|
Revenue
|
0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 1,000.00M | 7.00M | 0.00M | 0.00M | 1,000.00M | -0.17M | -0.87M | 0.00M | | -0.00M | 0.00M | -0.60M | -0.26M | -0.05M | 0.48M | 1.52M | 2.00M | 2.44M | 2.35M | 2.21M | 1.36M | 1.74M | 1.56M | 1.40M | 1.59M | 1.06M | 20.90M | 20.94M | 21.46M | 20.57M | 21.50M | 21.61M | 22.07M | 13.10M | 18.35M | 17.55M | 12.80M | 3.60M | 1.80M | | |
|
Cost of Revenue
|
| | | | | | | | 1.05M | | | | | | | | | | | | | 0.27M | 0.94M | 0.92M | 0.93M | 0.72M | 0.60M | 0.58M | 0.42M | 0.42M | 0.63M | 0.79M | 1.72M | 14.19M | 10.34M | 10.65M | 10.25M | 10.59M | 9.23M | 19.33M | 6.29M | 8.99M | 9.45M | 8.60M | 1.61M | 0.81M | | |
|
Gross Profit
|
| | | | | | | | 5.96M | 0.00M | 0.00M | 1,000.00M | | | | | | 0.00M | | 0.10M | | 0.21M | 0.59M | 1.08M | 1.51M | 1.62M | 1.61M | 0.78M | 1.32M | 1.14M | 0.77M | 0.80M | -0.66M | 6.71M | 10.61M | 10.81M | 10.32M | 10.91M | 12.38M | 2.74M | 6.81M | 9.35M | 8.10M | 4.20M | 1.99M | 0.99M | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | 5.33M | | | | 6.56M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
-2.33M | 1.49M | | -1.25M | -1.35M | -1.98M | -2.21M | 2.56M | 1.74M | 3.16M | 4.10M | 3.70M | 3.83M | 5.09M | 3.90M | 4.95M | 4.68M | 6.03M | 7.04M | 7.50M | 8.14M | 8.43M | 8.11M | 8.29M | 6.42M | 6.04M | 6.62M | 5.78M | 5.37M | 6.97M | 2.80M | 2.28M | 2.77M | 3.21M | 4.32M | 6.19M | 7.48M | 10.33M | 5.82M | 5.87M | 3.06M | 1.47M | 1.61M | 1.13M | 1.08M | 1.25M | | |
|
Selling, General & Administrative
|
-0.61M | 0.58M | -0.55M | -0.87M | -0.68M | -0.55M | -0.55M | 0.92M | 1.03M | 0.96M | 0.91M | 1.11M | 0.93M | 0.80M | 0.69M | 1.71M | 1.23M | | | | 1.31M | 1.94M | 2.26M | 2.51M | 1.92M | 2.02M | 1.68M | 1.89M | 2.02M | 2.40M | 2.92M | 4.13M | 4.59M | 6.03M | 7.33M | 7.43M | 7.09M | 10.23M | 8.44M | 6.60M | 7.82M | 7.76M | 6.50M | 6.50M | 5.80M | 3.54M | | |
|
Operating Expenses
|
-2.94M | 2.07M | -0.55M | -2.12M | -2.02M | -2.53M | -2.75M | 3.48M | 2.76M | 4.12M | 5.01M | 4.82M | 4.76M | 5.89M | 4.59M | 6.67M | 5.90M | 6.03M | 7.04M | 7.50M | 9.45M | 10.37M | 10.36M | 10.80M | 8.34M | 8.06M | 8.30M | 7.67M | 7.40M | 9.37M | 5.72M | 6.41M | 7.35M | 9.25M | 11.65M | 13.62M | 14.58M | 20.56M | 14.25M | 12.47M | 10.88M | 9.24M | 8.12M | 7.63M | 6.88M | 4.79M | | |
|
Operating Income
|
-2.93M | 2.07M | -1.93M | -2.12M | -2.02M | -2.53M | -2.75M | 3.48M | 3.29M | 4.11M | 5.01M | 4.81M | 4.75M | 5.89M | 4.59M | 6.76M | 5.90M | 7.19M | 8.45M | 8.99M | 10.10M | 13.54M | 13.96M | 14.37M | 9.99M | 9.56M | 9.74M | 10.04M | 9.21M | 12.38M | 9.84M | 11.76M | 17.02M | 12.50M | 14.46M | 19.71M | 18.15M | 24.89M | 17.40M | -141.57M | 16.63M | 9.16M | 7.11M | -75.74M | -29.08M | 53.75M | | |
|
EBIT
|
