|
Revenue
|
4.31M | 3.74M | 5.32M | 5.50M | 4.50M | 5.86M | 4.34M | 6.55M | 5.62M | 4.07M | 4.73M | 4.27M | 0.02M | 0.01M | 0.01M | 3.72M | 3.71M | 3.45M | 4.97M | 2.62M | 2.10M | 2.54M | 2.83M | 2.50M | 2.46M | 2.22M | 2.38M | 2.69M | 3.09M | 4.95M | 8.18M | 7.49M | 7.88M | 6.49M | 10.28M | 10.68M | 10.75M | 11.07M | 14.80M | 12.62M | 12.57M | 14.88M | 18.92M | 16.79M | 17.05M | 14.74M | 10.34M | 11.72M | 14.34M | 13.73M | 16.17M | 17.59M | 18.05M | 19.70M | 20.46M | 20.86M | 22.56M | 20.02M | 28.92M | 14.87M | 26.85M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.08M | 0.16M | 0.17M | 0.19M | 0.15M | 0.21M | 0.22M | 0.23M | 0.24M | 0.25M | 0.26M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.33M | 0.23M | 0.22M | 0.54M | 0.42M | 0.53M | 0.59M | 0.85M | 0.75M | 0.78M | 0.41M | 0.80M | 0.69M | 0.79M | 0.57M | 0.52M | 0.69M | 0.93M | 1.03M | 0.85M | 0.74M | 0.72M | 0.92M | 0.75M | 0.73M | 0.89M | 0.82M | 0.95M | 1.15M | 1.15M |
|
Selling, General & Administrative
|
| | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
0.68M | 0.76M | 0.69M | 0.69M | 0.63M | 0.64M | 1.09M | 0.65M | 0.61M | 0.56M | 0.56M | 0.55M | | | | | | 0.53M | 0.27M | 0.41M | 0.47M | 0.46M | 0.38M | 0.43M | 0.44M | 0.41M | | 0.39M | 0.28M | 0.49M | 0.39M | 0.47M | 0.50M | 0.50M | 0.73M | 1.19M | 0.87M | 1.07M | 0.85M | 0.40M | 0.46M | 0.65M | 0.77M | 1.19M | 0.93M | 0.80M | 0.93M | 0.94M | 1.07M | 1.07M | 1.09M | 1.12M | 1.11M | 1.09M | 1.03M | 1.07M | 1.07M | 1.32M | 1.51M | 1.84M | 1.76M |
|
Other Operating Expenses
|
6.63M | 5.00M | 4.62M | 5.46M | 5.09M | -1.00M | 4.39M | 4.85M | 5.14M | 4.34M | 4.30M | 4.11M | | | | | | 3.78M | 3.69M | 2.81M | 2.82M | 2.58M | 2.45M | 2.39M | 2.55M | 2.77M | 2.32M | 1.85M | 1.73M | 3.45M | 5.21M | 4.50M | 4.82M | 4.29M | 0.97M | -0.14M | 7.11M | 9.24M | 10.86M | 10.28M | 1.58M | 12.06M | 13.66M | 12.43M | 13.66M | 12.30M | 9.87M | 10.08M | 10.08M | 10.10M | 9.36M | 10.43M | 11.31M | 12.19M | 12.93M | 12.89M | 15.17M | 15.31M | 15.26M | 17.03M | 21.02M |
|
Operating Expenses
|
7.62M | 6.09M | 5.62M | 6.41M | 6.00M | 7.42M | 5.76M | 5.77M | 5.97M | 5.12M | 5.07M | 4.94M | | | | | | 4.52M | 4.09M | 3.41M | 3.50M | 3.25M | 3.03M | 3.00M | 3.19M | 3.36M | 2.32M | 2.32M | 2.09M | 4.07M | 6.07M | 5.55M | 5.80M | 5.25M | 8.66M | 8.98M | 9.13M | 11.72M | 13.29M | 12.13M | 12.48M | 13.78M | 15.91M | 14.88M | 15.92M | 14.21M | 11.88M | 12.25M | 12.75M | 12.78M | 11.86M | 12.93M | 13.78M | 14.82M | 15.35M | 15.28M | 17.72M | 18.07M | 18.42M | 20.71M | 24.66M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | -0.79M | -0.71M | -0.29M | | -0.50M | -1.14M | | | | | | | 0.44M | | | | | | | | | | | | | | -1.54M | -0.53M | 1.59M | 0.96M | 4.31M | 4.66M | 4.27M | 4.88M | 5.10M | 5.58M | 4.84M | 1.95M | 10.50M | -5.83M | 2.19M |
|
EBIT
|
-1.99M | -1.72M | 1.33M | -1.99M | -1.79M | -0.59M | -0.98M | 0.64M | 0.49M | -0.81M | -0.46M | | | | | | | -1.06M | 0.95M | -1.52M | -0.79M | -0.71M | -0.29M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 0.44M | 1.23M | | | | | | | 0.18M | 1.20M | 3.11M | 2.00M | 1.22M | 0.78M | -1.54M | -0.53M | 1.59M | 0.96M | 4.31M | 4.66M | 4.27M | 4.88M | 5.10M | 5.58M | 4.84M | 1.95M | 10.50M | -5.83M | 2.19M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.81M | 5.14M | 5.26M | 4.65M | 1.33M | 0.91M | 0.92M | 0.86M | 1.15M | 1.16M | 1.01M | 0.29M | 0.23M | 0.57M | 1.39M | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | 0.04M | 0.07M | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.01M | -0.15M | -4.80M | 0.04M | -0.96M | | -5.94M | | | | | | | |
