|
Revenue
|
0.01M | 0.08M | 0.07M | 0.12M | 0.14M | 0.14M | 0.11M | 0.14M | 0.10M | 0.23M | 0.22M | 0.37M | | 7.74M | 7.77M | 7.58M | 7.27M | 8.45M | 7.46M | 8.59M | 6.74M | 7.39M | 7.73M | 8.00M | 7.48M | 7.72M | 7.48M | 8.90M | 6.73M | 4.03M | 5.61M | 6.72M | 5.83M | 7.38M | 7.71M | 9.06M | 7.04M | 9.11M | 9.41M | 10.60M | 7.57M | 8.25M | 8.85M | 8.69M | 6.75M | 8.44M | 8.80M | 9.58M | 6.81M | 7.66M | 6.93M |
|
Cost of Revenue
|
0.13M | 0.37M | 0.57M | 0.97M | 1.08M | 1.38M | 1.98M | -0.10M | 0.92M | 1.28M | 1.56M | 1.18M | | 3.52M | 3.07M | 2.56M | 2.98M | 3.17M | 3.28M | 3.82M | 3.35M | 3.55M | 3.10M | 2.74M | 3.07M | 2.96M | 2.89M | 3.09M | 2.95M | 2.07M | 2.38M | 2.26M | 2.93M | 3.16M | 3.29M | 3.72M | 3.62M | 4.15M | 3.75M | 3.79M | 3.74M | 3.93M | 3.90M | 3.89M | 3.67M | 3.46M | 3.51M | 3.95M | 3.17M | 3.53M | 3.20M |
|
Gross Profit
|
-0.12M | -0.30M | -0.50M | -0.85M | -0.94M | -1.24M | -1.87M | 0.24M | -0.82M | -1.05M | -1.34M | -0.81M | | 4.60M | 4.70M | 4.58M | 4.54M | 5.27M | 4.18M | 4.78M | 3.39M | 3.84M | 4.63M | 5.26M | 4.61M | 4.91M | 4.62M | 6.13M | 4.40M | 1.96M | 3.23M | 4.54M | 3.71M | 4.76M | 5.38M | 6.00M | 4.13M | 4.99M | 5.80M | 6.85M | 4.39M | 4.32M | 4.95M | 4.80M | 3.08M | 4.98M | 5.29M | 5.62M | 3.65M | 4.31M | 4.18M |
|
Research & Development
|
2.43M | 1.67M | 1.40M | 1.29M | 1.26M | 1.12M | 0.86M | 0.54M | 0.71M | 0.37M | 0.34M | 0.22M | | 0.63M | 0.38M | 0.39M | 0.47M | 0.42M | 0.41M | 0.40M | 0.34M | 0.27M | 0.22M | 0.23M | 0.30M | 0.23M | 0.25M | 0.21M | 0.29M | 0.25M | 0.41M | 0.32M | 0.38M | 0.40M | 0.37M | 0.28M | 0.16M | 0.21M | 0.22M | 0.44M | 0.32M | 0.37M | 0.25M | 0.38M | 0.24M | 0.20M | 0.24M | 0.20M | 0.10M | 0.09M | 0.17M |
|
Selling, General & Administrative
|
3.22M | 3.53M | 3.47M | 3.95M | 4.29M | 4.67M | 3.48M | 3.10M | 3.20M | 2.84M | 2.31M | 2.61M | | 1.90M | 1.88M | 1.75M | 1.71M | 1.84M | 1.79M | 2.26M | 1.88M | 2.41M | 2.29M | 2.20M | 2.48M | 2.70M | 2.22M | 2.88M | 2.10M | 1.89M | 1.93M | 1.98M | 2.79M | 2.12M | 2.17M | 2.63M | 2.65M | 2.33M | 2.62M | 2.49M | 2.92M | 2.49M | 2.28M | 2.82M | 2.71M | 2.21M | 3.62M | 2.77M | 2.57M | 2.91M | 2.67M |
|
Other Operating Expenses
|
| | | | | | | 1.01M | | | 0.01M | 260.00 | | 3.52M | 2.84M | 2.03M | 2.98M | 2.85M | 2.49M | 2.94M | 2.87M | 2.38M | 2.49M | 2.89M | 3.07M | 2.96M | 2.89M | 3.09M | 2.95M | 1.44M | 2.05M | 2.59M | 2.93M | 3.16M | 3.29M | 3.72M | 3.62M | 4.15M | 3.75M | 3.79M | 3.74M | 3.42M | 3.04M | 5.04M | 3.02M | 3.05M | 3.03M | 6.93M | 2.99M | 3.53M | 2.52M |
|
Operating Expenses
|
