|
Revenue
|
0.27M | 1.04M | 1.71M | 2.46M | 3.25M | 3.26M | 3.88M | 3.88M | 5.06M | 5.10M | 8.77M | 10.30M | 7.02M | | 7.54M | 8.34M | 9.09M | 9.46M | 10.55M | 11.75M | 13.64M | 14.20M | 11.10M | 15.20M | 19.55M | 9.43M | 18.51M | 18.42M | 17.06M | 92.00M |
|
Cost of Revenue
|
2.16M | 2.84M | 3.31M | 3.94M | 3.10M | 3.97M | 4.38M | 4.26M | 3.27M | 3.60M | 3.65M | 4.15M | 3.52M | | 4.83M | 5.33M | 5.41M | 6.34M | 6.54M | 10.00M | 10.53M | 10.22M | 12.64M | 16.30M | 15.14M | -34.99M | 14.83M | 14.31M | 12.05M | -28.41M |
|
Gross Profit
|
0.04M | 0.80M | 1.42M | 1.95M | 2.63M | 2.41M | 3.24M | 3.00M | 4.13M | 4.28M | 6.62M | 8.25M | 5.93M | | 5.76M | 6.95M | 7.56M | 8.11M | 8.88M | 9.55M | 11.53M | 12.40M | 9.59M | 13.08M | 16.36M | 16.13M | 15.68M | 14.95M | 13.88M | 14.31M |
|
Research & Development
|
1.97M | 2.02M | 1.81M | 2.07M | 1.82M | 2.31M | 2.50M | 2.54M | 3.37M | 3.36M | 4.11M | 3.97M | 3.39M | | 3.62M | 3.06M | 3.80M | 3.38M | 4.59M | 5.08M | 4.39M | 6.76M | 5.19M | 4.89M | 5.43M | -35.87M | 6.28M | 5.12M | 3.75M | -35.99M |
|
Selling, General & Administrative
|
2.60M | 3.40M | 3.65M | 3.93M | 3.42M | 7.11M | 12.79M | 9.71M | 8.30M | 3.40M | 5.42M | 5.28M | 5.35M | | 7.53M | 5.47M | 5.00M | 5.32M | 8.29M | 6.17M | 6.12M | 7.75M | 8.96M | 7.52M | 9.59M | -59.27M | 6.39M | 6.67M | 7.23M | -47.66M |
|
Other Operating Expenses
|
2.38M | 3.43M | 3.88M | 4.51M | 2.05M | 0.39M | 1.01M | 0.48M | 0.60M | 0.45M | 0.57M | 0.44M | 0.37M | | 0.73M | 0.55M | 0.90M | 1.03M | 0.63M | 0.53M | 0.21M | 0.06M | 12.64M | 16.30M | 15.14M | -102.28M | 14.83M | 14.31M | 12.05M | -94.34M |
|
Operating Expenses
|
6.96M | 8.85M | 9.34M | 10.51M | 8.34M | 13.39M | 19.66M | 16.51M | 14.94M | 10.36M | 13.18M | 13.39M | 12.26M | | 15.98M | 13.86M | 14.21M | 15.04M | 19.42M | 21.24M | 21.05M | 24.73M | 26.80M | 28.71M | 30.16M | -197.42M | 27.51M | 26.10M | 23.03M | -177.98M |
|
Operating Income
|
-5.06M | -6.30M | -6.68M | -7.49M | -3.66M | -10.59M | -15.41M | -13.02M | -10.21M | -5.63M | -5.99M | -4.70M | -5.95M | | -9.49M | -6.36M | -5.75M | -5.91M | -9.91M | -11.16M | -9.31M | -12.27M | -17.21M | -15.62M | -13.81M | -9.96M | -11.83M | -11.15M | -9.15M | -10.41M |
|
EBIT
|
-5.06M | -6.30M | -6.68M | -7.49M | -3.66M | -10.59M | -15.41M | -13.02M | -10.21M | -5.63M | -5.99M | -4.70M | -5.95M | | -9.49M | -6.36M | -5.75M | -5.91M | -9.91M | -11.16M | -9.31M | -12.27M | -17.21M | -15.62M | -13.81M | -9.96M | -11.83M | -11.15M | -9.15M | -10.41M |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | 0.10M | 0.10M | 0.36M | 0.12M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | | 0.03M | 0.11M | 0.17M | 0.58M | 0.72M | 0.80M | 0.61M | 6.34M | -0.07M | 1.61M | -1.07M | -0.21M | -0.79M | 2.48M | -2.75M | 0.02M |
|
Non Operating Income
|
| | | | 0.10M | 0.10M | 0.36M | 0.12M | 0.00M | 0.00M | 0.01M | 0.00M | | | | | | | 0.72M | 0.80M | 0.61M | 6.34M | -0.07M | 1.61M | -1.07M | -0.32M | -0.79M | 2.48M | -2.75M | 0.02M |
|
EBT
|
-5.03M | -6.27M | -6.18M | -7.75M | -3.57M | -10.50M | -15.05M | -12.91M | -10.22M | -5.63M | -5.99M | -4.71M | -5.94M | | -9.46M | -6.26M | -5.58M | -5.46M | -9.19M | -10.37M | -8.70M | -16.43M | -18.63M | -15.36M | -16.23M | -11.57M | -13.85M | -9.92M | -13.17M | -11.64M |
|
Tax Provisions
|
