|
Revenue
|
2.71M | 4.17M | -9.42M | 3.48M | 4.90M | 5.79M | 8.43M | 8.94M | 11.36M | 12.62M | 16.09M | 17.49M | 20.81M | 22.20M | 28.58M | 29.51M | 34.89M | 35.31M | 40.21M | 37.90M | 33.64M | 30.34M |
|
Cost of Revenue
|
3.18M | 3.45M | 3.53M | 2.37M | 5.71M | 4.45M | 5.56M | 5.18M | 6.57M | 7.26M | 8.67M | 7.12M | 8.79M | 8.47M | 10.93M | 8.83M | 10.64M | 10.09M | 11.43M | 9.57M | 8.45M | 6.11M |
|
Gross Profit
|
-0.47M | 0.72M | 1.38M | 1.12M | -0.81M | 1.34M | 2.87M | 3.76M | 4.79M | 5.36M | 7.42M | 10.37M | 12.02M | 13.73M | 17.65M | 20.68M | 24.25M | 25.22M | 28.79M | 28.33M | 25.19M | 24.23M |
|
Research & Development
|
5.08M | 5.80M | 5.27M | 6.64M | 6.56M | 5.38M | 5.92M | 6.72M | 6.19M | 6.39M | 6.68M | 7.21M | 7.40M | 7.10M | 7.34M | 8.03M | 8.29M | 8.84M | 9.21M | 10.37M | 10.22M | 9.06M |
|
Selling, General & Administrative
|
3.25M | 3.83M | 4.40M | 5.61M | 6.50M | 9.08M | 11.62M | 13.62M | 14.39M | 14.93M | 15.73M | 16.25M | 18.24M | 19.14M | 21.16M | 23.32M | 24.29M | 25.61M | 28.21M | 28.64M | 28.98M | 27.34M |
|
Other Operating Expenses
|
| | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
8.33M | 9.63M | 9.68M | 12.25M | 13.06M | 14.45M | 17.53M | 20.34M | 20.58M | 21.31M | 22.41M | 23.46M | 25.64M | 26.24M | 28.51M | 31.36M | 32.58M | 34.45M | 37.42M | 39.00M | 39.19M | 36.41M |
|
Operating Income
|
-8.81M | -8.91M | -8.30M | -11.13M | -13.88M | -13.11M | -14.66M | -16.58M | -15.79M | -15.96M | -14.99M | -13.10M | -13.62M | -12.51M | -10.85M | -10.67M | -8.33M | -9.23M | -8.63M | -10.67M | -14.00M | -12.18M |
|
EBIT
|
-8.81M | -8.91M | -8.30M | -11.13M | -13.88M | -13.11M | -14.66M | -16.58M | -15.79M | -15.96M | -14.99M | -13.10M | -13.62M | -12.51M | -10.85M | -10.67M | -8.33M | -9.23M | -8.63M | -10.67M | -14.00M | -12.18M |
|
Interest & Investment Income
|
0.15M | 0.06M | | 0.02M | 0.01M | 0.01M | 0.01M | 0.05M | 0.20M | 0.44M | 0.84M | 1.39M | 1.78M | 1.75M | 1.66M | 1.58M | 2.28M | 2.91M | 2.71M | 2.51M | 2.25M | 2.38M |
|
Other Non Operating Income
|
| | | | | | | | | | | | -0.36M | -1.41M | | | | | | | | |
|
EBT
|
-12.84M | 30.67M | 26.30M | -6.80M | -13.47M | -12.68M | -15.75M | -17.59M | -16.73M | -16.82M | -15.61M | -13.21M | -13.78M | -12.40M | -9.20M | -9.09M | -6.06M | -6.33M | -5.93M | -8.17M | -11.75M | -9.81M |
|
Tax Provisions
|
0.04M | 0.01M | 0.00M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | | | 0.01M | | 0.03M | 0.01M | -0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M |
|
Profit After Tax
|