-2.93M | 2.07M | -1.93M | -2.12M | -2.02M | -2.53M | -2.75M | 3.48M | 3.29M | 4.11M | 5.01M | 4.81M | 4.75M | 5.89M | 4.59M | 6.76M | 5.90M | 7.19M | 8.45M | 8.99M | 10.10M | 13.54M | 13.96M | 14.37M | 9.99M | 9.56M | 9.74M | 10.04M | 9.21M | 12.38M | 9.84M | 11.76M | 17.02M | 12.50M | 14.46M | 19.71M | 18.15M | 24.89M | 17.40M | -141.57M | 16.63M | 9.16M | 7.11M | -75.74M | -29.08M | 53.75M | | |
|
Interest & Investment Income
|
0.26M | 0.04M | 0.06M | 0.05M | 0.04M | 0.02M | 0.05M | 0.04M | 0.09M | 0.13M | 1.15M | -0.32M | 0.29M | 0.17M | 1.42M | 0.23M | 0.38M | 0.67M | 0.11M | 1.01M | 1.56M | 2.52M | 0.15M | 3.97M | 0.13M | 0.16M | 0.13M | 0.31M | 0.37M | 1.55M | 0.17M | 0.26M | -0.21M | 0.11M | 0.04M | -0.07M | 0.04M | 0.01M | 0.02M | 0.01M | 0.01M | 1.66M | 3.19M | 8.70M | 21.58M | 7.09M | | |
|
Other Non Operating Income
|
| | | | | | | | | | -1.09M | 0.36M | -0.25M | | | | -0.20M | | | -1.02M | -1.26M | -2.25M | 1.69M | -3.86M | -0.05M | 1.67M | 0.47M | -2.19M | 0.97M | -1.30M | -0.01M | -0.01M | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.20M | -0.21M | -0.04M | -1.24M | 0.04M | 0.01M | 0.05M | 0.04M | 0.09M | -0.41M | 0.78M | -0.51M | 0.11M | 0.71M | -1.30M | 0.81M | 0.38M | 0.64M | 0.49M | 0.64M | 1.51M | 2.52M | -1.55M | -3.95M | -0.06M | 1.56M | 0.35M | -2.36M | 0.66M | -1.47M | -0.01M | -0.07M | | 3.55M | 4.18M | 4.62M | 4.71M | | 3.99M | -29.54M | 3.90M | -10.35M | 28.59M | -63.87M | -21.16M | 47.49M | | |
|
EBT
|
-2.73M | 1.86M | -1.77M | -0.77M | -1.97M | -2.51M | -2.69M | 3.52M | 3.38M | 3.70M | 5.79M | 3.98M | 4.87M | 5.18M | 5.89M | 6.97M | 6.28M | 7.84M | 7.96M | 9.65M | 11.61M | 16.05M | 12.42M | 18.32M | 10.05M | 8.00M | 9.39M | 12.40M | 8.56M | 13.85M | 9.85M | 11.84M | 16.45M | 8.95M | 10.28M | 15.09M | 13.44M | 20.65M | 13.41M | -145.25M | 12.73M | 6.61M | -21.48M | -69.52M | -7.92M | 58.92M | | |
|
Profit After Tax
|
-2.73M | 1.86M | -1.77M | -0.77M | -1.98M | -2.51M | -2.69M | 3.52M | 3.38M | 3.70M | 5.79M | 3.98M | -4.64M | 5.18M | 5.89M | 6.56M | 6.28M | 7.84M | 7.96M | 8.35M | 11.61M | 16.05M | 12.42M | 10.41M | 10.05M | 8.00M | 9.39M | 12.40M | 8.56M | 13.85M | 9.85M | 11.84M | 16.45M | 8.95M | 10.28M | 15.09M | 13.44M | 20.65M | 13.41M | -145.25M | 20.53M | -52.77M | -21.48M | -69.52M | -50.24M | 101.24M | | |
|
Income from Continuing Operations
|
-2.73M | 1.86M | -1.77M | -0.77M | -1.97M | -2.51M | -2.69M | 3.52M | 3.38M | 3.70M | 5.79M | 3.98M | 4.87M | 5.18M | 5.89M | 6.97M | 6.28M | 7.84M | 7.96M | 9.65M | 11.61M | 16.05M | 12.42M | 18.32M | 10.05M | 8.00M | 9.39M | 12.40M | 8.56M | 13.85M | 9.85M | 11.84M | 16.45M | 8.95M | 10.28M | 15.09M | 13.44M | 20.65M | 13.41M | -145.25M | 12.73M | 6.61M | -21.48M | -69.52M | -7.92M | 58.92M | | |
|
Consolidated Net Income
|
-2.73M | 1.86M | -1.77M | -0.77M | -1.97M | -2.51M | -2.69M | 3.52M | 3.38M | 3.70M | 5.79M | 3.98M | 4.87M | 5.18M | 5.89M | 6.97M | 6.28M | 7.84M | 7.96M | 9.65M | 11.61M | 16.05M | 12.42M | 18.32M | 10.05M | 8.00M | 9.39M | 12.40M | 8.56M | 13.85M | 9.85M | 11.84M | 16.45M | 8.95M | 10.28M | 15.09M | 13.44M | 20.65M | 13.41M | -145.25M | 12.73M | 6.61M | -21.48M | -69.52M | -7.92M | 58.92M | | |
