.80M | -2.08M | -1.48M | -6.49M | -3.74M | -3.16M | -2.78M | -2.48M | -3.51M | -3.02M | -2.20M | -3.06M | -2.05M | -2.89M | -3.87M | -3.99M | -3.56M | -4.21M | -5.03M | | -4.98M | -5.50M | -4.57M | -6.01M | -3.47M | -3.55M | -3.46M | -3.47M | -3.87M | -3.45M | -3.23M | -3.05M | -3.71M | -4.53M | -4.19M | -2.93M | -3.06M | -2.90M | -2.05M | -2.87M | -2.69M | -1.98M | -1.26M | | -1.01M | -0.63M | -1.24M | 2.13M | -1.10M | -2.23M | 1.28M | 2.12M | 0.13M | -1.20M | -1.60M | -0.76M | -1.98M | -2.52M | -3.93M |
|
Other Non Operating Income
|
-0.02M | 0.03M | | -0.00M | -0.01M | -0.05M | -0.11M | -0.01M | -0.05M | 0.02M | -0.03M | -0.00M | -0.05M | -0.07M | -0.03M | -0.03M | -0.04M | -0.02M | -0.05M | -0.03M | -0.03M | -0.04M | | -0.01M | -0.01M | -0.04M | -0.01M | | 0.00M | -0.00M | 0.02M | -0.01M | 0.02M | 0.02M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | -0.01M | 0.07M | 0.03M | 0.00M | 1.19M | -0.04M | -0.01M | | -0.12M | 0.14M | -0.06M | -1.41M | -0.06M | | -0.04M | -0.02M | 0.02M | 0.00M | -0.03M | 0.00M | -0.01M | -0.03M | 0.01M |
|
Non Operating Income
|
-0.02M | 0.03M | | -0.00M | -0.01M | -0.05M | -0.11M | -0.01M | -0.05M | 0.02M | -0.03M | -0.00M | -0.05M | -0.07M | -0.03M | -0.03M | -0.04M | -0.02M | -0.05M | -0.03M | -0.03M | -0.04M | | -0.01M | -0.01M | -0.04M | -0.01M | | 0.00M | -0.00M | -0.03M | -0.01M | 0.02M | 0.02M | 0.07M | 0.05M | 0.05M | 0.06M | 0.04M | -0.01M | 0.07M | 0.03M | 0.00M | -0.01M | -0.04M | -0.01M | | -0.12M | 0.14M | -0.06M | -0.16M | -0.06M | | -0.04M | -0.02M | 0.02M | 0.00M | -0.03M | 0.02M | -0.01M | -0.03M | 0.01M |
|
EBT
|
-0.13M | 0.36M | | -0.81M | -2.12M | -1.54M | -7.57M | -3.77M | -3.23M | -2.78M | -2.52M | -3.53M | -2.91M | -2.28M | -3.10M | -2.09M | -2.94M | -3.92M | -4.06M | -3.60M | -4.26M | -5.10M | | -5.03M | -5.55M | -4.65M | -6.13M | -3.53M | -3.57M | -3.47M | -3.47M | -3.91M | -3.46M | -3.23M | -3.03M | -3.74M | -4.61M | -4.20M | -2.97M | -3.15M | -3.01M | -2.06M | -2.89M | -1.54M | -2.06M | -1.30M | | -1.17M | -0.51M | -1.34M | 0.73M | -1.22M | -2.28M | 1.20M | 2.04M | 0.08M | -1.24M | -1.81M | -0.87M | -2.08M | -2.66M | -4.00M |
|
Tax Provisions
|
0.01M | -0.19M | | 0.06M | -0.06M | 0.01M | 0.21M | -0.04M | 0.01M | 0.02M | 0.04M | 0.06M | 0.33M | -0.02M | 0.09M | 0.02M | -0.04M | 0.01M | 0.09M | 0.04M | 0.02M | -0.01M | | 0.06M | 0.03M | -0.02M | 0.03M | 0.04M | 0.03M | 0.08M | -0.06M | 0.06M | 0.03M | 0.03M | 0.03M | -0.27M | 0.03M | 0.07M | 0.28M | 0.02M | -0.03M | 0.01M | 0.05M | 0.15M | 0.01M | -0.02M | | -0.00M | 0.02M | 0.00M | -0.04M | 0.01M | -0.01M | 0.00M | -0.00M | 0.01M | -0.01M | 0.01M | -0.04M | 0.01M | 0.00M | -0.00M |
|
Profit After Tax
|
