|
Revenue
|
38.98M | 36.22M | 32.10M | 33.64M | 30.79M | 34.52M | 29.55M | 29.83M | 34.49M | 33.27M | 41.80M | 81.86M | 188.38M | 94.82M | 43.60M | 33.05M |
|
Cost of Revenue
|
25.47M | 23.70M | 21.20M | 22.47M | 20.48M | 22.50M | 18.99M | 19.48M | 24.52M | 23.05M | 27.66M | 44.85M | 93.03M | 66.57M | 34.49M | 34.08M |
|
Gross Profit
|
13.52M | 12.52M | 10.90M | 11.18M | 10.31M | 12.02M | 10.57M | 10.34M | 9.97M | 10.22M | 14.14M | 37.01M | 95.35M | 28.25M | 9.11M | -1.03M |
|
Research & Development
|
1.03M | 0.89M | 0.82M | 0.87M | 0.84M | 0.62M | 0.61M | 0.57M | 0.74M | 0.62M | 0.52M | 0.57M | 0.90M | 0.53M | 0.58M | 0.67M |
|
Selling, General & Administrative
|
18.81M | 14.26M | 10.74M | 10.02M | 10.99M | 9.60M | 9.33M | 8.80M | 8.35M | 6.79M | 6.43M | 8.30M | 17.38M | 24.04M | 14.31M | 13.56M |
|
Other Operating Expenses
|
6.97M | 9.16M | 5.70M | 4.22M | 4.41M | 3.97M | 7.72M | 4.48M | 4.66M | 0.26M | 4.22M | 4.06M | 4.48M | 4.54M | 5.71M | 5.85M |
|
Operating Expenses
|
26.81M | 19.19M | 14.99M | 15.12M | 16.24M | 14.18M | 13.77M | 13.85M | 13.75M | 11.81M | 11.17M | 12.94M | 22.76M | 29.11M | 20.60M | 20.08M |
|
Operating Income
|
-13.30M | -6.66M | -4.09M | -3.94M | -5.93M | -2.16M | -3.21M | -3.51M | -3.78M | -1.33M | 2.97M | 24.07M | 72.60M | -0.85M | -11.49M | -21.11M |
|
EBIT
|
-13.30M | -6.66M | -4.09M | -3.94M | -5.93M | -2.16M | -3.21M | -3.51M | -3.78M | -1.33M | 2.97M | 24.07M | 72.60M | -0.85M | -11.49M | -21.11M |
|
Interest & Investment Income
|
0.06M | 0.03M | 0.06M | 0.05M | 0.04M | 0.03M | 0.02M | 0.03M | 0.07M | 0.15M | 0.35M | 0.39M | 0.27M | 0.01M | 1.45M | 1.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | 1.87M | 1.38M | 2.34M | -10.52M | 10.81M |
|
EBT
|
-13.26M | 2.22M | 1.43M | -4.12M | -6.12M | -2.35M | 4.32M | -3.69M | -3.92M | -1.35M | 3.16M | 26.07M | 74.95M | 5.16M | -8.92M | -3.52M |
|
Tax Provisions
|
-3.84M | -0.18M | 0.01M | 0.01M | 0.09M | 0.01M | 0.01M | 0.00M | -0.19M | -0.01M | 0.01M | 6.48M | 28.12M | -7.26M | -1.91M | 8.37M |
|
Profit After Tax
|
-9.42M | 2.40M | 1.42M | -4.13M | -6.21M | -2.35M | 4.31M | -3.69M | -3.74M | -1.34M | 3.15M | 24.22M | 56.06M | 5.08M | -7.01M | -11.89M |
|
Equity Income
|
| | | | | | | | | | | | | -0.33M | 5.57M | |
|
Income from Continuing Operations
|
-9.42M | 2.40M | 1.42M | -4.13M | -6.21M | -2.35M | 4.31M | -3.69M | -3.74M | -1.34M | 3.15M | 19.59M | 46.83M | 12.43M | -7.01M | -11.89M |
|
Consolidated Net Income
|
-9.42M | 2.40M | 1.42M | -4.13M | -6.21M | -2.35M | 4.31M | -3.69M | -3.74M | -1.34M | 3.15M | 19.59M | 46.83M | 12.43M | -7.01M | -11.89M |
|
Income towards Parent Company
|
-9.42M | 2.40M | 1.42M | -4.13M | -6.21M | -2.35M | 4.31M | -3.69M | -3.74M | -1.34M | 3.15M | 19.59M | 46.83M | 12.43M | -7.01M | -11.89M |
|
Preferred Dividend Payments
|
1.37M | 1.37M | 0.96M | 0.92M | 0.92M | 0.92M | 0.71M | 0.70M | 0.70M | 0.70M | 0.70M | 0.57M | 0.24M | 0.23M | 0.23M | 0.23M |
|
Net Income towards Common Stockholders
|
-10.79M | 1.03M | 0.45M | -5.05M | -7.13M | -3.27M | 5.91M | -4.40M | -4.44M | -2.04M | 2.45M | 26.62M | 55.82M | 4.85M | -7.24M | -12.12M |
|
EPS (Basic)
|
-0.45 | 0.04 | 0.02 | -0.19 | -0.26 | -0.12 | 0.21 | -0.15 | -0.14 | -0.06 | 0.07 | 0.80 | 1.65 | 0.15 | -0.24 | -0.40 |
|
EPS (Weighted Average and Diluted)
|
-0.45 | 0.04 | 0.02 | -0.19 | -0.26 | -0.12 | 0.20 | -0.15 | -0.14 | -0.06 | 0.07 | 0.80 | 1.63 | 0.15 | -0.24 | -0.40 |
|
Shares Outstanding (Weighted Average)
|
23.82M | 23.96M | 25.28M | 27.27M | 26.97M | 27.48M | 27.89M | 29.65M | 32.67M | 32.67M | 32.67M | 33.82M | 33.76M | 32.94M | 29.94M | 29.94M |
|
Shares Outstanding (Diluted Average)
|
23.81M | 26.25M | 26.35M | | | 27.38M | 29.48M | 29.35M | 31.96M | 32.67M | 32.67M | 33.30M | 34.24M | 32.96M | 29.94M | 29.94M |
|
EBITDA
|
-13.30M | -6.66M | -4.09M | -3.94M | -5.93M | -2.16M | -3.21M | -3.51M | -3.78M | -1.33M | 2.97M | 24.07M | 72.60M | -0.85M | -11.49M | -21.11M |
|
Interest Expenses
|
0.02M | 0.30M | 0.24M | 0.23M | 0.23M | 0.22M | 0.22M | 0.21M | 0.21M | 0.18M | 0.17M | 0.26M | 0.23M | 0.17M | 0.15M | 0.12M |
|
Tax Rate
|
28.94% | | 0.96% | | | | 0.18% | | 4.78% | 0.98% | 0.25% | 24.86% | 37.52% | | 21.37% | |