|
EBT
|
-1.99M | -1.72M | 1.33M | -1.99M | -1.79M | -0.59M | -0.98M | 0.64M | 0.49M | -0.81M | -0.46M | | | | | | | -1.06M | 0.95M | -1.52M | 2.01M | -0.71M | -0.29M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 2.08M | 1.23M | | | | | | | 0.10M | 1.10M | 3.01M | 1.91M | 1.14M | 0.70M | -1.37M | -0.52M | 1.44M | -3.84M | 4.35M | 3.70M | 4.27M | -1.06M | 5.10M | 5.58M | 4.84M | 1.95M | 10.50M | -5.83M | 2.19M |
|
Tax Provisions
|
-0.80M | 1.84M | -0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M | 0.11M | -0.13M | | | | | | | | 0.03M | | | | | | | | | | | | 0.41M | 0.14M | -1.03M | -5.51M | 0.40M | 0.62M | 0.35M | -0.32M | 0.54M | -0.01M | -0.49M | -0.30M | 0.73M | 0.48M | 0.27M | 0.24M | -0.28M | -1.03M | 0.47M | -0.46M | 1.14M | 0.97M | 1.52M | -0.10M | 1.42M | 1.53M | 1.00M | 0.21M | 1.83M | -1.11M | 0.56M |
|
Profit After Tax
|
-1.19M | -3.56M | 1.33M | -2.00M | -1.79M | -0.59M | -0.99M | 0.62M | 0.45M | -0.91M | -0.33M | -1.37M | | | | | | -1.46M | 0.91M | -1.53M | -0.41M | -0.73M | -0.20M | -0.50M | -0.73M | -1.14M | 0.06M | 0.36M | 1.00M | 0.73M | 2.11M | 1.94M | 3.12M | 5.35M | 1.62M | 1.70M | 1.62M | -0.66M | 1.51M | 0.50M | 0.58M | 0.92M | 2.27M | 1.43M | 0.87M | 0.49M | -1.09M | 0.71M | 1.05M | -3.78M | 3.21M | 2.73M | 2.76M | -0.86M | 3.69M | 4.05M | 3.83M | 1.74M | 8.66M | -4.72M | 1.62M |
|
Equity Income
|
-1.32M | -0.63M | -1.63M | 1.08M | 0.29M | -0.97M | -0.43M | 0.15M | -0.84M | -0.24M | 0.12M | 0.69M | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.01M | 0.03M | -0.15M | | | | | | | | | 0.17M | 0.01M | -0.15M | -0.06M | 0.04M | 0.07M | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.20M | -0.09M | -0.59M | 0.02M | 0.03M | -0.00M | -0.02M | -0.00M | 0.01M | 0.01M | 0.00M | -0.00M | | 0.00M |
|
Income from Continuing Operations
|
-1.19M | -3.56M | 1.33M | -2.00M | -1.79M | -0.59M | -0.99M | 0.62M | 0.45M | -0.91M | -0.33M | | | | | | | -1.06M | 0.92M | -1.52M | 2.01M | -0.71M | -0.29M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 3.12M | 6.74M | | | | | | | 0.58M | 1.40M | 2.27M | 1.43M | 0.87M | 0.46M | -1.09M | 0.51M | 0.97M | -3.38M | 3.21M | 2.73M | 2.76M | -0.96M | 3.69M | 4.05M | 3.83M | 1.74M | 8.66M | -4.72M | 1.62M |
|
Consolidated Net Income
|
-1.19M | -3.56M | 1.33M | -2.00M | -1.79M | -0.59M | -0.99M | 0.62M | 0.45M | -0.91M | -0.33M | | | | | | | -0.39M | 0.04M | -0.74M | 0.99M | -0.02M | -0.18M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 3.12M | 6.74M | | | | | | | 0.58M | 1.40M | 2.27M | 1.43M | 0.87M | 0.46M | -1.09M | 0.51M | 0.97M | -3.38M | 3.21M | 2.73M | 2.76M | -0.96M | 3.69M | 4.05M | 3.83M | 1.74M | 8.66M | -4.72M | 1.62M |
|
Income towards Parent Company
|
