|
Revenue
|
12.80M | 13.01M | 14.16M | 14.76M | 14.98M | 15.51M | 14.75M | 14.32M | 13.29M | 11.80M | 11.98M | 11.90M | 12.03M | 12.12M | 12.69M | 13.00M | 12.34M | 12.98M | 13.09M | 13.96M | 12.96M | 13.03M | 13.74M | 14.45M | 13.88M | 12.96M | 14.38M | 14.13M | 13.63M | 13.45M | 12.81M | 13.39M | 14.59M | 13.24M | 14.63M | 14.84M | 14.95M | 14.91M | 16.67M | 16.85M | 15.56M | 14.85M | 15.41M | 15.49M | 15.86M | 15.90M | 15.28M | 15.16M | 15.47M | 15.14M | 15.99M | 15.33M | 16.12M | 18.68M | 18.69M | 19.31M | 19.67M | 18.08M | 23.77M | 22.09M | 22.68M | 25.83M | 28.32M | 24.66M | 18.91M | 16.07M | 15.93M |
|
Cost of Revenue
|
11.60M | 11.15M | 11.75M | 12.33M | 12.67M | 12.74M | 12.35M | 11.95M | 11.64M | 10.73M | 10.60M | 10.35M | 10.40M | 10.41M | 11.04M | 11.30M | 11.06M | 11.30M | 11.46M | 11.90M | 11.28M | 11.01M | 11.47M | 11.87M | 11.57M | 10.89M | 11.88M | 12.08M | 11.93M | 11.96M | 11.23M | 11.40M | 12.23M | 11.74M | 13.56M | 16.06M | 15.67M | 18.93M | 14.70M | 15.67M | 14.55M | 14.11M | 15.42M | 14.38M | 14.74M | 15.02M | 14.93M | 14.78M | 15.07M | 15.40M | 16.32M | 17.56M | 16.91M | 16.94M | 17.91M | 16.97M | 17.07M | 17.05M | 21.57M | 19.22M | 19.61M | 21.28M | 22.08M | 21.03M | 15.87M | 13.57M | 13.65M |
|
Gross Profit
|
1.19M | 1.86M | 2.41M | 2.43M | 2.31M | 2.77M | 2.40M | 2.38M | 1.65M | 1.07M | 1.38M | 1.54M | 1.63M | 1.72M | 1.65M | 1.70M | 1.28M | 1.69M | 1.63M | 2.06M | 1.68M | 2.02M | 2.27M | 2.58M | 2.31M | 2.07M | 2.50M | 2.06M | 1.69M | 1.49M | 1.58M | 1.99M | 2.36M | 1.50M | 1.07M | -1.22M | -0.72M | -4.02M | 1.97M | 1.18M | 1.01M | 0.73M | -0.02M | 1.11M | 1.11M | 0.88M | 0.35M | 0.39M | 0.40M | -0.26M | -0.33M | -2.23M | -0.79M | 1.75M | 0.78M | 2.34M | 2.60M | 1.03M | 2.20M | 2.87M | 3.06M | 4.55M | 6.24M | 3.63M | 3.04M | 2.50M | 2.27M |
|
Research & Development
|
1.34M | 2.00M | 1.98M | 1.14M | 0.52M | 0.44M | 0.73M | 1.74M | 2.40M | 3.31M | 4.22M | 7.87M | 9.41M | 10.88M | 16.24M | 11.75M | 12.75M | 10.22M | 10.61M | 5.79M | 4.62M | 0.19M | 1.30M | 1.68M | 0.80M | 0.89M | 1.25M | 2.03M | 1.31M | 2.06M | 1.26M | 1.20M | 1.21M | 1.68M | 1.30M | 2.13M | 1.67M | 1.56M | 0.81M | 1.61M | 0.50M | 2.96M | 1.48M | 1.97M | 1.82M | 1.62M | 1.75M | 1.92M | 1.81M | 2.42M | 1.22M | 1.39M | 1.57M | 0.93M | 0.47M | 0.16M | 0.28M | 0.17M | 0.49M | 0.17M | 0.02M | | | 0.00M | | | |
|
Selling, General & Administrative
|
