|
Revenue
|
23.38M | 24.76M | 26.42M | 28.14M | 30.54M | 31.40M | 33.67M | 37.35M | 40.82M | 44.69M | 49.09M | 53.27M | 57.43M | 61.43M | 65.31M | 69.66M | 75.21M | 79.31M | 85.53M | 93.58M | 96.78M | 99.40M | 102.64M | 107.09M | 109.29M | 111.78M | 115.59M |
|
Cost of Revenue
|
10.45M | 11.73M | 11.89M | 21.51M | 13.89M | 14.18M | 14.77M | 16.29M | 18.15M | 19.82M | 21.38M | 24.82M | 25.61M | 30.35M | 32.41M | 35.32M | 36.91M | 39.31M | 44.50M | 47.38M | 44.54M | 46.19M | 47.50M | 45.89M | 47.45M | 48.15M | 47.03M |
|
Gross Profit
|
17.53M | 18.55M | 19.19M | 19.28M | 22.33M | 23.08M | 24.89M | 27.73M | 30.82M | 33.53M | 36.74M | 39.98M | 43.44M | 46.29M | 49.99M | 54.24M | 58.34M | 61.08M | 65.33M | 72.62M | 74.36M | 76.99M | 79.41M | 83.68M | 84.45M | 86.84M | 89.81M |
|
Research & Development
|
6.35M | 6.42M | 6.36M | 8.92M | 7.28M | 7.71M | 7.69M | 7.80M | 8.27M | 9.01M | 10.55M | 12.22M | 13.06M | 15.37M | 16.28M | 16.72M | 17.88M | 18.96M | 20.06M | 22.66M | 23.77M | 25.13M | 26.27M | 27.63M | 23.23M | 24.59M | 25.07M |
|
Selling, General & Administrative
|
6.08M | 11.28M | 6.06M | 14.76M | 12.10M | 9.53M | 9.35M | 9.44M | 10.62M | 10.01M | 11.65M | 12.65M | 14.37M | 15.10M | 15.69M | 15.35M | 15.49M | 17.73M | 24.98M | 20.80M | 19.33M | 22.19M | 22.51M | 23.84M | 24.97M | 26.42M | 26.82M |
|
Other Operating Expenses
|
10.45M | 11.73M | 11.89M | 21.51M | 13.89M | 14.18M | 14.77M | 16.29M | 18.15M | 19.82M | 21.38M | 24.82M | 25.61M | 30.35M | 32.41M | 35.32M | 36.91M | 39.31M | 44.50M | 47.38M | 44.54M | 46.19M | 47.50M | 45.89M | 47.45M | 48.15M | 47.03M |
|
Operating Expenses
|
22.89M | 29.43M | 24.31M | 45.19M | 33.27M | 31.42M | 31.81M | 33.53M | 37.04M | 38.84M | 43.58M | 49.70M | 53.05M | 60.83M | 64.38M | 67.39M | 70.27M | 76.00M | 89.54M | 90.85M | 87.64M | 93.51M | 96.28M | 97.35M | 95.65M | 99.16M | 98.92M |
|
Operating Income
|
-5.35M | -10.88M | -5.12M | -25.91M | -10.94M | -8.34M | -6.92M | -5.79M | -6.22M | -5.31M | -6.84M | -9.72M | -9.61M | -14.53M | -14.38M | -13.15M | -11.93M | -14.92M | -24.20M | -18.22M | -13.29M | -16.51M | -16.88M | -13.68M | -11.20M | -12.31M | -9.11M |
|
EBIT
|
-5.35M | -10.88M | -5.12M | -25.91M | -10.94M | -8.34M | -6.92M | -5.79M | -6.22M | -5.31M | -6.84M | -9.72M | -9.61M | -14.53M | -14.38M | -13.15M | -11.93M | -14.92M | -24.20M | -18.22M | -13.29M | -16.51M | -16.88M | -13.68M | -11.20M | -12.31M | -9.11M |
|
Interest & Investment Income
|
0.10M | 0.09M | 0.06M | 0.05M | 0.46M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.07M | 0.07M | 0.12M | 0.32M | 0.73M | 1.36M | 2.02M | 2.14M | 1.65M | 1.21M | 1.03M | 1.05M | 1.01M | 0.88M | 0.90M | 0.95M | 0.86M |
|
Other Non Operating Income
|
0.15M | 0.13M | 0.11M | 0.10M | 0.10M | 0.10M | 0.02M | 0.00M | -0.12M | -0.06M | -0.09M | -0.10M | -0.11M | -0.29M | -0.16M | -0.02M | -0.21M | -0.15M | -0.29M | -0.12M | -0.41M | -0.26M | -0.11M | -0.62M | -0.17M | 0.36M | -0.29M |
|
Non Operating Income
|
| | | | 0.10M | 0.10M | 0.02M | 0.00M | -0.12M | -0.06M | -0.09M | -0.10M | -0.11M | -0.29M | -0.16M | -0.02M | -0.21M | -0.15M | -0.29M | -0.12M | -0.41M | -0.26M | -0.11M | -0.62M | -0.17M | 0.36M | -0.29M |
|
EBT
|