|
Income towards Parent Company
|
-2.73M | 1.86M | -1.77M | -0.77M | -1.97M | -2.51M | -2.69M | 3.52M | 3.38M | 3.70M | 5.79M | 3.98M | 4.87M | 5.18M | 5.89M | 6.97M | 6.28M | 7.84M | 7.96M | 9.65M | 11.61M | 16.05M | 12.42M | 18.32M | 10.05M | 8.00M | 9.39M | 12.40M | 8.56M | 13.85M | 9.85M | 11.84M | 16.45M | 8.95M | 10.28M | 15.09M | 13.44M | 20.65M | 13.41M | -145.25M | 12.73M | 6.61M | -21.48M | -69.52M | -7.92M | 58.92M | | |
|
Net Income towards Common Stockholders
|
-2.73M | 1.86M | -1.77M | -0.77M | -1.97M | -2.51M | -2.69M | 3.52M | 3.38M | 3.70M | 5.79M | 3.98M | 4.87M | 5.18M | 5.89M | 6.97M | 6.28M | 7.84M | 7.96M | 9.65M | 11.61M | 16.05M | 12.42M | 18.32M | 10.05M | 8.00M | 9.39M | 12.40M | 8.56M | 13.85M | 9.85M | 11.84M | 16.45M | 8.95M | 10.28M | 15.09M | 13.44M | 20.65M | 13.41M | -145.25M | 12.73M | 6.61M | -21.48M | -69.52M | -7.92M | 58.92M | | |
|
EPS (Basic)
|
-0.05 | 0.04 | 0.04 | -0.01 | -0.03 | 0.04 | 0.04 | 0.05 | 0.04 | 0.05 | 0.05 | 0.06 | 0.05 | 0.07 | 0.03 | 0.05 | 0.04 | 0.09M | 0.07 | 40.20 | 0.05 | 0.06 | 0.09 | 70.46 | 0.05 | 0.05 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.05 | 0.04 | 0.05 | 0.07 | 0.05 | 0.06 | 0.05 | -0.37 | 0.04 | 0.01 | 0.06 | -0.24 | -0.05 | 0.09 | | |
|
EPS (Weighted Average and Diluted)
|
| | | -0.01 | -0.03 | | 0.04 | 0.06 | 0.04 | | 0.06 | 0.05 | -0.05 | 0.07 | 0.04 | 0.06 | | 0.08M | 0.07 | 0.07 | | 0.06 | | | | 0.05 | | | | | | | | | | | | 0.06 | | | | 0.02 | | | | | | |
|
Shares Outstanding (Weighted Average)
|
52.32M | 52.40M | 52.74M | 52.99M | 60.90M | 61.84M | 62.64M | 64.10M | | 87.56M | | | 93.68M | 120.00 | | | 127.13M | 90.00 | 0.17M | 0.24M | 170.07M | 171.64M | 171.68M | 0.26M | 213.19M | 213.44M | 234.96M | | 283.69M | 283.69M | 283.69M | | | 357.67M | 372.89M | | | 466.80M | 467.91M | | | 546.62M | | | | 1,277.93M | 11.76M | 18.03M |
|
Shares Outstanding (Diluted Average)
|
| | | 52.60M | | | | 62.38M | | | 0.07M | 87.22M | | 120.00 | 0.14M | 111.71M | | 100.00 | | 128.81M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-2.73M | 2.27M | -1.97M | -3.35M | -1.98M | -2.51M | -2.70M | 3.44M | 3.29M | 4.52M | 4.24M | 5.33M | -4.64M | -6.60M | 3.29M | 6.56M | 5.52M | -6.55M | 8.94M | -8.35M | -8.60M | 11.02M | 15.51M | -10.41M | -9.94M | 11.12M | -10.08M | -69.96M | 9.87M | 10.91M | -9.84M | -72.92M | 17.16M | 16.05M | 18.64M | -128.01M | -22.86M | -29.12M | -21.39M | -24.37M | 17.14M | 11.71M | 35.70M | -3.73M | -29.08M | 53.75M | | |
|
Interest Expenses
|
0.06M | 0.25M | -0.10M | -1.29M | -0.00M | -0.00M | -0.00M | 0.01M | 0.00M | 0.54M | 0.37M | 0.51M | 0.17M | 0.87M | 0.12M | 0.03M | 0.00M | 0.02M | 0.60M | 0.36M | 0.05M | 0.01M | 1.70M | 0.01M | 0.07M | 1.72M | 0.48M | -2.04M | 1.03M | 0.07M | 0.16M | 0.19M | 0.35M | 3.65M | 4.22M | 4.55M | 4.75M | 4.25M | 4.01M | 3.69M | 3.91M | 4.21M | 31.78M | 2.48M | 0.42M | 1.93M | | |