|
Revenue
|
18.19M | 31.45M | 39.50M | 46.53M | 26.48M | 43.75M | 28.85M | 17.17M | 12.71M | 21.06M | 14.39M | 15.84M | 12.24M | 11.95M | 14.45M | 15.93M | 13.26M | 11.96M | 20.50M | 24.12M | 25.80M | 26.84M | 27.57M | 13.43M | 16.78M | 11.52M | 15.02M | 14.98M | 16.72M | 11.19M | 16.21M |
|
Cost of Revenue
|
12.93M | 20.91M | 25.43M | 28.30M | 17.46M | 29.30M | 21.97M | 13.01M | 10.54M | 16.14M | 9.99M | 12.11M | 9.78M | 9.30M | 12.66M | 16.42M | 11.73M | 9.11M | 17.18M | 20.19M | 21.63M | 22.41M | 21.96M | 8.31M | 13.87M | 8.55M | 10.79M | 15.17M | 8.37M | 10.35M | 14.40M |
|
Gross Profit
|
5.26M | 10.54M | 14.06M | 18.22M | 9.02M | 14.45M | 6.88M | 4.16M | 2.17M | 4.92M | 4.40M | 3.73M | 2.46M | 2.65M | 1.78M | -0.49M | 1.53M | 2.85M | 3.32M | 3.93M | 4.17M | 4.43M | 5.60M | 5.12M | 2.90M | 2.97M | 4.23M | -0.18M | 8.36M | 0.84M | 1.82M |
|
Research & Development
|
5.14M | 5.62M | 6.00M | 6.48M | 6.96M | 7.38M | 6.65M | 5.07M | 3.94M | 3.26M | 3.39M | 5.64M | 4.66M | 3.67M | 5.49M | 3.87M | 4.17M | 2.72M | -0.14M | 1.22M | 0.10M | | 0.74M | 0.93M | 0.46M | 0.56M | 0.71M | 12.51M | 1.63M | 0.91M | 0.18M |
|
Selling, General & Administrative
|
1.59M | 1.45M | 1.39M | 2.79M | 2.48M | 7.42M | 2.87M | 2.32M | 2.56M | 2.60M | 2.48M | 2.19M | 2.26M | 2.38M | 2.96M | 2.68M | 2.27M | 2.27M | 3.87M | 2.25M | 1.98M | 1.85M | 2.04M | 2.40M | 2.64M | 2.45M | 2.85M | 4.45M | 2.84M | 3.22M | 3.16M |
|
Restructuring Costs
|
| | | | | | 0.58M | 0.16M | 1.09M | | | 0.46M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.54M | 2.87M | 3.40M | 3.42M | 3.73M | 4.22M | 3.04M | 4.02M | 3.64M | 5.68M | 4.65M | 2.90M | 4.59M | 3.09M | 4.05M | 4.70M | 2.17M | 2.07M | 0.73M | 1.52M | 1.76M | 1.83M | 2.13M | 3.05M | 2.49M | 6.44M | 3.04M | 4.97M | 3.24M | 3.44M | 2.45M |
|
Operating Expenses
|
9.28M | 9.94M | 10.78M | 12.69M | 13.16M | 19.03M | 13.14M | 11.56M | 11.23M | 11.54M | 10.52M | 11.19M | 11.51M | 9.14M | 12.51M | 11.26M | 8.61M | 7.07M | 5.25M | 4.99M | 3.84M | 3.68M | 4.92M | 6.38M | 5.59M | 9.44M | 6.61M | 21.92M | 7.71M | 7.58M | 5.80M |
|
Operating Income
|
-4.01M | 0.60M | 3.28M | 5.53M | -4.14M | -4.58M | -6.26M | -7.40M | -9.06M | -6.62M | -6.12M | -7.46M | -9.05M | -6.49M | -10.72M | -11.74M | -7.08M | -4.22M | -1.93M | -1.06M | 0.33M | 0.75M | 0.69M | -1.25M | -2.69M | -6.47M | -2.38M | -22.10M | 0.65M | -6.73M | -3.98M |
|
EBIT
|
-4.01M | 0.60M | 3.28M | 5.53M | -4.14M | -4.58M | -6.26M | -7.40M | -9.06M | -6.62M | -6.12M | -7.46M | -9.05M | -6.49M | -10.72M | -11.74M | -7.08M | -4.22M | -1.93M | -1.06M | 0.33M | 0.75M | 0.69M | -1.25M | -2.69M | -6.47M | -2.38M | -22.10M | 0.65M | -6.73M | -3.98M |
|
Interest & Investment Income
|
-0.41M | -0.47M | -0.54M | 1.83M | -0.42M | -0.56M | -0.23M | 1.52M | -0.32M | -0.30M | -0.18M | 0.04M | | | | | -0.04M | -0.04M | -0.02M | -0.00M | | | -0.01M | -0.00M | | | | -0.01M | -0.09M | -0.39M | -0.52M |
|
Other Non Operating Income
|
-0.12M | -0.10M | 0.02M | -0.37M | -0.27M | -0.01M | -0.25M | -0.02M | -0.40M | 0.01M | -0.01M | -0.03M | -0.17M | -0.12M | -0.13M | -0.04M | -0.02M | 0.09M | -0.18M | 0.60M | 0.01M | -0.16M | -0.06M | -0.00M | -0.09M | -0.09M | -0.02M | 0.45M | 0.04M | -0.21M | -0.16M |
|
Non Operating Income
|
-0.12M | -0.10M | 0.02M | -0.37M | -0.27M | -0.01M | -0.25M | -0.02M | -0.40M | 0.01M | -0.01M | -0.03M | -0.17M | -0.12M | -0.13M | -0.04M | -0.02M | 0.09M | -0.18M | 0.60M | 0.01M | -0.16M | -0.06M | -0.00M | -0.09M | -0.09M | -0.02M | 0.45M | 0.04M | -0.21M | -0.16M |
