|
Revenue
|
12.61M | 15.92M | 22.09M | 26.03M | 27.39M | 28.47M | 32.93M | 27.63M | 29.25M | 30.41M | 38.28M | 34.67M | 34.94M | 40.84M | 48.90M | 47.00M | 56.00M | 70.00M | 98.22M | 104.91M | 98.70M | 116.80M |
|
Research & Development
|
0.47M | 0.63M | 0.98M | 1.15M | 1.12M | 1.41M | 1.87M | 2.08M | 2.03M | 2.18M | 1.91M | 1.75M | 1.90M | 2.00M | 2.16M | 2.16M | 2.18M | 2.39M | 2.87M | 3.37M | 3.43M | 3.71M |
|
Selling, General & Administrative
|
0.83M | 1.87M | 3.62M | 2.38M | 3.91M | 4.32M | 5.16M | 7.74M | 4.20M | 2.29M | 2.18M | 2.80M | 1.70M | 2.18M | 1.91M | 2.38M | 2.52M | 2.42M | 4.08M | 3.13M | 3.85M | 4.82M |
|
Other Operating Expenses
|
14.10M | 20.45M | 32.11M | 31.33M | 40.17M | 40.43M | 50.25M | 43.94M | 36.57M | 19.44M | 29.45M | 24.71M | 27.57M | 31.31M | 37.17M | 28.61M | 34.57M | 44.31M | 60.40M | 48.51M | 55.34M | 72.71M |
|
Operating Expenses
|
15.40M | 22.96M | 36.70M | 34.86M | 45.20M | 46.16M | 57.28M | 53.76M | 42.80M | 23.91M | 33.53M | 29.25M | 31.17M | 35.49M | 41.23M | 33.14M | 39.27M | 49.12M | 67.35M | 55.02M | 62.62M | 81.23M |
|
Operating Income
|
-2.78M | -7.04M | -14.62M | -8.83M | -17.81M | -17.69M | -24.35M | -26.12M | -13.55M | 6.50M | 4.74M | 5.42M | 3.76M | 5.35M | 7.67M | 13.84M | 16.70M | 20.84M | 30.87M | 49.90M | 36.09M | 35.56M |
|
EBIT
|
-2.78M | -7.04M | -14.62M | -8.83M | -17.81M | -17.69M | -24.35M | -26.12M | -13.55M | 6.50M | 4.74M | 5.42M | 3.76M | 5.35M | 7.67M | 13.84M | 16.70M | 20.84M | 30.87M | 49.90M | 36.09M | 35.56M |
|
Other Non Operating Income
|
| | | -1.09M | | | | | | | -0.81M | | | | | | -0.26M | | 294.00 | | | |
|
Non Operating Income
|
0.00M | 0.02M | -0.09M | -0.06M | 0.00M | 0.04M | -0.05M | -0.23M | 0.16M | 0.05M | -0.20M | 0.11M | 1.08M | 0.01M | 0.73M | -0.09M | 0.05M | 0.10M | 0.30M | 0.03M | 0.09M | -0.01M |
|
EBT
|
-3.83M | -8.16M | -16.01M | -11.34M | -19.04M | -18.82M | -25.92M | -27.97M | -15.07M | 4.36M | 0.66M | 1.74M | 1.16M | 1.31M | 3.50M | 8.40M | 13.58M | 17.61M | 27.73M | 47.01M | 32.67M | 31.63M |
|
Tax Provisions
|
0.01M | -466.00 | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.56M | 0.39M | -16.12M | 2.16M | 2.36M | 10.84M | 5.07M | 4.96M |
|
Profit After Tax
|
-3.84M | -8.16M | -16.03M | -11.35M | -19.06M | -18.83M | -25.92M | -27.99M | -15.08M | 4.34M | 0.63M | 1.72M | 1.14M | 1.29M | 2.94M | 8.01M | 29.70M | 15.45M | 25.37M | 36.16M | 27.60M | 26.67M |
|
