|
Revenue
|
7.53M | 10.31M | 10.49M | 12.11M | 10.15M | 13.25M | 13.74M | 15.63M | 12.73M | 16.57M | 16.00M | 17.36M | 11.48M | 9.74M | 12.45M | 15.58M | 12.29M | 14.20M | 13.80M | 15.02M | 14.18M | 16.33M | 16.50M | 18.20M | 15.54M | 17.61M | 17.88M | 20.31M | 17.42M | 16.45M | 18.53M | 22.49M | 31.98M | 38.11M | 37.30M |
|
Cost of Revenue
|
6.31M | 6.40M | 6.57M | 8.63M | 8.11M | 9.84M | 9.67M | 10.65M | 9.59M | 11.52M | 10.36M | 11.52M | 10.72M | 8.15M | 6.05M | 7.63M | 8.56M | 9.04M | 9.83M | 10.31M | 12.65M | 13.69M | 11.64M | 12.01M | 11.90M | 11.56M | 12.14M | 11.72M | 11.64M | 12.30M | 11.88M | 9.81M | 16.24M | 20.35M | 20.19M |
|
Gross Profit
|
5.99M | 7.81M | 7.86M | 9.15M | 7.70M | 10.01M | 10.70M | 11.92M | 9.92M | 12.40M | 11.81M | 13.14M | 8.66M | 7.42M | 9.79M | 11.82M | 10.07M | 11.45M | 10.65M | 11.48M | 10.70M | 12.29M | 12.93M | 13.81M | 11.40M | 12.77M | 11.76M | 15.77M | 13.09M | 12.18M | 14.00M | 14.89M | 15.74M | 17.76M | 17.11M |
|
Research & Development
|
2.03M | 2.15M | 1.84M | 1.92M | 1.55M | 2.33M | 2.12M | 2.22M | 2.79M | 3.22M | 3.49M | 4.25M | 3.02M | 2.12M | 1.95M | 2.11M | 2.31M | 2.29M | 1.57M | 1.74M | 1.80M | 2.04M | 2.35M | 3.14M | 2.79M | 2.36M | 2.15M | 2.21M | 2.35M | 2.23M | 2.42M | 5.77M | 1.62M | 1.80M | 1.50M |
|
Selling, General & Administrative
|
1.64M | 1.84M | 2.26M | 2.84M | 2.64M | 3.08M | 3.24M | 4.71M | 4.60M | 4.26M | 4.29M | 4.31M | 5.29M | 4.01M | 4.21M | 4.73M | 6.10M | 6.68M | 6.43M | 6.33M | 6.38M | 6.36M | 6.39M | 6.39M | 6.61M | 6.20M | 6.34M | 6.28M | 5.96M | 6.15M | 7.44M | 10.78M | 13.14M | 12.15M | 11.08M |
|
Other Operating Expenses
|
6.31M | 6.40M | 6.57M | 8.63M | 8.11M | 9.84M | 9.67M | 10.65M | 9.59M | 11.52M | 10.36M | 11.52M | 10.72M | 8.15M | 6.05M | 7.63M | 8.56M | 9.04M | 9.83M | 10.31M | 12.65M | 13.69M | 11.64M | 12.01M | 11.90M | 11.56M | 12.14M | 11.72M | -17.90M | -17.51M | -22.16M | -17.73M | 12.00M | 11.87M | 11.85M |
|
Operating Expenses
|
9.98M | 10.38M | 10.66M | 13.38M | 12.30M | 15.24M | 15.04M | 17.59M | 16.98M | 19.01M | 18.14M | 20.08M | 19.03M | 14.28M | 12.21M | 14.48M | 16.98M | 18.02M | 17.84M | 18.39M | 20.83M | 22.09M | 20.38M | 21.54M | 21.30M | 20.12M | 20.64M | 20.20M | 19.95M | 20.69M | 21.73M | 26.36M | 26.75M | 25.82M | 24.43M |
|
Operating Income
|