|
EBT
|
-4.54M | 0.03M | 2.12M | 6.10M | -4.83M | -5.14M | -6.74M | -10.25M | -9.78M | -6.92M | -6.31M | -8.38M | -9.22M | -6.61M | -10.85M | -11.78M | -7.14M | -4.16M | -1.54M | -1.06M | 0.34M | 0.58M | 0.62M | -0.83M | -2.78M | -6.58M | -2.40M | -22.30M | 0.59M | -7.34M | -4.66M |
|
Tax Provisions
|
0.53M | 0.15M | -0.01M | 0.09M | 0.29M | 0.46M | 0.03M | 0.60M | 0.18M | 0.18M | 0.15M | -1.05M | 0.06M | 0.08M | 0.09M | -0.04M | 0.07M | 0.06M | 0.07M | 0.13M | 0.11M | 0.07M | 0.10M | 0.09M | 0.12M | 0.04M | 0.12M | -0.04M | 0.13M | 0.14M | 0.09M |
|
Profit After Tax
|
-5.07M | -0.12M | 2.13M | 4.34M | -5.12M | -5.60M | -6.78M | 25.83M | -9.96M | -7.10M | -6.46M | -6.41M | -9.28M | -6.69M | -10.94M | -11.72M | -7.21M | -4.22M | -1.61M | -1.04M | 0.23M | 0.51M | 0.53M | -1.35M | -2.91M | -6.62M | -2.51M | -21.61M | 0.46M | -7.47M | -4.75M |
|
Income from Continuing Operations
|
-5.07M | -0.12M | 2.13M | 6.02M | -5.12M | -5.60M | -6.78M | -10.85M | -9.96M | -7.10M | -6.46M | -7.32M | -9.28M | -6.69M | -10.94M | -11.74M | -7.21M | -4.22M | -1.61M | -1.19M | 0.23M | 0.51M | 0.53M | -0.93M | -2.91M | -6.62M | -2.51M | -22.26M | 0.46M | -7.47M | -4.75M |
|
Consolidated Net Income
|
-5.07M | -0.12M | 2.13M | 6.02M | -5.12M | -5.60M | -6.78M | -10.85M | -9.96M | -7.10M | -6.46M | -7.32M | -9.28M | -6.69M | -10.94M | -11.74M | -7.21M | -4.22M | -1.61M | -1.19M | 0.23M | 0.51M | 0.53M | -0.93M | -2.91M | -6.62M | -2.51M | -22.26M | 0.46M | -7.47M | -4.75M |
|
Income towards Parent Company
|
-5.07M | -0.12M | 2.13M | 6.02M | -5.12M | -5.60M | -6.78M | -10.85M | -9.96M | -7.10M | -6.46M | -7.32M | -9.28M | -6.69M | -10.94M | -11.74M | -7.21M | -4.22M | -1.61M | -1.19M | 0.23M | 0.51M | 0.53M | -0.93M | -2.91M | -6.62M | -2.51M | -22.26M | 0.46M | -7.47M | -4.75M |
|
Preferred Dividend Payments
|
2.97M | 3.00M | 3.08M | 1.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-8.04M | -3.12M | -0.95M | 3.23M | -5.12M | -5.60M | -6.78M | -8.34M | -9.96M | -7.10M | -6.46M | -7.32M | -9.28M | -6.69M | -10.94M | -11.74M | -7.21M | -4.22M | -1.61M | -1.19M | 0.23M | 0.51M | 0.53M | -0.93M | -2.91M | -6.62M | -2.51M | -22.26M | 0.46M | -7.47M | -4.75M |
|
EPS (Basic)
|
-7.77 | -3.01 | -0.91 | 9.12 | -0.32 | -0.31 | -0.33 | -0.42 | -0.48 | -0.22 | -0.98 | -0.52 | -1.40 | -1.01 | -1.31 | -0.36 | -0.38 | -0.22 | -0.04 | 0.03 | 0.01 | 0.12 | 0.12 | -0.32 | -0.65 | -1.41 | -9.32 | 39.37 | 0.08 | -0.79 | -4.83 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | -0.38 | -0.22 | -0.04 | 0.03 | 0.01 | 0.11 | 0.12 | -0.31 | -0.65 | -1.41 | -9.32 | 39.37 | 0.08 | -0.79 | -4.83 |
|
Shares Outstanding (Weighted Average)
|
| | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.09M | 0.11M | 0.11M | 0.19M | 0.23M | 0.23M | 0.23M | 0.23M | 0.24M | 0.24M | 0.26M | 0.27M | 0.27M | 0.35M | 0.51M | 0.99M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | 19.11M | 19.28M | 36.09M | 28.89M | 41.10M | 4.46M | 4.42M | 4.29M | 4.44M | 4.69M | 0.27M | 4.72M | 5.87M | 9.51M | 0.98M |
|
EBITDA
|
-4.01M | 0.60M | 3.28M | 5.53M | -4.14M | -4.58M | -6.26M | -7.40M | -9.06M | -6.62M | -6.12M | -7.46M | -9.05M | -6.49M | -10.72M | -11.74M | -7.08M | -4.22M | -1.93M | -1.06M | 0.33M | 0.75M | 0.69M | -1.25M | -2.69M | -6.47M | -2.38M | -22.10M | 0.65M | -6.73M | -3.98M |
|
Tax Rate
|
| | | 1.43% | | | | | | | | 12.59% | | | | 0.35% | | | | | 33.24% | 12.39% | 15.41% | | | | | 0.19% | 22.37% | | |