1.56M | 1.57M | 1.95M | 1.84M | 2.19M | 2.22M | 2.43M | 2.46M | 2.25M | 2.37M | 2.27M | 2.63M | 2.90M | 2.82M | 3.33M | 3.64M | 3.92M | 3.24M | 3.39M | 3.80M | 4.09M | 4.21M | 4.10M | 5.92M | 5.33M | 3.84M | 3.83M | 6.09M | 4.99M | 5.01M | 5.07M | 6.05M | 6.10M | 6.54M | 4.79M | 5.87M | 3.12M | 5.53M | 6.04M | 7.61M | 6.22M | 5.50M | 4.62M | 4.66M | 5.27M | 2.87M | 3.62M | 4.42M | 3.92M | 3.68M | 3.88M | 3.87M | 3.82M | 4.78M | 3.25M | 3.80M | 3.25M | 3.29M | 2.89M | 2.71M | 3.78M | 3.45M | 3.58M | 3.31M | 3.69M | 3.28M | 3.33M |
|
Other Operating Expenses
|
-0.01M | 1.00 | 0.03M | 0.02M | 0.01M | 0.01M | | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
2.90M | 3.57M | 3.92M | 2.98M | 2.71M | 2.66M | 3.16M | 4.20M | 4.65M | 5.69M | 6.49M | 10.50M | 12.30M | 13.70M | 19.56M | 15.39M | 16.67M | 13.46M | 14.00M | 9.59M | 8.71M | 4.40M | 5.40M | 7.60M | 6.13M | 4.72M | 5.07M | 8.12M | 6.30M | 7.08M | 6.33M | 7.25M | 7.32M | 8.22M | 6.10M | 8.00M | 4.78M | 7.09M | 6.85M | 9.22M | 6.72M | 8.45M | 6.10M | 6.63M | 7.09M | 4.49M | 5.37M | 6.33M | 5.73M | 6.09M | 5.10M | 5.25M | 5.38M | 5.70M | 3.72M | 3.96M | 3.53M | 3.46M | 3.38M | 2.88M | 3.79M | 3.45M | 3.58M | 3.31M | 3.69M | 3.28M | 3.33M |
|
Operating Income
|
-1.71M | -1.71M | -1.52M | -0.55M | -0.40M | 0.11M | -0.76M | -1.82M | -3.00M | -4.62M | -5.12M | -8.96M | -10.68M | -11.98M | -17.92M | -13.68M | -15.39M | -11.78M | -12.36M | -7.53M | -7.03M | -2.38M | -3.13M | -5.02M | -3.81M | -2.65M | -2.57M | -6.06M | -4.61M | -5.59M | -4.75M | -5.26M | -4.96M | -6.72M | -5.03M | -9.22M | -5.72M | -12.30M | -5.00M | -9.42M | -8.81M | -10.37M | -7.94M | -7.40M | -8.05M | -5.60M | -6.69M | -8.07M | -7.18M | -7.82M | -6.97M | -8.36M | -6.63M | -4.48M | -3.71M | -1.97M | -1.43M | -2.96M | -1.74M | -0.55M | -1.32M | 0.52M | 1.94M | -0.52M | -1.36M | -1.35M | -1.58M |
|
EBIT
|
-1.71M | -1.71M | -1.52M | -0.55M | -0.40M | 0.11M | -0.76M | -1.82M | -3.00M | -4.62M | -5.12M | -8.96M | -10.68M | -11.98M | -17.92M | -13.68M | -15.39M | -11.78M | -12.36M | -7.53M | -7.03M | -2.38M | -3.13M | -5.02M | -3.81M | -2.65M | -2.57M | -6.06M | -4.61M | -5.59M | -4.75M | -5.26M | -4.96M | -6.72M | -5.03M | -9.22M | -5.72M | -12.30M | -5.00M | -9.42M | -8.81M | -10.37M | -7.94M | -7.40M | -8.05M | -5.60M | -6.69M | -8.07M | -7.18M | -7.82M | -6.97M | -8.36M | -6.63M | -4.48M | -3.71M | -1.97M | -1.43M | -2.96M | -1.74M | -0.55M | -1.32M | 0.52M | 1.94M | -0.52M | -1.36M | -1.35M | -1.58M |
|
Interest & Investment Income
|