-5.15M | -10.74M | -5.02M | -25.83M | -10.48M | -8.28M | -6.95M | -5.82M | -6.36M | -5.38M | -6.93M | -9.82M | -9.66M | -14.53M | -13.85M | -11.83M | -10.15M | -12.96M | -23.99M | -18.68M | -13.70M | -16.69M | -16.83M | -14.07M | -10.99M | -11.42M | -9.31M |
|
Tax Provisions
|
0.01M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.05M | 0.06M | 0.01M | 0.06M | 0.06M | 0.07M | 0.09M | 0.08M | 0.09M | 0.11M | 0.10M | 0.12M | -0.98M | 1.40M | -0.13M | 0.20M | 0.25M | 0.34M | 0.23M | 0.56M | 0.07M |
|
Profit After Tax
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.76M | -14.61M | -13.93M | -11.94M | -10.25M | -13.09M | -23.01M | -20.08M | -13.57M | -16.89M | -17.09M | -14.42M | -11.22M | -11.98M | -9.38M |
|
Income from Continuing Operations
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.76M | -14.61M | -13.93M | -11.94M | -10.25M | -13.09M | -23.01M | -20.08M | -13.57M | -16.89M | -17.09M | -14.42M | -11.22M | -11.98M | -9.38M |
|
Consolidated Net Income
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.76M | -14.61M | -13.93M | -11.94M | -10.25M | -13.09M | -23.01M | -20.08M | -13.57M | -16.89M | -17.09M | -14.42M | -11.22M | -11.98M | -9.38M |
|
Income towards Parent Company
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.76M | -14.61M | -13.93M | -11.94M | -10.25M | -13.09M | -23.01M | -20.08M | -13.57M | -16.89M | -17.09M | -14.42M | -11.22M | -11.98M | -9.38M |
|
Net Income towards Common Stockholders
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.76M | -14.61M | -13.93M | -11.94M | -10.25M | -13.09M | -23.01M | -20.08M | -13.57M | -16.89M | -17.09M | -14.42M | -11.22M | -11.98M | -9.38M |
|
EPS (Basic)
|
-0.31 | -0.64 | -0.30 | -1.29 | -0.21 | -0.16 | -0.13 | -0.11 | -0.12 | -0.10 | -0.13 | -0.18 | -0.18 | -0.27 | -0.25 | -0.22 | -0.19 | -0.23 | -0.41 | -0.36 | -0.24 | -0.30 | -0.30 | -0.25 | -0.19 | -0.21 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | -0.11 | -0.12 | -0.10 | -0.13 | -0.18 | -0.18 | -0.27 | -0.25 | -0.22 | -0.19 | -0.24 | -0.41 | -0.36 | -0.24 | -0.30 | -0.30 | -0.25 | -0.19 | -0.21 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
47.88M | 47.88M | 47.88M | 50.09M | 50.09M | 50.36M | 50.97M | 52.93M | 53.40M | 53.59M | 53.85M | 54.22M | 54.44M | 54.66M | 54.84M | 54.84M | 55.40M | 55.73M | 55.73M | 56.25M | 56.25M | 56.54M | 57.08M | 57.40M | 57.76M | 58.18M | 58.82M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 51.37M | 53.43M | 53.68M | 53.91M | 53.77M | 54.28M | 54.50M | 54.72M | 54.61M | 55.18M | 55.50M | 55.83M | 55.66M | 56.34M | 56.70M | 57.18M | 56.94M | 57.89M | 58.36M | 58.93M |
|
EBITDA
|
-5.16M | -10.76M | -5.04M | -25.85M | -10.48M | -8.30M | -7.00M | -5.88M | -6.37M | -5.44M | -6.99M | -9.90M | -9.61M | -14.53M | -14.38M | -13.15M | -11.93M | -14.92M | -24.20M | -18.22M | -13.29M | -16.51M | -16.88M | -13.68M | -11.20M | -12.31M | -9.11M |
|
Interest Expenses
|
0.05M | 0.08M | 0.07M | 0.07M | 0.10M | 0.10M | 0.09M | 0.08M | 0.07M | 0.08M | 0.08M | 0.07M | 0.07M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 1.15M | 1.54M | 1.05M | 0.97M | 0.85M | 0.66M | 0.51M | 0.41M | 0.76M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | 4.08% | | 0.94% | | | | | | |