-0.14M | 0.55M | | -0.88M | -2.06M | -1.55M | -7.79M | -3.72M | -3.24M | -2.80M | -2.56M | -3.58M | -3.24M | -2.26M | -3.19M | -2.11M | -2.90M | -3.93M | -4.14M | -3.64M | -4.28M | -5.09M | | -5.09M | -5.57M | -4.62M | -6.15M | -3.56M | -3.61M | -3.55M | -3.41M | -3.97M | -3.48M | -3.26M | -3.06M | -3.48M | -4.63M | -4.27M | -3.06M | -3.17M | -2.98M | -2.06M | -2.94M | -1.69M | -2.06M | -1.28M | | -1.16M | -0.52M | -1.35M | 0.77M | -1.23M | -2.27M | 1.19M | 2.04M | 0.11M | -1.55M | -2.09M | -0.30M | -2.19M | -2.67M | -4.01M |
|
Income from Continuing Operations
|
-0.14M | 0.55M | | -0.88M | -2.06M | -1.55M | -7.79M | -3.72M | -3.24M | -2.80M | -2.56M | -3.58M | -3.24M | -2.26M | -3.19M | -2.11M | -2.90M | -3.93M | -4.14M | -3.64M | -4.28M | -5.09M | | -5.09M | -5.57M | -4.62M | -6.15M | -3.56M | -3.61M | -3.55M | -3.41M | -3.97M | -3.48M | -3.26M | -3.06M | -3.48M | -4.63M | -4.27M | -3.25M | -3.17M | -2.98M | -2.06M | -2.94M | -1.69M | -2.06M | -1.28M | | -1.16M | -0.52M | -1.35M | 0.77M | -1.23M | -2.27M | 1.19M | 2.04M | 0.07M | -1.23M | -1.83M | -0.83M | -2.09M | -2.66M | -4.00M |
|
Consolidated Net Income
|
-0.14M | 0.55M | | -0.88M | -2.06M | -1.55M | -7.79M | -3.72M | -3.24M | -2.80M | -2.56M | -3.58M | -3.24M | -2.26M | -3.19M | -2.11M | -2.90M | -3.93M | -4.14M | -3.64M | -4.28M | -5.09M | | -5.09M | -5.57M | -4.62M | -6.15M | -3.56M | -3.61M | -3.55M | -3.41M | -3.97M | -3.48M | -3.26M | -3.06M | -3.48M | -4.63M | -4.27M | -3.25M | -3.17M | -2.98M | -2.06M | -2.94M | -1.69M | -2.06M | -1.28M | | -1.16M | -0.52M | -1.35M | 0.77M | -1.23M | -2.27M | 1.19M | 2.04M | 0.04M | -0.32M | -0.27M | -0.83M | -0.10M | -0.01M | -0.00M |
|
Income towards Parent Company
|
-0.14M | 0.55M | | -0.88M | -2.06M | -1.55M | -7.79M | -3.72M | -3.24M | -2.80M | -2.56M | -3.58M | -3.24M | -2.26M | -3.19M | -2.11M | -2.90M | -3.93M | -4.14M | -3.64M | -4.28M | -5.09M | | -5.09M | -5.57M | -4.62M | -6.15M | -3.56M | -3.61M | -3.55M | -3.41M | -3.97M | -3.48M | -3.26M | -3.06M | -3.48M | -4.63M | -4.27M | -3.25M | -3.17M | -2.98M | -2.06M | -2.94M | -1.69M | -2.06M | -1.28M | | -1.16M | -0.52M | -1.35M | 0.77M | -1.23M | -2.27M | 1.19M | 2.04M | 0.04M | -0.32M | -0.27M | -0.83M | -0.10M | -0.01M | -0.00M |
|
Net Income towards Common Stockholders
|
-0.14M | 0.55M | | -0.88M | -2.06M | -1.55M | -7.79M | -3.72M | -3.24M | -2.80M | -2.56M | -3.58M | -3.24M | -2.26M | -3.19M | -2.11M | -2.90M | -3.93M | -4.14M | -3.64M | -4.28M | -5.09M | | -5.09M | -5.57M | -4.62M | -6.15M | -3.56M | -3.61M | -3.55M | -3.41M | -3.97M | -3.48M | -3.26M | -3.06M | -3.48M | -4.63M | -4.27M | -3.25M | -3.17M | -2.98M | -2.06M | -2.94M | -1.69M | -2.06M | -1.28M | | -1.16M | -0.52M | -1.35M | 0.77M | -1.23M | -2.27M | 1.19M | 2.04M | 0.04M | -0.32M | -0.27M | -0.83M | -0.10M | -0.01M | -0.00M |
|
EPS (Basic)
|
