|
Revenue
|
11.79M | 15.51M | 23.76M | 34.75M | 40.75M | 45.73M | 58.16M | 81.00M | 92.72M | 102.03M |
|
Cost of Revenue
|
8.30M | 9.55M | 12.16M | 15.53M | 16.41M | 18.76M | 25.64M | 34.22M | 39.99M | 44.15M |
|
Gross Profit
|
3.49M | 5.96M | 11.60M | 19.22M | 24.34M | 26.98M | 32.52M | 46.78M | 52.73M | 57.88M |
|
Research & Development
|
3.36M | 4.09M | 4.16M | 4.99M | 5.34M | 5.61M | 7.04M | 10.03M | 12.14M | 13.93M |
|
Selling, General & Administrative
|
1.81M | 2.36M | 5.59M | 8.43M | 7.42M | 9.74M | 12.74M | 15.75M | 20.56M | 23.89M |
|
Restructuring Costs
|
| | | | | | | | | 0.34M |
|
Other Operating Expenses
|
3.84M | 4.47M | 6.18M | 8.38M | -0.14M | 5.01M | -9.20M | 4.40M | -4.20M | 27.58M |
|
Operating Expenses
|
9.01M | 10.93M | 15.93M | 21.79M | 22.75M | 25.68M | 36.59M | 39.04M | 53.97M | 65.74M |
|
Operating Income
|
-5.52M | -4.97M | -4.33M | -2.57M | 1.59M | 1.29M | -4.07M | 7.75M | -1.24M | -7.86M |
|
EBIT
|
-5.52M | -4.97M | -4.33M | -2.57M | 1.59M | 1.29M | -4.07M | 7.75M | -1.24M | -7.86M |
|
Interest & Investment Income
|
-0.64M | -1.32M | -1.11M | 0.08M | 0.44M | 0.11M | 0.04M | 0.04M | -0.05M | -0.15M |
|
Other Non Operating Income
|
-0.67M | -0.05M | -0.48M | -0.25M | -0.28M | -0.27M | -0.34M | -0.24M | -0.23M | -0.39M |
|
Non Operating Income
|
-0.67M | -1.89M | -5.49M | -0.25M | -0.28M | -0.27M | -0.34M | -0.24M | -0.28M | -0.55M |
|
EBT
|
-6.19M | -6.86M | -9.82M | -2.74M | 1.76M | 1.56M | -4.38M | 7.58M | -1.60M | -8.40M |
|
Tax Provisions
|
| | 0.16M | -0.01M | -0.04M | -0.09M | 0.06M | 1.17M | 1.20M | 0.78M |
|
Profit After Tax
|
-6.19M | -6.86M | -9.98M | -2.73M | 1.80M | 1.23M | -4.43M | 6.38M | -2.72M | -9.18M |
|
Income from Continuing Operations
|
-6.19M | -6.86M | -9.98M | -2.73M | 1.80M | 1.65M | -4.43M | 6.42M | -2.80M | -9.18M |
|
Consolidated Net Income
|
-6.19M | -6.86M | -9.98M | -2.73M | 1.80M | 1.65M | -4.43M | 6.42M | -2.80M | -9.18M |
|
Income towards Parent Company
|
-6.19M | -6.86M | -9.98M | -2.73M | 1.80M | 1.65M | -4.43M | 6.42M | -2.80M | -9.18M |
|
Net Income towards Common Stockholders
|
-6.19M | -6.86M | -9.98M | -2.73M | 1.80M | 1.65M | -4.43M | 6.42M | -2.80M | -9.18M |
|
EPS (Basic)
|
-3.99 | -4.28 | -1.61 | -0.26 | 0.16 | 0.11 | -0.38 | 0.52 | -0.22 | -0.72 |
|
EPS (Weighted Average and Diluted)
|
| | -1.61 | -0.26 | 0.15 | 0.10 | -0.38 | 0.52 | -0.22 | -0.72 |
|
Shares Outstanding (Weighted Average)
|
| | 9.65M | 10.91M | 11.43M | 11.65M | 12.14M | 12.20M | 12.72M | 12.59M |
|
Shares Outstanding (Diluted Average)
|
| | 6.20M | 10.57M | 11.85M | 11.73M | 11.65M | 12.32M | 12.43M | 12.71M |
|
EBITDA
|
-5.52M | -4.97M | -4.33M | -2.57M | 1.59M | 1.29M | -4.07M | 7.75M | -1.24M | -7.86M |
|
Interest Expenses
|
0.03M | 0.05M | 0.17M | | | | | | | |
|
Tax Rate
|
| | | 0.47% | | | | 15.39% | | |