|
Revenue
|
36.90M | 30.76M | 33.00M | 39.77M | 48.10M | 41.19M | 35.02M | | 48.12M | 47.41M | 52.33M | 88.63M | 66.09M | 69.81M | 71.62M | 79.15M | 79.64M | 93.33M | 93.82M | 75.49M | 61.30M | 59.06M | 150.74M |
|
Cost of Revenue
|
30.48M | 25.30M | 25.73M | 36.24M | 38.94M | 39.38M | 36.85M | | 49.06M | 45.33M | 44.05M | 71.81M | 49.63M | 53.14M | 57.48M | 67.14M | 66.66M | 76.22M | 73.58M | 56.19M | 47.04M | 48.16M | 114.52M |
|
Gross Profit
|
6.42M | 5.46M | 7.28M | 3.53M | 9.17M | 1.81M | -1.83M | | -0.94M | 2.08M | 8.28M | 16.82M | 16.47M | 16.67M | 14.15M | 12.01M | 12.98M | 17.11M | 20.23M | 19.30M | 14.26M | 10.90M | 36.22M |
|
Research & Development
|
0.66M | 0.79M | 1.09M | 1.67M | 1.93M | 3.34M | 2.25M | | 2.28M | 2.36M | 2.58M | 1.91M | 2.67M | 2.40M | 2.23M | 2.87M | 4.01M | 3.38M | 3.43M | 4.21M | 3.25M | 3.37M | 4.37M |
|
Selling, General & Administrative
|
5.63M | 6.92M | 5.76M | 6.71M | 8.60M | 15.41M | 9.63M | | 11.69M | 10.79M | 10.78M | 12.66M | 14.89M | 17.82M | 16.11M | 15.09M | 11.17M | 12.33M | 12.10M | 12.43M | 15.03M | 14.01M | 24.00M |
|
Operating Expenses
|
6.29M | 7.71M | 6.85M | 8.38M | 10.53M | 18.75M | 11.88M | | 13.97M | 13.16M | 13.36M | 14.57M | 17.56M | 20.22M | 18.34M | 17.96M | 15.18M | 15.71M | 15.53M | 16.64M | 18.28M | 17.38M | 28.37M |
|
Operating Income
|
-0.71M | -2.96M | 0.62M | -5.60M | -1.42M | -16.00M | -12.04M | | -14.91M | -11.08M | -5.08M | -0.31M | -1.09M | -3.55M | -4.19M | -5.95M | -2.20M | 1.40M | 4.71M | 2.65M | -4.02M | -6.48M | 7.85M |
|
EBIT
|
-0.71M | -2.96M | 0.62M | -5.60M | -1.42M | -16.00M | -12.04M | | -14.91M | -11.08M | -5.08M | -0.31M | -1.09M | -3.55M | -4.19M | -5.95M | -2.20M | 1.40M | 4.71M | 2.65M | -4.02M | -6.48M | 7.85M |
|
Other Non Operating Income
|
| -0.14M | -0.66M | -0.53M | | | | | | | | -7.55M | | | | | | | | | | | 110.79M |
|
Non Operating Income
|
1.60M | -1.42M | -1.96M | -1.17M | -1.06M | 5.54M | -0.73M | | -1.03M | -1.04M | -1.33M | -10.04M | -2.47M | | | -7.43M | | | | | | | |
|
EBT
|
-2.31M | -4.38M | -1.34M | -6.76M | -2.48M | -10.46M | -12.77M | | -15.94M | -12.12M | -6.41M | -10.36M | -3.57M | -6.50M | -6.70M | -8.85M | -4.59M | -1.08M | 2.72M | 0.68M | -5.83M | -8.12M | 113.32M |
|
Tax Provisions
|
-0.94M | 0.92M | 0.32M | 4.63M | -0.42M | -4.24M | 0.19M | | -0.19M | 0.06M | 0.09M | 5.28M | | 0.03M | -0.10M | -0.45M | 0.04M | -0.13M | 0.09M | 0.23M | 0.38M | 0.74M | -31.83M |
|
Profit After Tax
|
-1.37M | -5.29M | -1.65M | -12.30M | -2.81M | -6.98M | -13.87M | | -16.61M | -13.01M | -6.94M | -15.93M | -4.27M | -8.59M | -7.57M | -10.32M | -5.73M | -1.90M | 2.63M | -0.68M | -7.34M | -9.98M | 145.15M |