-0.06 | 0.02 | | -0.02 | -0.05 | -0.04 | -0.22 | -0.10 | -0.08 | -0.06 | -0.05 | -0.08 | -0.07 | -0.05 | -0.07 | -0.04 | -0.05 | -0.07 | -0.07 | -0.06 | -0.08 | -0.09 | | -0.09 | -0.08 | -0.07 | -0.06 | -0.05 | -0.05 | -0.04 | -2.42 | -0.05 | -0.04 | -0.03 | -2.04 | -0.50 | -0.65 | -0.51 | -0.36 | -0.38 | -0.35 | -0.19 | -0.26 | -0.15 | -0.18 | -0.11 | | -0.10 | -0.04 | -0.11 | 0.10 | -0.09 | -0.17 | 0.09 | 0.15 | 0.01 | -0.11 | -0.14 | -0.01 | -0.14 | -0.17 | -0.24 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.01 | | -0.02 | -0.05 | -0.04 | -0.22 | -0.10 | -0.08 | -0.06 | -0.05 | -0.08 | -0.07 | -0.05 | -0.07 | -0.04 | -0.05 | -0.07 | -0.07 | -0.06 | -0.08 | -0.09 | | -0.09 | -0.08 | -0.07 | -0.06 | -0.05 | -0.05 | -0.04 | -0.04 | | | | | | | | | | | | | | | | | | | -0.11 | | -0.09 | -0.17 | 0.08 | | 0.01 | -0.11 | -0.14 | | -0.14 | -0.17 | -0.24 |
|
Shares Outstanding (Weighted Average)
|
2.51M | 2.57M | 2.59M | 2.74M | 2.74M | 2.74M | 2.75M | 2.76M | 2.76M | 3.14M | 3.16M | 3.18M | 3.18M | 3.20M | 3.20M | 3.92M | 3.94M | 3.99M | 4.01M | 4.01M | 4.02M | 4.04M | 4.04M | 4.07M | 4.79M | 4.84M | 4.87M | 4.87M | 5.68M | 5.72M | 5.76M | 5.76M | 6.76M | 6.76M | 6.80M | 6.93M | 6.94M | 8.31M | 8.38M | 8.39M | 8.39M | 11.06M | 11.07M | 11.45M | 11.45M | 11.80M | 12.36M | 12.36M | 12.40M | 12.59M | 13.11M | 13.24M | 13.69M | 13.91M | 14.38M | 14.38M | 14.42M | 14.47M | 14.71M | 15.80M | 15.84M | 16.43M |
|
Shares Outstanding (Diluted Average)
|
35.38M | 38.71M | 39.04M | 36.49M | 38.38M | 38.42M | 36.79M | 38.49M | 40.15M | 44.12M | 41.83M | 44.52M | 44.64M | 44.76M | 45.76M | 54.43M | 55.38M | 55.81M | 55.40M | 56.19M | 56.36M | 56.59M | 56.47M | 58.37M | 67.42M | 67.78M | 65.38M | 68.79M | 79.80M | 80.12M | 77.29M | | | | | | | | | | | | | | | | | | | 12.66M | | 13.21M | 13.71M | 14.13M | | 14.54M | 14.44M | 14.55M | | 15.29M | 15.88M | 16.52M |
|
EBITDA
|
-1.08M | 0.34M | | -0.80M | -2.08M | -1.48M | -6.49M | -3.74M | -3.16M | -2.78M | -2.48M | -3.51M | -3.02M | -2.20M | -3.06M | -2.05M | -2.89M | -3.87M | -3.99M | -3.56M | -4.21M | -5.03M | | -4.98M | -5.50M | -4.57M | -6.01M | -3.47M | -3.55M | -3.46M | -3.47M | -3.87M | -3.45M | -3.23M | -3.05M | -3.71M | -4.53M | -4.19M | -2.93M | -3.06M | -2.90M | -2.05M | -2.87M | -2.69M | -1.98M | -1.26M | | -1.01M | -0.63M | -1.24M | 2.13M | -1.10M | -2.23M | 1.28M | 2.12M | 0.13M | -1.20M | -1.60M | -0.76M | -1.98M | -2.52M | -3.93M |
|
Interest Expenses
|
0.02M | 0.01M | | 0.01M | 0.02M | 0.01M | -0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.04M | | 0.04M | 0.03M | 0.04M | 0.11M | 0.06M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.08M | 0.12M | 0.06M | 0.08M | 0.08M | 0.18M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | | 0.03M | 0.02M | 0.04M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.07M | 0.04M | 0.19M | 0.11M | 0.10M | 0.11M | 0.09M |
|
Tax Rate
|
| | | | 2.60% | | | 1.19% | | | | | | 0.79% | | | 1.50% | | | | | 0.29% | | | | 0.50% | | | | | 1.73% | | | | | 7.16% | | | | | 0.90% | | | | | 1.61% | | 0.09% | | | | | 0.31% | 0.33% | | 8.75% | 0.49% | | 4.15% | | | 0.02% |