5.65M | 5.20M | 4.87M | 5.24M | 5.55M | 5.80M | 4.34M | 4.65M | 3.91M | 3.21M | 2.66M | 2.83M | | 6.06M | 5.10M | 4.17M | 5.16M | 5.11M | 4.69M | 5.60M | 5.09M | 5.06M | 5.00M | 5.32M | 5.85M | 5.89M | 5.35M | 6.18M | 5.35M | 3.58M | 4.39M | 4.89M | 6.11M | 5.68M | 5.84M | 6.62M | 6.43M | 6.69M | 6.58M | 6.71M | 6.97M | 6.28M | 5.57M | 8.24M | 5.97M | 5.46M | 6.89M | 9.91M | 5.66M | 6.53M | 5.36M |
|
Operating Income
|
-5.77M | -5.50M | -5.37M | -6.09M | -6.49M | -7.03M | -6.21M | -4.41M | -4.73M | -4.26M | -4.00M | -3.63M | | -1.46M | -0.41M | 0.40M | -0.62M | 0.16M | -0.51M | -6.30M | -1.70M | -1.22M | -0.37M | -0.07M | -1.24M | -0.98M | -0.73M | -0.06M | -0.95M | -1.61M | -1.16M | -0.35M | -2.39M | -0.92M | -0.47M | -0.62M | -2.30M | -1.69M | -0.79M | 0.13M | -2.59M | -1.96M | -0.61M | -3.44M | -2.89M | -0.49M | -1.60M | -4.29M | -2.02M | -2.22M | -1.17M |
|
EBIT
|
-5.77M | -5.50M | -5.37M | -6.09M | -6.49M | -7.03M | -6.21M | -4.41M | -4.73M | -4.26M | -4.00M | -3.63M | | -1.46M | -0.41M | 0.40M | -0.62M | 0.16M | -0.51M | -6.30M | -1.70M | -1.22M | -0.37M | -0.07M | -1.24M | -0.98M | -0.73M | -0.06M | -0.95M | -1.61M | -1.16M | -0.35M | -2.39M | -0.92M | -0.47M | -0.62M | -2.30M | -1.69M | -0.79M | 0.13M | -2.59M | -1.96M | -0.61M | -3.44M | -2.89M | -0.49M | -1.60M | -4.29M | -2.02M | -2.22M | -1.17M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 677.00 | 618.00 | 688.00 | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | -0.00M | | 0.01M | 0.04M | 0.04M | 0.04M | 0.02M | 0.09M | 0.08M | 0.04M | 0.05M | 0.07M | 0.07M | 0.07M | 0.23M | 0.05M |
|
Other Non Operating Income
|
0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.12M | 0.02M | | -0.00M | 0.00M | 0.02M | -1.74M | 2.90M | -20.16M | | 0.02M | -0.02M | | 0.20M | | | | | | | | | | 2.03M | | 0.00M | | | | | | -0.91M | | | | 0.86M | | | | | |
|
Non Operating Income
|
0.01M | 0.00M | 0.00M | 0.04M | -0.03M | -0.39M | -1.20M | -0.20M | -3.25M | 4.89M | 1.71M | -0.87M | | 2.02M | -1.04M | -1.23M | -3.28M | 2.37M | -18.53M | -0.15M | -0.34M | -0.37M | -0.32M | 0.09M | -0.14M | -0.14M | -0.15M | -0.50M | 0.00M | -0.02M | -0.02M | -0.02M | -0.02M | 2.01M | -0.05M | -0.20M | -0.20M | -0.20M | -0.21M | -0.23M | -0.25M | -1.19M | -0.44M | -0.45M | -0.48M | 0.39M | -0.47M | -0.44M | -0.42M | -0.27M | -0.45M |
|
EBT
|
-5.76M | -5.49M | -5.36M | -6.08M | -6.53M | -7.32M | -6.43M | -4.41M | -4.73M | -4.26M | -4.53M | -5.48M | | 0.56M | -1.45M | -0.82M | -3.90M | 2.53M | -19.04M | -0.97M | -2.04M | -1.59M | -0.69M | 0.02M | -1.38M | -1.13M | -0.88M | -0.55M | -0.95M | -1.63M | -1.18M | -0.38M | -2.41M | 1.09M | -0.52M | -0.83M | -2.50M | -1.89M | -0.99M | -0.10M | -2.83M | -2.24M | -1.05M | -3.89M | -3.37M | -0.96M | -2.07M | -4.72M | -2.43M | -2.49M | -1.62M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.04M | -0.05M | 0.04M | 0.04M | -0.08M | -0.26M | -0.04M | -0.05M | -0.02M | -0.04M | 0.09M | 0.05M | 0.07M | 0.07M | 0.00M | 0.00M | 0.00M | 0.02M | | | | 0.06M | | | | | | | | | | | |
