|
Revenue
|
13.12M | 13.93M | 16.80M | 13.14M | 10.45M | 15.16M | 27.18M | 34.91M | 7.63M | 22.96M | 17.57M | -23.23M | 111.52M | -50.54M | -11.88M | | | | | | | | | | | |
|
Cost of Revenue
|
8.40M | 5.60M | 6.67M | 9.29M | 10.22M | 9.52M | 11.86M | 13.74M | 10.49M | 10.02M | 7.77M | -3.65M | | 0.34M | -2.27M | | | | | | | | | | | |
|
Gross Profit
|
4.72M | 8.33M | 10.12M | 3.86M | 0.23M | 5.64M | 15.32M | 21.17M | -2.86M | 12.95M | 9.80M | -19.58M | | -50.89M | -9.61M | | | | | | | | | | | |
|
Research & Development
|
| | | | -2.29M | -2.54M | | -4.49M | -4.19M | -4.24M | -4.55M | 28.98M | | -0.93M | 8.93M | | | | | | | | | | | |
|
Selling, General & Administrative
|
-10.88M | -10.79M | -11.28M | 69.69M | -9.46M | -13.27M | -16.34M | -17.38M | -19.90M | -16.48M | -14.86M | 51.72M | | -4.43M | 26.75M | | | | | | | | | | | |
|
Other Operating Expenses
|
-12.39M | -8.64M | -9.81M | 83.32M | -13.53M | -13.00M | -15.30M | -17.16M | -13.68M | -12.87M | -9.96M | 20.52M | | -40.45M | 10.76M | | | | | | | | | | | |
|
Operating Expenses
|
-23.27M | -19.43M | -21.09M | 153.01M | -25.28M | -28.80M | -31.64M | -39.03M | -37.77M | -33.59M | -29.37M | 101.21M | | -45.82M | 46.44M | | | | | | | | | | | |
|
Operating Income
|
27.99M | 27.76M | 31.22M | -149.15M | 25.52M | 34.44M | 46.96M | 60.21M | 34.91M | 46.54M | 39.17M | -120.79M | | -5.07M | -56.06M | | | | | | | | | | | |
|
EBIT
|
27.99M | 27.76M | 31.22M | -149.15M | 25.52M | 34.44M | 46.96M | 60.21M | 34.91M | 46.54M | 39.17M | -120.79M | | -5.07M | -56.06M | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.07M | 0.36M | 2.48M | -0.02M | 0.15M | 0.14M | 0.25M | 0.29M | 0.12M | 0.82M | 2.95M | | -0.04M | 0.12M | | | | | | | | | | | |
|
EBT
|
-10.22M | -5.95M | -3.94M | -13.26M | -14.85M | -13.49M | -4.32M | -3.87M | -29.84M | -10.52M | -10.99M | 51.23M | | -2.22M | 24.50M | | | | | | | | | | | |
|
Tax Provisions
|
| | | | | | -0.04M | -0.04M | -0.34M | -0.03M | -0.04M | 0.43M | | -0.04M | 0.46M | | | | | | | | | | | |
|
Profit After Tax
|
-10.22M | -5.95M | -3.94M | -13.27M | -14.85M | -13.52M | -4.36M | -3.92M | -30.19M | -10.55M | -11.03M | 51.63M | | -22.64M | 24.31M | | | | | | | | | | | |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | -0.00M | | | | | | | | |
|
Income from Continuing Operations
|
-10.22M | -5.95M | -3.94M | -13.26M | -14.85M | -13.49M | -4.28M | -3.83M | -29.50M | -10.48M | -10.96M | 50.80M | | -2.18M | 24.04M | | | | | | | | | | | |
|
Consolidated Net Income
|
-10.22M | -5.95M | -3.94M | -13.26M | -14.85M | -13.49M | -4.28M | -3.83M | -29.50M | -10.48M | -10.96M | 50.80M | | -2.18M | 24.04M | | | | | | | | | | | |
|
Income towards Parent Company
|
-10.22M | -5.95M | -3.94M | -13.26M | -14.85M | -13.49M | -4.28M | -3.83M | -29.50M | -10.48M | -10.96M | 50.80M | | -2.18M | 24.04M | | | -0.00M | | | | | | | | |
|
Preferred Dividend Payments
|
-0.90M | -0.92M | -1.20M | 9.40M | -1.58M | -0.65M | | 5.10M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-11.60M | -7.34M | -6.25M | -15.19M | -16.91M | -96.36M | -4.36M | -3.92M | -30.19M | -10.55M | -11.03M | -14.76M | | -22.64M | 24.31M | | | -0.00M | | | | | | | | |
|
EPS (Basic)
|
| | | -11.73 | -13.07 | -74.46 | -3.37 | -3.03 | -23.33 | -8.15 | -8.52 | -11.22 | | -17.49 | 10.71 | | | 0.00 | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | -0.92 | | | | -0.08 | | | | -0.25 | | | 0.41 | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.29M | 1.32M | 1.29M | 1.29M | 2.27M | | 6.47M | 7.04M | 9.81M | 48.76M | 62.56M | 63.67M | 82.81M | 383.19M | 383.19M | 469.16M |
|
Shares Outstanding (Diluted Average)
|
| | | 16.44M | | | | 49.05M | | | | 59.32M | | | 59.32M | | 488.96M | | 2,775.02M | | 77.65M | 3,440.48M | 135.96M | 364.21M | 455.22M | 1,021.58M |
|
EBITDA
|
-10.25M | -5.51M | -3.82M | -15.67M | -14.90M | -13.62M | -4.22M | -3.74M | -29.90M | -10.59M | -11.33M | 51.69M | | -21.39M | 23.05M | 8.75M | | -20.41M | | | | | | | | |
|
Tax Rate
|
| | | | | | 0.95% | 1.14% | 1.16% | 0.32% | 0.33% | 0.84% | | 1.85% | 1.88% | | | | | | | | | | | |