| | | | | 0.01M | 0.02M | 0.16M | 0.09M | 0.08M | 0.08M | 0.00M | 0.11M | 0.08M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.07M | 0.07M | 0.07M | 0.06M | 0.19M | 0.11M | 0.12M | 0.16M | 0.29M | 0.19M | 0.23M | 0.19M | 0.21M | 0.22M | -0.36M | -0.03M | 0.18M | 0.17M | 0.07M | 0.03M | | 0.12M | 0.07M | 0.10M | 0.10M | 0.17M | 0.07M | 0.00M | -0.00M | 0.01M | 0.01M | | 0.01M | | | -0.01M | 0.04M | 0.06M | 0.05M | 0.06M | 0.04M | 0.02M | 0.01M | 0.03M | 0.03M | 0.07M | 0.07M | 0.06M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 742.00 | 0.17M | 0.07M | 0.03M | 0.05M | 0.13M | 0.08M | 0.09M | 0.10M | 0.07M | -1.29M | -0.66M | -0.59M | -0.57M | -0.58M | -0.61M | -0.58M | -0.54M | -0.48M | -0.48M | -0.40M | -0.32M | -0.35M | -0.14M | -0.96M | -0.41M | -0.17M | -0.27M | -0.24M | -0.15M | -0.14M | -0.17M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.07M | 0.03M | 0.05M | 0.13M | 0.08M | 0.09M | 0.10M | 0.07M | -1.29M | -0.66M | -0.59M | -0.57M | -0.58M | -0.61M | -0.58M | -0.54M | -0.48M | -0.48M | -0.40M | -0.32M | -0.35M | -0.14M | -0.96M | -0.41M | -0.17M | -0.27M | -0.24M | -0.15M | -0.14M | -0.17M |
|
EBT
|
-1.71M | -1.71M | -1.52M | -0.55M | 0.39M | 0.12M | -0.74M | -1.66M | -2.91M | -4.54M | -5.04M | -8.95M | -10.57M | -11.91M | -17.88M | -13.67M | -15.38M | -11.86M | -13.21M | -8.33M | -7.81M | -3.17M | -3.97M | -6.38M | -3.70M | -2.54M | -2.41M | -5.77M | -4.42M | -5.36M | -4.56M | -5.05M | -4.74M | -7.08M | -5.06M | -9.04M | -6.53M | -12.23M | -4.97M | -9.42M | -8.69M | -10.30M | -7.86M | -7.31M | -7.99M | -6.06M | -7.35M | -8.66M | -7.75M | -8.40M | -7.58M | -8.94M | -7.17M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -2.09M | -1.61M | -1.73M | 0.29M | 1.66M | -0.78M | -1.57M | -1.56M | -1.81M |
|
Tax Provisions
|
| | | | | | | | | | 0.00M | 47.00 | | | | | | | | | | | | | | | | | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
1.72M | -1.71M | -1.52M | -0.55M | -0.39M | 0.12M | -0.74M | -1.66M | -2.91M | -4.54M | -5.04M | -8.95M | -10.57M | -11.91M | -17.88M | -13.67M | -15.38M | -11.86M | -13.21M | -8.33M | -7.81M | -3.17M | -3.97M | -6.38M | -3.70M | -2.54M | -2.41M | -5.77M | -4.82M | -5.36M | -4.56M | -5.05M | -4.74M | -7.08M | -5.06M | -9.04M | -5.55M | -12.23M | -4.97M | -9.38M | -8.68M | -10.29M | -7.86M | -7.30M | -7.98M | -6.89M | -7.35M | -8.66M | -7.75M | -8.40M | -7.58M | -8.94M | -7.16M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -1.87M | -1.51M | -1.73M | 0.34M | 1.66M | -0.76M | -1.51M | -1.49M | -1.75M |
|
Income from Continuing Operations
|