-3.99M | -2.58M | -2.81M | -4.23M | -4.61M | -5.24M | -4.33M | -5.66M | -7.06M | -6.61M | -6.33M | -6.94M | -10.37M | -6.86M | -2.42M | -2.66M | -6.91M | -6.56M | -7.18M | -6.91M | -10.13M | -9.80M | -7.45M | -7.73M | -9.91M | -7.35M | -8.87M | -4.43M | -6.86M | -8.51M | -7.73M | -11.47M | -11.01M | -8.06M | -7.32M |
|
EBIT
|
-3.99M | -2.58M | -2.81M | -4.23M | -4.61M | -5.24M | -4.33M | -5.66M | -7.06M | -6.61M | -6.33M | -6.94M | -10.37M | -6.86M | -2.42M | -2.66M | -6.91M | -6.56M | -7.18M | -6.91M | -10.13M | -9.80M | -7.45M | -7.73M | -9.91M | -7.35M | -8.87M | -4.43M | -6.86M | -8.51M | -7.73M | -11.47M | -11.01M | -8.06M | -7.32M |
|
Other Non Operating Income
|
0.02M | 0.42M | -0.14M | 0.05M | 0.03M | -1.36M | 0.30M | 0.46M | 0.45M | 0.44M | 0.39M | 0.29M | -0.92M | 0.08M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.34M | 0.28M | 0.37M | 0.91M | 0.65M | 0.64M | 3.59M | 0.66M | 0.89M | 0.81M | 0.65M | -4.43M | | 0.25M | 0.19M | 0.13M |
|
Non Operating Income
|
0.02M | 0.42M | -0.14M | 0.05M | 0.03M | -1.36M | 0.30M | 0.46M | 0.45M | 0.44M | 0.39M | 0.29M | 0.20M | 0.08M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.34M | 0.28M | 0.37M | 0.91M | 0.65M | 0.64M | 3.59M | 0.66M | 0.89M | 0.81M | 0.65M | 0.54M | 0.55M | 0.25M | 0.19M | 0.13M |
|
EBT
|
-4.54M | -3.29M | -3.62M | -4.97M | -5.53M | -6.14M | -5.26M | -6.60M | -7.97M | -7.54M | -7.26M | -7.84M | -11.89M | -7.84M | -3.43M | -3.67M | -7.89M | -7.54M | -8.18M | -7.97M | -11.11M | -10.80M | -8.52M | -8.94M | -11.16M | -8.49M | -10.05M | -6.27M | -8.69M | -10.48M | -9.45M | -13.23M | -12.94M | -10.03M | -9.53M |
|
Profit After Tax
|
-4.51M | -2.87M | -3.75M | -4.92M | -5.50M | -7.50M | -4.96M | -6.14M | -7.53M | -7.09M | -6.87M | -7.55M | -12.61M | -7.76M | -3.42M | -3.66M | -7.88M | -7.53M | -8.15M | -7.64M | -10.84M | -10.42M | -7.61M | -8.33M | -10.52M | -4.90M | -9.39M | -5.39M | -7.87M | -9.83M | -13.34M | -12.68M | -12.69M | -10.12M | -9.40M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.28M | -0.36M |
|
Income from Continuing Operations
|
-4.54M | -3.29M | -3.62M | -4.97M | -5.53M | -6.14M | -5.26M | -6.60M | -7.97M | -7.54M | -7.26M | -7.84M | -11.89M | -7.84M | -3.43M | -3.67M | -7.89M | -7.54M | -8.18M | -7.97M | -11.11M | -10.80M | -8.52M | -8.94M | -11.16M | -8.49M | -10.05M | -6.27M | -8.69M | -10.48M | -9.45M | -13.23M | -12.94M | -10.03M | -9.53M |
|
Consolidated Net Income
|
