|
Revenue
|
| 7.18M | 7.27M | 9.72M | 9.11M | 9.56M | 14.98M | 18.07M | 19.39M | 20.42M | 12.88M | 23.22M | 28.07M | 22.13M | 24.20M | 34.83M | 25.40M | 28.57M | 21.66M | 23.88M | 19.18M | 12.67M |
|
Cost of Revenue
|
| 2.43M | 2.46M | 3.94M | 4.85M | 5.57M | 6.02M | 13.80M | 12.92M | 13.26M | 13.65M | 13.37M | 15.24M | 12.64M | 17.77M | 25.60M | 14.49M | 15.84M | 14.65M | 15.16M | 9.81M | 8.03M |
|
Gross Profit
|
| 4.76M | 4.80M | 6.39M | 5.39M | 4.22M | 8.66M | 8.22M | 9.82M | 10.22M | -11.12M | 9.85M | 12.82M | 9.49M | 6.43M | 9.23M | 10.91M | 12.72M | 7.03M | 8.78M | 9.38M | 4.64M |
|
Research & Development
|
| 5.23M | 6.17M | 6.90M | 7.21M | 7.80M | 9.70M | 8.66M | 8.22M | 8.88M | -3.69M | 7.32M | 7.66M | 7.93M | 4.75M | 6.04M | 7.52M | 5.63M | 10.05M | 8.66M | 10.20M | 9.12M |
|
Selling, General & Administrative
|
| 3.11M | 3.67M | 8.39M | 6.90M | 8.22M | 16.97M | 12.71M | 11.32M | 9.92M | 10.94M | 11.82M | 10.72M | 11.22M | 8.23M | 9.84M | 10.01M | 12.30M | 17.59M | 17.65M | 17.19M | 13.76M |
|
Other Operating Expenses
|
| 2.96M | 3.20M | 3.94M | 4.85M | 5.57M | 6.02M | 6.87M | 6.68M | 0.34M | 7.72M | 0.08M | 0.13M | 0.01M | 6.52M | -0.04M | -1.19M | 0.52M | 10.59M | 1.04M | 154.31M | 0.62M |
|
Operating Expenses
|
| 11.30M | 13.03M | 19.23M | 18.96M | 21.59M | 32.69M | 28.25M | 26.23M | 26.58M | 14.97M | 25.99M | 25.57M | 26.30M | 19.50M | 21.22M | 23.26M | 26.44M | 38.23M | 37.00M | 32.90M | 25.69M |
|
Operating Income
|
-0.00M | -6.54M | -1.04M | -12.85M | -13.57M | -17.37M | -24.03M | -22.44M | -19.20M | -18.26M | -18.98M | -16.14M | -12.75M | -16.82M | -13.07M | -11.99M | -12.35M | -13.72M | -31.22M | -28.29M | -23.53M | -21.05M |
|
EBIT
|
-0.00M | -6.54M | -1.04M | -12.85M | -13.57M | -17.37M | -24.03M | -22.44M | -19.20M | -18.26M | -18.98M | -16.14M | -12.75M | -16.82M | -13.07M | -11.99M | -12.35M | -13.72M | -31.22M | -28.29M | -23.53M | -21.05M |
|
Interest & Investment Income
|
| | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.11M | 0.34M | 0.49M | 0.56M | 0.64M | 0.54M | 0.59M | | | | | | | |
|
Other Non Operating Income
|
| 0.64M | -7.83M | 5.99M | -4.95M | 13.35M | -25.30M | -1.17M | -2.88M | -0.73M | -7.59M | 1.01M | -1.13M | -1.84M | -0.44M | 4.20M | -2.24M | 4.87M | 2.68M | -5.84M | -12.01M | -0.29M |
|
Non Operating Income
|
| -0.89M | -7.83M | -6.46M | -12.98M | -38.47M | 88.14M | 8.62M | -21.80M | -5.47M | -1.17M | -2.49M | -5.20M | -6.52M | -4.71M | -13.56M | -4.14M | 1.29M | -17.51M | 4.77M | 144.92M | 1.37M |
|
EBT
|
-0.00M | -7.43M | -8.87M | -19.31M | -26.55M | -55.84M | 64.11M | -13.82M | -40.88M | -23.73M | -20.30M | -18.63M | -17.96M | -23.34M | -17.77M | -25.55M | -16.49M | -12.43M | -48.73M | -23.52M | 121.39M | -19.68M |
|
Tax Provisions
|