-1.71M | -1.71M | -1.52M | -0.55M | 0.39M | 0.12M | -0.74M | -1.66M | -2.91M | -4.54M | -5.04M | -8.95M | -10.57M | -11.91M | -17.88M | -13.67M | -15.38M | -11.86M | -13.21M | -8.33M | -7.81M | -3.17M | -3.97M | -6.38M | -3.70M | -2.54M | -2.41M | -5.77M | -4.82M | -5.36M | -4.56M | -5.05M | -4.74M | -7.08M | -5.06M | -9.04M | -6.53M | -12.23M | -4.97M | -9.42M | -8.69M | -10.30M | -7.86M | -7.31M | -7.99M | -6.06M | -7.35M | -8.66M | -7.75M | -8.40M | -7.58M | -8.94M | -7.17M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -2.09M | -1.61M | -1.73M | 0.29M | 1.66M | -0.78M | -1.57M | -1.56M | -1.81M |
|
Consolidated Net Income
|
-1.71M | -1.71M | -1.52M | -0.55M | 0.39M | 0.12M | -0.74M | -1.66M | -2.91M | -4.54M | -5.04M | -8.95M | -10.57M | -11.91M | -17.88M | -13.67M | -15.38M | -11.86M | -13.21M | -8.33M | -7.81M | -3.17M | -3.97M | -6.38M | -3.70M | -2.54M | -2.41M | -5.77M | -4.82M | -5.36M | -4.56M | -5.05M | -4.74M | -7.08M | -5.06M | -9.04M | -6.53M | -12.23M | -4.97M | -9.42M | -8.69M | -10.30M | -7.86M | -7.31M | -7.99M | -6.06M | -7.35M | -8.66M | -7.75M | -8.40M | -7.58M | -8.94M | -7.17M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -2.09M | -1.61M | -1.73M | 0.29M | 1.66M | -0.78M | -1.57M | -1.56M | -1.81M |
|
Income towards Parent Company
|
-1.71M | -1.71M | -1.52M | -0.55M | 0.39M | 0.12M | -0.74M | -1.66M | -2.91M | -4.54M | -5.04M | -8.95M | -10.57M | -11.91M | -17.88M | -13.67M | -15.38M | -11.86M | -13.21M | -8.33M | -7.81M | -3.17M | -3.97M | -6.38M | -3.70M | -2.54M | -2.41M | -5.77M | -4.82M | -5.36M | -4.56M | -5.05M | -4.74M | -7.08M | -5.06M | -9.04M | -6.53M | -12.23M | -4.97M | -9.42M | -8.69M | -10.30M | -7.86M | -7.31M | -7.99M | -6.06M | -7.35M | -8.66M | -7.75M | -8.40M | -7.58M | -8.94M | -7.17M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -2.09M | -1.61M | -1.73M | 0.29M | 1.66M | -0.78M | -1.57M | -1.56M | -1.81M |
|
Net Income towards Common Stockholders
|
-1.71M | -1.71M | -1.52M | -0.55M | 0.39M | 0.12M | -0.74M | -1.66M | -2.91M | -4.54M | -5.04M | -8.95M | -10.57M | -11.91M | -17.88M | -13.67M | -15.38M | -11.86M | -13.21M | -8.33M | -7.81M | -3.17M | -3.97M | -6.38M | -3.70M | -2.54M | -2.41M | -5.77M | -4.82M | -5.36M | -4.56M | -5.05M | -4.74M | -7.08M | -5.06M | -9.04M | -6.53M | -12.23M | -4.97M | -9.42M | -8.69M | -10.30M | -7.86M | -7.31M | -7.99M | -6.06M | -7.35M | -8.66M | -7.75M | -8.40M | -7.58M | -8.94M | -7.17M | -4.97M | -4.19M | -2.36M | -1.75M | -3.31M | -2.09M | -1.61M | -1.73M | 0.29M | 1.66M | -0.78M | -1.57M | -1.56M | -1.81M |
|
EPS (Basic)
|