|
Income from Non-Controlling Interests
|
| | | 0.90M | 0.76M | 0.76M | 0.91M | | 0.86M | 0.83M | 0.44M | 0.30M | 0.71M | 2.07M | 0.97M | 1.92M | 1.10M | 0.94M | 1.12M | 1.12M | 1.13M | 1.12M | 1.14M |
|
Income from Continuing Operations
|
-1.37M | -5.29M | -1.65M | -11.39M | -2.05M | -6.22M | -12.96M | | -15.75M | -12.18M | -6.50M | -15.63M | -3.57M | -6.52M | -6.60M | -8.40M | -4.63M | -0.95M | 2.63M | 0.44M | -6.22M | -8.86M | 145.15M |
|
Consolidated Net Income
|
-1.37M | -5.29M | -1.65M | -11.39M | -2.05M | -6.22M | -12.96M | | -15.75M | -12.18M | -6.50M | -15.63M | -3.57M | -6.52M | -6.60M | -8.40M | -4.63M | -0.95M | 2.63M | 0.44M | -6.22M | -8.86M | 145.15M |
|
Income towards Parent Company
|
-1.37M | -5.29M | -1.65M | -11.39M | -2.05M | -6.22M | -12.96M | | -15.75M | -12.18M | -6.50M | -15.63M | -3.57M | -6.52M | -6.60M | -8.40M | -4.63M | -0.95M | 2.63M | 0.44M | -6.22M | -8.86M | 145.15M |
|
Net Income towards Common Stockholders
|
-1.37M | -5.29M | -1.65M | -11.39M | -2.05M | -6.22M | -12.96M | | -15.75M | -12.18M | -6.50M | -15.63M | -3.57M | -6.52M | -6.60M | -8.40M | -4.63M | -0.95M | 2.63M | 0.44M | -6.22M | -8.86M | 145.15M |
|
EPS (Basic)
|
-0.08 | -0.29 | -0.09 | -0.69 | -1.04 | -0.20M | -0.36M | | -0.42 | -0.32 | -0.17 | -0.03 | -0.10 | -0.19 | -0.16 | -0.23 | -0.12 | -0.04 | 0.03 | -0.01 | -0.15 | -0.21 | 2.98 |
|
EPS (Weighted Average and Diluted)
|
| -0.08 | -0.09 | -0.69 | -1.04 | -0.20M | -0.36M | | -0.42 | -0.32 | -0.17 | -0.03 | -0.10 | -0.19 | -0.16 | -0.23 | -0.12 | -0.04 | 0.03 | -0.01 | -0.15 | -0.21 | 2.95 |
|
Shares Outstanding (Weighted Average)
|
| | | 36.86M | 39.06M | 39.06M | 39.06M | 39.06M | 40.31M | 40.31M | 40.45M | 41.62M | 43.91M | 44.47M | 46.28M | 47.02M | 47.28M | 47.35M | 47.48M | 47.66M | 48.00M | 48.04M | 48.18M |
|
Shares Outstanding (Diluted Average)
|
| 18.00M | 18.00M | | 3.06M | 34.71M | 39.06M | 29.04M | 39.86M | 40.20M | 40.67M | 40.84M | 43.82M | 44.74M | 46.45M | 45.51M | 47.10M | 47.40M | 47.64M | 47.40M | 47.79M | 48.09M | 48.77M |
|
EBITDA
|
-0.71M | -2.96M | 0.62M | -5.60M | -1.42M | -16.00M | -12.04M | | -14.91M | -11.08M | -5.08M | -0.31M | -1.09M | -3.55M | -4.19M | -5.95M | -2.20M | 1.40M | 4.71M | 2.65M | -4.02M | -6.48M | 7.85M |
|
Interest Expenses
|
1.46M | 1.32M | 1.30M | 1.41M | 1.06M | 0.91M | 0.73M | | 1.03M | 1.04M | 1.33M | 2.49M | 2.47M | 2.95M | 2.51M | 2.90M | 2.39M | 2.48M | 1.99M | 1.98M | 1.81M | 1.64M | 5.32M |
|
Tax Rate
|
40.73% | | | | 17.15% | 40.51% | | | 1.22% | | | | | | 1.43% | 5.08% | | 11.74% | 3.42% | 34.47% | | | |