| 0.20M | 0.10M | 0.39M | 0.31M | 0.27M | -0.47M | 0.29M | 0.07M | 0.05M | -0.02M | 0.02M | 0.41M | -0.00M | -0.61M | -0.01M | 0.07M | 0.04M | 0.06M | -0.01M | 1.80M | -0.00M |
|
Profit After Tax
|
-0.00M | -7.62M | -8.87M | -19.70M | -26.86M | -56.11M | 64.58M | -14.09M | -40.96M | -23.74M | -20.22M | -18.66M | -18.37M | -23.34M | -17.19M | -25.54M | -16.56M | -12.47M | -48.78M | -23.52M | 119.59M | -19.68M |
|
Income from Continuing Operations
|
-0.00M | -7.62M | -8.97M | -19.70M | -26.86M | -56.11M | 64.58M | -14.11M | -40.96M | -23.78M | -20.28M | -18.66M | -18.37M | -23.34M | -17.16M | -25.54M | -16.56M | -12.47M | -48.78M | -23.52M | 119.59M | -19.68M |
|
Consolidated Net Income
|
-0.00M | -7.62M | -8.97M | -19.70M | -26.86M | -56.11M | 64.58M | -14.11M | -40.96M | -23.78M | -20.28M | -18.66M | -18.37M | -23.34M | -17.16M | -25.54M | -16.56M | -12.47M | -48.78M | -23.52M | 119.59M | -19.68M |
|
Income towards Parent Company
|
-0.00M | -7.62M | -8.97M | -19.70M | -26.86M | -56.11M | 64.58M | -14.11M | -40.96M | -23.78M | -20.28M | -18.66M | -18.37M | -23.34M | -17.16M | -25.54M | -16.56M | -12.47M | -48.78M | -23.52M | 119.59M | -19.68M |
|
Net Income towards Common Stockholders
|
-0.00M | -7.62M | -1.03M | -19.70M | -26.86M | -56.11M | 64.58M | -11.79M | -38.27M | -21.81M | -27.14M | -18.66M | -18.37M | -23.34M | -17.19M | -25.54M | -16.56M | -12.47M | -48.24M | -20.66M | 119.25M | -19.68M |
|
EPS (Basic)
|
0.00 | -0.43 | -0.06 | -1.11 | -1.44 | -0.83 | 2.14 | -0.81 | -2.35 | -1.36 | -1.15 | -1.03 | -0.99 | -1.12 | -0.80 | -1.17 | -0.68 | -0.50 | -2.00 | -0.88 | 3.80 | -0.61 |
|
EPS (Weighted Average and Diluted)
|
| -0.43 | -0.58 | -1.11 | -1.44 | -0.83 | 2.14 | -0.81 | -2.35 | -1.36 | -1.15 | -1.03 | -0.99 | -1.12 | -0.80 | -1.17 | -0.68 | -0.50 | -2.00 | -0.88 | 3.72 | -0.61 |
|
Shares Outstanding (Weighted Average)
|
5.00M | 17.61M | 17.61M | 17.75M | 18.64M | 67.35M | 62.14M | 17.41M | 17.46M | 17.49M | 17.48M | 18.10M | 18.47M | 20.76M | 19.58M | 21.81M | 24.49M | 24.92M | 24.16M | 26.79M | 31.40M | 32.50M |
|
Shares Outstanding (Diluted Average)
|
| 17.61M | 17.61M | 17.75M | 18.64M | 67.35M | 62.14M | 17.41M | 17.46M | 17.49M | 17.48M | 18.10M | 18.47M | 20.76M | 19.58M | 21.81M | 24.49M | 24.92M | 24.16M | 26.79M | 32.09M | 32.50M |
|
EBITDA
|
-0.00M | -6.54M | -1.04M | -12.85M | -13.57M | -17.37M | -24.03M | -22.44M | -19.20M | -18.26M | -18.98M | -16.14M | -12.75M | -16.82M | -13.07M | -11.99M | -12.35M | -13.72M | -31.22M | -28.29M | -23.53M | -21.05M |
|
Interest Expenses
|
| 1.52M | 2.29M | 2.55M | 3.33M | 2.39M | 3.15M | 3.04M | 2.79M | 3.90M | 4.23M | 4.58M | 4.71M | 4.73M | 5.02M | 5.05M | 4.77M | 4.83M | 5.70M | 5.73M | 1.69M | 0.00M |
|
Tax Rate
|
| -2.62% | -1.13% | -2.00% | -1.18% | -0.48% | -0.74% | -2.10% | -0.18% | -0.23% | 0.10% | -0.12% | -2.31% | 0.00% | 3.44% | 0.04% | -0.41% | -0.35% | -0.12% | 0.03% | 1.48% | 0.01% |