|
Profit After Tax
|
-5.75M | -5.48M | -5.36M | -6.08M | -6.51M | -7.42M | -7.40M | -4.61M | -7.98M | 0.63M | -2.29M | -4.50M | | 0.50M | -1.51M | -0.89M | -3.97M | 2.46M | -19.08M | -0.92M | -2.08M | -1.63M | -0.61M | 0.28M | -1.33M | -1.08M | -0.86M | -0.52M | -1.03M | -1.68M | -1.25M | -0.44M | -2.42M | 1.08M | -0.52M | -0.85M | -2.50M | -1.89M | -0.99M | -0.16M | -2.83M | -3.15M | -1.05M | -3.79M | -3.37M | -0.10M | -2.07M | -4.55M | -2.43M | -2.49M | -1.62M |
|
Income from Continuing Operations
|
-5.76M | -5.49M | -5.36M | -6.08M | -6.53M | -7.32M | -6.43M | -4.41M | -4.73M | -4.26M | -4.53M | -5.48M | | 0.50M | -1.51M | -0.89M | -3.97M | 2.46M | -19.08M | -0.92M | -2.08M | -1.63M | -0.61M | 0.28M | -1.33M | -1.08M | -0.86M | -0.52M | -1.03M | -1.68M | -1.25M | -0.44M | -2.42M | 1.08M | -0.52M | -0.85M | -2.50M | -1.89M | -0.99M | -0.16M | -2.83M | -2.24M | -1.05M | -3.89M | -3.37M | -0.96M | -2.07M | -4.72M | -2.43M | -2.49M | -1.62M |
|
Consolidated Net Income
|
-5.76M | -5.49M | -5.36M | -6.08M | -6.53M | -7.32M | -6.43M | -4.41M | -4.73M | -4.26M | -4.53M | -5.48M | | 0.50M | -1.51M | -0.89M | -3.97M | 2.46M | -19.08M | -0.92M | -2.08M | -1.63M | -0.61M | 0.28M | -1.33M | -1.08M | -0.86M | -0.52M | -1.03M | -1.68M | -1.25M | -0.44M | -2.42M | 1.08M | -0.52M | -0.85M | -2.50M | -1.89M | -0.99M | -0.16M | -2.83M | -2.24M | -1.05M | -3.89M | -3.37M | -0.96M | -2.07M | -4.72M | -2.43M | -2.49M | -1.62M |
|
Income towards Parent Company
|
-5.76M | -5.49M | -5.36M | -6.08M | -6.53M | -7.32M | -6.43M | -4.41M | -4.73M | -4.26M | -4.53M | -5.48M | | 0.50M | -1.51M | -0.89M | -3.97M | 2.46M | -19.08M | -0.92M | -2.08M | -1.63M | -0.61M | 0.28M | -1.33M | -1.08M | -0.86M | -0.52M | -1.03M | -1.68M | -1.25M | -0.44M | -2.42M | 1.08M | -0.52M | -0.85M | -2.50M | -1.89M | -0.99M | -0.16M | -2.83M | -2.24M | -1.05M | -3.89M | -3.37M | -0.96M | -2.07M | -4.72M | -2.43M | -2.49M | -1.62M |
|
Net Income towards Common Stockholders
|
-5.76M | -5.49M | -5.36M | -6.08M | -6.53M | -7.32M | -6.43M | -4.41M | -4.73M | -4.26M | -4.53M | -5.48M | | 0.50M | -1.51M | -0.89M | -3.97M | 2.46M | -11.49M | 7.80M | -0.51M | -0.96M | -0.54M | -0.12M | -1.22M | -1.01M | -0.84M | -0.52M | -1.02M | -1.68M | -1.25M | -0.45M | -2.42M | 1.08M | -0.52M | -0.85M | -2.50M | -1.89M | -0.99M | -0.16M | -2.83M | -2.24M | -1.05M | -3.89M | -3.37M | -0.96M | -2.07M | -4.72M | -2.43M | -2.49M | -1.62M |
|
EPS (Basic)
|