-1.19M | -3.56M | 1.33M | -2.00M | -1.79M | -0.59M | -0.99M | 0.62M | 0.45M | -0.91M | -0.33M | | | | | | | -0.39M | 0.04M | -0.74M | 0.99M | -0.02M | -0.18M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 3.12M | 6.74M | | | | | | | 0.58M | 1.40M | 2.27M | 1.43M | 0.87M | 0.46M | -1.09M | 0.51M | 0.97M | -3.38M | 3.21M | 2.73M | 2.76M | -0.96M | 3.69M | 4.05M | 3.83M | 1.74M | 8.66M | -4.72M | 1.62M |
|
Net Income towards Common Stockholders
|
-1.19M | -3.56M | 1.33M | -2.00M | -1.79M | -0.59M | -0.99M | 0.62M | 0.45M | -0.91M | -0.33M | | | | | | | -0.39M | 0.04M | -0.74M | 0.99M | -0.02M | -0.18M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 3.12M | 6.74M | | | | | | | 0.58M | 1.40M | 2.27M | 1.43M | 0.87M | 0.46M | -1.09M | 0.51M | 0.97M | -3.38M | 3.20M | 2.70M | 2.76M | -0.83M | 3.69M | 4.04M | 3.83M | 1.73M | 8.66M | -4.72M | 1.62M |
|
EPS (Basic)
|
-0.06 | -0.16 | 0.06 | -0.09 | -0.08 | -0.03 | -0.04 | 0.03 | 0.02 | -0.04 | -0.01 | -0.06 | | | -0.07 | | -0.28 | -0.07 | 0.04 | -0.07 | -0.06 | 0.03 | -0.01 | -0.02 | 0.03 | 0.05 | | -0.02 | 0.05 | 0.04 | 0.06 | 0.07 | 0.11 | 0.20 | 0.04 | 0.04 | 0.04 | -0.01 | 0.03 | 0.02 | 0.02 | 0.03 | 0.07 | 0.05 | 0.03 | 0.01 | -0.03 | 0.02 | 0.03 | -0.08 | 0.10 | 0.07 | 0.07 | -0.03 | 0.09 | 0.10 | 0.10 | 0.04 | 0.22 | -0.12 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.05 | | | | -0.08 | | | | | | | | | | | | | | | -0.03 | | | | | -0.02 | | | | | | | | | | | | | | | | | | | 0.05 | 0.03 | 0.01 | -0.03 | 0.02 | 0.03 | -0.10 | 0.10 | 0.07 | 0.07 | -0.03 | 0.09 | 0.10 | 0.10 | 0.04 | 0.22 | -0.12 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
22.18M | 22.18M | 22.14M | 22.12M | 22.12M | 22.11M | 22.11M | 22.10M | 22.10M | 22.10M | 22.10M | 22.10M | 22.09M | 22.09M | | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 22.09M | 27.16M | 27.16M | 27.16M | 27.16M | 27.16M | 27.16M | 27.16M | 30.46M | 30.65M | 30.65M | 30.95M | 31.28M | 31.28M | 31.28M | 30.95M | 32.40M | 32.40M | 32.40M | 32.35M | 32.51M | 32.51M | 39.58M | 39.58M | 39.58M | 39.88M | 39.98M | 40.12M | 40.43M | 40.41M | 40.43M |
|
Shares Outstanding (Diluted Average)
|
22.18M | | | | 22.12M | | | | | | | | | | | | | | | 22.09M | | | | 22.09M | 22.09M | | 22.09M | 22.09M | | | | | | | | | | | | | | | | 31.28M | 31.19M | 31.32M | 32.40M | 32.40M | 32.42M | 32.41M | 32.51M | 36.41M | 39.68M | 37.07M | 39.77M | 39.89M | 40.02M | 39.95M | 40.19M | 40.40M | 40.42M |
|
EBITDA
|
-1.99M | -1.72M | 1.33M | -1.99M | -1.79M | -0.59M | -0.98M | 0.64M | 0.49M | -0.81M | -0.46M | | | | | | | -1.06M | 0.95M | -1.52M | -0.79M | -0.71M | -0.29M | | -0.50M | -1.14M | | | 1.00M | 0.89M | | | 0.44M | 1.23M | | | | | | | 0.18M | 1.20M | 3.23M | 2.10M | 1.32M | 0.88M | -1.44M | -0.43M | 1.69M | 1.06M | 4.39M | 4.82M | 4.44M | 5.07M | 5.25M | 5.79M | 5.06M | 2.18M | 10.74M | -5.58M | 2.44M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.05M | 0.08M | 0.09M | 0.09M | 0.10M | 0.10M | 0.09M | 0.09M | 0.08M | 0.12M | 0.10M | 0.11M | 0.10M | 0.09M | 0.09M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.08M | 0.09M | 0.10M | 0.11M |
|
Tax Rate
|
39.97% | | | | | | | 1.88% | 8.78% | | 27.89% | | | | | | | | 3.56% | | | | | | | | | | | | | | | | | | | | | | | | 24.42% | 25.30% | 23.35% | 34.05% | 20.52% | | 32.85% | 12.09% | 26.11% | 26.21% | 35.48% | 9.32% | 27.73% | 27.46% | 20.77% | 10.93% | 17.48% | 19.08% | 25.78% |