-12.88M | 30.66M | 26.30M | -6.80M | -13.48M | -12.67M | -15.73M | -17.60M | -16.73M | -16.82M | -15.61M | -13.21M | -13.80M | -12.41M | -9.18M | -9.10M | -6.08M | -6.34M | -5.94M | -8.19M | -11.79M | -9.82M |
|
Income from Continuing Operations
|
-12.88M | 30.66M | 26.30M | -6.80M | -13.48M | -12.67M | -15.75M | -17.60M | -16.73M | -16.82M | -15.61M | -13.21M | -13.80M | -12.41M | -9.18M | -9.10M | -6.08M | -6.34M | -5.94M | -8.19M | -11.79M | -9.82M |
|
Consolidated Net Income
|
-12.88M | 30.66M | 26.30M | -6.80M | -13.48M | -12.67M | -15.75M | -17.60M | -16.73M | -16.82M | -15.61M | -13.21M | -13.80M | -12.41M | -9.18M | -9.10M | -6.08M | -6.34M | -5.94M | -8.19M | -11.79M | -9.82M |
|
Income towards Parent Company
|
-12.88M | 30.66M | 26.30M | -6.80M | -13.48M | -12.67M | -15.75M | -17.60M | -16.73M | -16.82M | -15.61M | -13.21M | -13.80M | -12.41M | -9.18M | -9.10M | -6.08M | -6.34M | -5.94M | -8.19M | -11.79M | -9.82M |
|
Net Income towards Common Stockholders
|
-16.98M | 5.90M | 3.38M | -6.80M | -14.69M | -12.67M | -15.73M | -17.60M | -16.73M | -16.82M | -15.61M | -13.21M | -13.80M | -12.41M | -9.18M | -9.10M | -6.08M | -6.34M | -5.94M | -8.19M | -11.79M | -9.82M |
|
EPS (Basic)
|
-4.66 | | 0.91 | -1.70 | -3.28 | -0.68 | 0.09 | -0.64 | -0.61 | -0.61 | -0.55 | -0.42 | -0.40 | -0.35 | -0.25 | -0.25 | -0.16 | -0.16 | -0.15 | -0.20 | -0.29 | -0.24 |
|
EPS (Weighted Average and Diluted)
|
| | 0.61 | | -3.53 | -0.68 | 0.09 | -0.64 | -0.61 | -0.61 | -0.55 | -0.42 | -0.40 | -0.35 | -0.25 | -0.25 | -0.16 | -0.16 | -0.15 | -0.20 | -0.29 | -0.24 |
|
Shares Outstanding (Weighted Average)
|
3.65M | | 3.71M | 4.00M | 4.11M | 18.73M | 13.63M | 27.43M | 27.56M | 27.67M | 27.66M | 31.64M | 34.50M | 35.66M | 34.46M | 36.84M | 38.46M | 39.79M | 38.87M | 40.51M | 40.74M | 40.97M |
|
Shares Outstanding (Diluted Average)
|
| | 5.53M | | 4.17M | 18.73M | 13.63M | 27.43M | 27.56M | 27.67M | 27.66M | 31.64M | 34.50M | 35.66M | 34.46M | 36.84M | 38.46M | 39.79M | 38.87M | 40.51M | 40.74M | 40.97M |
|
EBITDA
|
-12.99M | 30.65M | 26.30M | -6.80M | -13.48M | -12.68M | -15.74M | -17.67M | -16.82M | -16.77M | -15.57M | -13.13M | -13.87M | -12.40M | -9.12M | -9.15M | -6.14M | -5.70M | -6.29M | -8.34M | -11.92M | -9.64M |
|
Interest Expenses
|
0.00M | 0.00M | 0.50M | 0.70M | 0.83M | 1.08M | 1.08M | 1.06M | 1.14M | 1.30M | 1.45M | 1.51M | 1.57M | 0.23M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Tax Rate
|
-0.31% | 0.03% | 0.02% | -0.10% | -0.02% | 0.03% | -0.01% | -0.02% | | | -0.03% | | -0.19% | -0.10% | 0.20% | -0.10% | -0.26% | -0.21% | -0.20% | -0.22% | -0.27% | -0.10% |