-1.33 | -1.33 | -1.17 | -0.35 | 0.25 | -0.03 | -0.04 | -0.10 | -0.17 | -0.26 | -0.28 | -0.49 | -0.54 | -0.58 | -0.86 | -0.66 | -0.72 | -0.38 | -0.34 | -0.21 | -0.20 | -0.08 | -0.10 | -0.14 | -0.07 | -0.05 | -0.05 | -0.12 | -0.10 | -0.11 | -0.09 | -0.10 | -0.09 | -0.14 | -0.10 | -0.18 | -0.11 | -0.24 | -0.10 | -0.17 | -0.15 | -0.18 | -120.00 | 449.44 | -0.12 | -0.10 | -0.10 | -0.09 | -0.91 | -0.99 | -0.89 | -1.04 | -0.84 | -0.43 | -0.23 | -0.05 | -0.10 | -0.18 | -0.07 | -0.05 | -0.06 | 0.01 | 0.05 | -0.04 | -0.04 | -0.05 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| -0.12 | -0.11 | | | -0.03 | -0.04 | | -0.17 | -0.26 | -0.28 | | -0.54 | -0.58 | -0.86 | | -0.72 | -0.38 | -0.34 | | -0.20 | -0.08 | -0.10 | -0.15 | -0.07 | -0.05 | -0.05 | -0.12 | -0.10 | -0.11 | -0.09 | -0.10 | -0.09 | -0.14 | -0.10 | -0.18 | -0.13 | | | | | | | | -0.12 | -0.10 | -0.10 | -0.09 | -0.91 | -0.99 | -0.89 | -1.04 | -0.84 | -0.43 | -0.23 | -0.05 | -0.10 | -0.18 | -0.07 | -0.05 | -0.06 | 0.01 | 0.04 | -0.04 | -0.04 | -0.05 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
1.28M | 1.28M | 1.29M | 1.55M | 1.56M | 1.56M | 1.56M | 1.59M | 1.61M | 1.62M | 1.65M | 1.88M | 1.88M | 1.90M | 1.93M | 1.94M | 1.96M | 2.35M | 3.63M | 3.64M | 3.70M | 3.71M | 3.72M | 3.96M | 4.58M | 4.57M | 4.57M | 4.64M | 4.68M | 4.68M | 4.68M | 4.68M | 4.68M | 4.73M | 4.70M | 4.71M | 4.71M | 4.71M | 4.71M | 5.18M | 5.19M | 5.23M | 5.80M | 5.81M | 6.28M | 6.28M | 6.39M | 8.51M | 8.51M | 8.51M | 8.54M | 8.54M | 8.54M | 8.53M | 10.68M | 11.63M | 12.55M | 13.74M | 28.49M | 28.49M | 29.33M | 30.32M | 31.03M | 32.32M | 34.06M | 34.17M | 34.43M |
|
Shares Outstanding (Diluted Average)
|
| 13.99M | 14.06M | | | 18.61M | 17.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 67.52M | 69.43M | 71.81M | 75.62M | 8.51M | 8.52M | 8.53M | 8.53M | 8.54M | 11.59M | 18.46M | 14.30M | 18.36M | 18.50M | 27.52M | 23.32M | 29.33M | 32.03M | 32.42M | 31.06M | 34.11M | 34.31M | 36.02M |
|
EBITDA
|
-1.71M | -1.71M | -1.52M | -0.55M | -0.40M | 0.11M | -0.76M | -1.82M | -3.00M | -4.62M | -5.12M | -8.96M | -10.68M | -11.98M | -17.92M | -13.68M | -15.39M | -11.78M | -12.36M | -7.53M | -7.03M | -2.38M | -3.13M | -5.02M | -3.81M | -2.65M | -2.57M | -6.06M | -4.61M | -5.59M | -4.75M | -5.26M | -4.96M | -6.72M | -5.03M | -9.22M | -5.72M | -12.30M | -5.00M | -9.42M | -8.81M | -10.37M | -7.94M | -7.40M | -8.05M | -5.60M | -6.69M | -8.07M | -7.18M | -7.82M | -6.97M | -8.36M | -6.63M | -4.48M | -3.71M | -1.97M | -1.43M | -2.96M | -1.74M | -0.55M | -1.32M | 0.52M | 1.94M | -0.52M | -1.36M | -1.35M | -1.58M |
|
Interest Expenses
|
| | | | 0.00M | | | | 601.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.01M | 0.10M | 0.52M | 0.67M | 0.59M | 0.58M | 0.58M | 0.61M | 0.59M | 0.54M | 0.48M | 0.48M | 0.44M | 0.39M | 0.40M | 0.41M | 1.11M | 0.43M | 0.23M | 0.30M | 0.29M | 0.28M | 0.28M | 0.28M |