Income from Continuing Operations
|
-3.84M | -8.16M | -16.03M | -11.35M | -19.06M | -18.83M | -25.92M | -27.99M | -15.08M | 4.34M | 0.63M | 1.72M | 1.14M | 1.29M | 2.94M | 8.01M | 29.70M | 15.45M | 25.37M | 36.16M | 27.60M | 26.67M |
|
Consolidated Net Income
|
-3.84M | -8.16M | -16.03M | -11.35M | -19.06M | -18.83M | -25.92M | -27.99M | -15.08M | 4.34M | 0.63M | 1.72M | 1.14M | 1.29M | 2.94M | 8.01M | 29.70M | 15.45M | 25.37M | 36.16M | 27.60M | 26.67M |
|
Income towards Parent Company
|
-3.84M | -8.16M | -16.03M | -11.35M | -19.06M | -18.83M | -25.92M | -27.99M | -15.08M | 4.34M | 0.63M | 1.72M | 1.14M | 1.29M | 2.94M | 8.01M | 29.70M | 15.45M | 25.37M | 36.16M | 27.60M | 26.67M |
|
Net Income towards Common Stockholders
|
-3.84M | -8.16M | -16.03M | -11.35M | -19.06M | -18.83M | -25.92M | -27.99M | -15.08M | 4.34M | 0.63M | 1.72M | 1.14M | 1.29M | 2.94M | 8.01M | 29.70M | 15.45M | 25.37M | 36.16M | 27.60M | 26.67M |
|
EPS (Basic)
|
-0.02 | -0.04 | -0.08 | -0.06 | -0.10 | -0.09 | -0.13 | -5.20 | -2.77 | 0.80 | 0.13 | 0.31 | 0.20 | 0.23 | 0.52 | 0.24 | 0.87 | 0.46 | 4.51 | 1.07 | 0.82 | 0.78 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | -0.04 | -0.08 | -0.06 | -0.10 | -0.09 | -0.13 | -5.20 | -2.77 | 0.73 | 0.13 | 0.31 | 0.20 | 0.23 | 0.51 | 0.22 | 0.82 | 0.44 | 4.24 | 1.00 | 0.78 | 0.75 |
|
Shares Outstanding (Weighted Average)
|
179.29M | 192.77M | 186.84M | 197.09M | 197.77M | 202.33M | 200.34M | 5.38M | 5.45M | 5.46M | 5.44M | 5.48M | 5.58M | 5.67M | 5.61M | 33.96M | 33.96M | 33.73M | 5.62M | 33.85M | 33.79M | 34.05M |
|
Shares Outstanding (Diluted Average)
|
179.29M | 192.77M | 186.84M | 197.09M | 197.77M | 202.33M | 200.34M | 5.38M | 5.45M | 5.98M | 5.44M | 5.56M | 5.66M | 5.73M | 5.68M | 35.77M | 36.15M | 35.69M | 5.98M | 36.17M | 35.51M | 35.67M |
|
EBITDA
|
-3.83M | -8.15M | -15.56M | -11.22M | -18.69M | -19.05M | -26.14M | -27.58M | -15.75M | 2.99M | 1.04M | 1.58M | 1.44M | 0.94M | 3.14M | 8.01M | 29.63M | 15.52M | 24.43M | 36.26M | 28.33M | 26.33M |
|
Interest Expenses
|
1.05M | 1.15M | 1.30M | 1.35M | 1.23M | 1.17M | 1.52M | 1.62M | 1.67M | 2.19M | 3.12M | 3.38M | 3.93M | 4.14M | 4.51M | 4.08M | 2.91M | 3.33M | 3.44M | 2.91M | 3.50M | 3.92M |
|
Tax Rate
|
-0.22% | 0.01% | -0.14% | -0.16% | -0.12% | -0.06% | -0.03% | -0.08% | -0.11% | 0.25% | 3.18% | 0.67% | 1.77% | 1.21% | 16.09% | 4.68% | -118.73% | 12.28% | 8.52% | 23.07% | 15.51% | 15.68% |