0.01M | | | -0.13M | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.00M | 0.00M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | -0.03M | -0.09M | 0.01M | 0.00M | 0.01M | -0.04M |
|
Profit After Tax
|
-5.03M | -6.27M | -6.18M | -7.62M | -3.57M | -10.50M | -15.05M | -12.91M | -10.23M | -5.64M | -6.00M | -4.72M | -5.95M | | -9.46M | -6.26M | -5.59M | -5.35M | -9.22M | -10.38M | -8.71M | -7.07M | -18.66M | -15.39M | -16.20M | -11.48M | -13.86M | -9.92M | -13.19M | -11.60M |
|
Income from Continuing Operations
|
-5.03M | -6.27M | -6.18M | -7.62M | -3.57M | -10.50M | -15.05M | -12.91M | -10.23M | -5.64M | -6.00M | -4.72M | -5.95M | | -9.46M | -6.26M | -5.59M | -5.49M | -9.22M | -10.38M | -8.71M | -16.44M | -18.66M | -15.39M | -16.20M | -11.48M | -13.86M | -9.92M | -13.19M | -11.60M |
|
Consolidated Net Income
|
-5.03M | -6.27M | -6.18M | -7.62M | -3.57M | -10.50M | -15.05M | -12.91M | -10.23M | -5.64M | -6.00M | -4.72M | -5.95M | | -9.46M | -6.26M | -5.59M | -5.49M | -9.22M | -10.38M | -8.71M | -16.44M | -18.66M | -15.39M | -16.20M | -11.48M | -13.86M | -9.92M | -13.19M | -11.60M |
|
Income towards Parent Company
|
-5.03M | -6.27M | -6.18M | -7.62M | -3.57M | -10.50M | -15.05M | -12.91M | -10.23M | -5.64M | -6.00M | -4.72M | -5.95M | | -9.46M | -6.26M | -5.59M | -5.49M | -9.22M | -10.38M | -8.71M | -16.44M | -18.66M | -15.39M | -16.20M | -11.48M | -13.86M | -9.92M | -13.19M | -11.60M |
|
Net Income towards Common Stockholders
|
-5.03M | -6.27M | -6.18M | -7.62M | -3.57M | -10.50M | -15.05M | -12.91M | -10.23M | -5.64M | -6.00M | -4.72M | -5.95M | | -9.46M | -6.26M | -5.59M | -5.49M | -9.22M | -10.38M | -8.71M | -16.44M | -18.66M | -15.39M | -16.20M | -11.48M | -13.86M | -9.92M | -13.19M | -11.60M |
|
EPS (Basic)
|
-0.38 | -0.44 | -0.34 | -0.41 | -0.19 | -0.53 | -0.71 | -0.60 | 0.48 | -0.26 | 0.26 | -0.21 | 0.24 | | 0.38 | 0.25 | 0.22 | 0.22 | -0.37 | -0.41 | -0.34 | -0.28 | -0.73 | -0.60 | -0.62 | | -0.53 | -0.38 | -0.46 | |
|
EPS (Weighted Average and Diluted)
|
-0.38 | -0.44 | -0.34 | -0.41 | -0.19 | -0.53 | -0.71 | -0.60 | 0.48 | -0.26 | 0.26 | -0.21 | 0.24 | | 0.38 | 0.25 | 0.22 | 0.22 | -0.37 | -0.41 | -0.34 | -0.28 | -0.73 | -0.60 | -0.62 | | -0.53 | -0.38 | -0.46 | |
|
Shares Outstanding (Weighted Average)
|
13.24M | | 18.26M | | | | 21.22M | 21.37M | 21.50M | 21.62M | 22.73M | 22.67M | 24.91M | 24.92M | 24.94M | 24.97M | 25.01M | 25.00M | 25.20M | 25.24M | 25.40M | 25.33M | 25.64M | 25.76M | 25.98M | | 26.25M | 26.40M | 28.39M | |
|
Shares Outstanding (Diluted Average)
|
13.24M | | 18.26M | | | | 21.22M | 21.37M | 21.50M | 21.62M | 22.73M | 22.67M | 24.91M | 24.92M | 24.94M | 24.97M | 25.01M | 25.00M | 25.20M | 25.24M | 25.40M | 25.33M | 25.64M | 25.76M | 25.98M | | 26.25M | 26.40M | 28.39M | |
|
EBITDA
|
-5.06M | -6.30M | -6.68M | -7.49M | -3.66M | -10.59M | -15.41M | -13.02M | -10.21M | -5.63M | -5.99M | -4.70M | -5.95M | | -9.49M | -6.36M | -5.75M | -5.91M | -9.91M | -11.16M | -9.31M | -12.27M | -17.21M | -15.62M | -13.81M | -9.96M | -11.83M | -11.15M | -9.15M | -10.41M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 1.12M | 1.36M | 1.35M | 1.36M | -9.42M | 1.23M | 1.25M | 1.27M | -8.76M |
|
Tax Rate
|
-0.14% | | | 1.65% | | | | -0.03% | -0.10% | -0.20% | -0.17% | -0.15% | -0.10% | | -0.04% | -0.06% | -0.07% | -0.44% | -0.33% | -0.13% | -0.13% | -0.07% | -0.16% | -0.21% | 0.17% | 0.77% | -0.06% | -0.04% | -0.11% | 0.34% |