-0.19 | -0.18 | -0.17 | -0.20 | -0.17 | -1.72 | -1.72 | -1.03 | -0.97 | -0.82 | -0.87 | -1.03 | | 0.24 | -0.71 | -0.41 | -1.83 | 0.90 | -4.64 | 2.87 | -0.12 | -0.07 | -0.02 | 0.02 | -0.04 | -0.03 | -0.03 | -0.01 | -0.03 | -0.05 | -0.04 | -4.86 | -0.07 | 0.03 | -0.02 | -0.03 | -0.07 | -0.05 | -0.03 | 0.00 | -0.08 | -0.90 | -0.30 | -1.08 | -0.96 | -0.27 | -0.51 | -1.24 | -0.58 | -0.60 | -0.36 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -1.72 | -1.72 | | | -0.82 | -0.87 | | | -1.17 | -0.79 | -0.22 | -1.83 | 0.01 | -4.64 | 2.87 | -0.12 | -0.07 | -0.02 | 0.02 | -0.04 | -0.03 | -0.03 | -0.01 | -0.03 | -0.05 | -0.04 | -4.86 | -0.07 | 0.03 | -0.02 | -0.03 | -0.07 | -0.05 | -0.03 | 0.00 | -0.08 | -0.90 | -0.30 | -1.08 | -0.96 | -0.27 | -0.51 | -1.24 | -0.58 | -0.60 | -0.36 |
|
Shares Outstanding (Weighted Average)
|
30.31M | 30.33M | 30.67M | 30.76M | 39.23M | 4.31M | 4.31M | 4.29M | 4.89M | 5.21M | 5.22M | 5.30M | 6.47M | | 2.14M | | 2.18M | 2.73M | 2.48M | 2.71M | 4.37M | 13.73M | 29.91M | 19.59M | 30.70M | 31.36M | 32.90M | 31.98M | 33.16M | 33.73M | 33.75M | 33.61M | 33.80M | 33.88M | 34.15M | 34.05M | 34.68M | 34.72M | 34.72M | 34.71M | 34.86M | 3.49M | 3.49M | 3.49M | 3.51M | 3.51M | 4.04M | 3.81M | 4.17M | 4.17M | 4.48M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 4.31M | 4.31M | | | 5.21M | 5.22M | | | | | | 2.18M | 12.30M | 2.48M | 2.71M | 4.37M | 13.73M | 29.91M | 19.59M | 30.70M | 31.36M | 32.90M | 31.98M | 33.16M | 33.73M | 33.75M | 33.61M | 33.80M | 34.32M | 34.15M | 34.05M | 34.68M | 34.72M | 34.72M | 34.71M | 34.86M | 3.49M | 3.49M | 3.49M | 3.51M | 3.51M | 4.04M | 3.81M | 4.17M | 4.17M | 4.48M |
|
EBITDA
|
-5.77M | -5.50M | -5.37M | -6.09M | -6.49M | -7.03M | -6.21M | -4.41M | -4.73M | -4.26M | -4.00M | -3.63M | | -1.46M | -1.51M | -0.89M | -0.62M | 0.16M | -13.67M | -4.41M | -1.70M | -1.22M | -0.37M | -0.07M | -1.24M | -0.98M | -0.73M | -0.06M | -0.95M | -1.61M | -1.16M | -0.35M | -2.39M | -0.92M | -0.47M | -0.62M | -2.30M | -1.69M | -0.79M | 0.13M | -2.59M | -1.96M | -0.61M | -3.44M | -2.89M | -0.49M | -1.60M | -4.29M | -2.02M | -2.22M | -1.17M |
|
Interest Expenses
|
| | | | 0.05M | 0.29M | 0.22M | 857.00 | 0.00M | 0.00M | 0.53M | 1.85M | | 1.18M | 1.18M | 1.33M | 0.87M | 1.20M | 0.78M | 0.35M | 0.36M | 0.33M | 0.24M | 0.21M | 0.14M | 0.14M | 0.15M | 0.08M | | | | | 0.03M | 0.03M | 0.05M | 0.20M | 0.20M | 0.21M | 0.24M | 0.28M | 0.29M | 0.30M | 0.53M | 0.53M | 0.52M | 0.53M | 0.54M | 0.52M | 0.49M | 0.49M | 0.50M |
|
Tax Rate
|
| | | | | | | | | | | | | 10.91% | -4.43% | -7.78% | -1.79% | 2.88% | -0.20% | 5.34% | -1.96% | -2.52% | 11.63% | -1,257.14% | 3.13% | 4.08% | 2.49% | 6.87% | -9.29% | -2.88% | -6.09% | -18.13% | -0.17% | 0.37% | -0.77% | -2.66% | | | | -64.95% | | | | | | | | | | | |