-4.54M | -3.29M | -3.62M | -4.97M | -5.53M | -6.14M | -5.26M | -6.60M | -7.97M | -7.54M | -7.26M | -7.84M | -11.89M | -7.84M | -3.43M | -3.67M | -7.89M | -7.54M | -8.18M | -7.97M | -11.11M | -10.80M | -8.52M | -8.94M | -11.16M | -8.49M | -10.05M | -6.27M | -8.69M | -10.48M | -9.45M | -13.23M | -12.94M | -10.03M | -9.53M |
|
Income towards Parent Company
|
-4.54M | -3.29M | -3.62M | -4.97M | -5.53M | -6.14M | -5.26M | -6.60M | -7.97M | -7.54M | -7.26M | -7.84M | -11.89M | -7.84M | -3.43M | -3.67M | -7.89M | -7.54M | -8.18M | -7.97M | -11.11M | -10.80M | -8.52M | -8.94M | -11.16M | -8.49M | -10.05M | -6.27M | -8.69M | -10.48M | -9.45M | -13.23M | -12.94M | -10.03M | -9.53M |
|
Net Income towards Common Stockholders
|
-4.54M | -3.29M | -3.62M | -4.97M | -5.53M | -6.14M | -5.26M | -6.60M | -7.97M | -7.54M | -7.26M | -7.84M | -11.89M | -7.84M | -3.43M | -3.67M | -7.89M | -7.54M | -8.18M | -7.97M | -11.11M | -10.80M | -8.52M | -8.94M | -11.16M | -8.49M | -10.05M | -6.27M | -8.69M | -10.48M | -9.45M | -13.23M | -12.94M | -10.03M | -9.53M |
|
EPS (Basic)
|
-27.03 | -16.58 | -19.35 | -26.74 | -24.43 | -30.60 | -0.29 | -0.74 | -0.42 | -0.39 | -0.37 | -0.43 | -0.68 | -0.41 | -0.18 | -0.19 | -0.31 | -0.29 | -0.31 | -0.28 | -0.41 | -0.39 | -0.28 | -0.30 | -0.38 | -0.17 | -0.33 | -0.18 | -0.27 | -0.33 | -0.44 | -0.42 | -0.21 | -0.15 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.43 | | -0.41 | -0.18 | -0.19 | -0.31 | -0.29 | -0.31 | -0.28 | -0.41 | -0.39 | -0.28 | -0.30 | -0.38 | -0.17 | -0.33 | -0.18 | -0.27 | -0.33 | -0.44 | -0.42 | -0.21 | -0.15 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
0.17M | 0.17M | 0.19M | 0.19M | 0.23M | 0.24M | 17.38M | 8.95M | 18.03M | 18.35M | 18.51M | 18.38M | 18.68M | 18.75M | 18.89M | 18.84M | 25.15M | 25.90M | 26.30M | 25.48M | 26.60M | 26.79M | 26.96M | 26.90M | 28.03M | 28.59M | 28.88M | 28.66M | 29.47M | 30.05M | 30.27M | 31.73M | 61.47M | 66.18M | 67.31M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 18.38M | | 18.75M | 18.89M | 18.84M | 25.15M | 25.90M | 26.30M | 25.48M | 26.60M | 26.79M | 26.96M | 26.90M | 28.03M | 28.59M | 28.88M | 28.66M | 29.47M | 30.05M | 30.27M | 31.73M | 61.47M | 66.18M | 67.31M |
|
EBITDA
|
-3.99M | -2.58M | -2.81M | -4.23M | -4.61M | -5.24M | -4.33M | -5.66M | -7.06M | -6.61M | -6.33M | -6.94M | -10.37M | -6.86M | -2.42M | -2.66M | -6.91M | -6.56M | -7.18M | -6.91M | -10.13M | -9.80M | -7.45M | -7.73M | -9.91M | -7.35M | -8.87M | -4.43M | -6.86M | -8.51M | -7.73M | -11.47M | -11.01M | -8.06M | -7.32M |
|
Interest Expenses
|
0.55M | 0.71M | 0.81M | 0.74M | 0.92M | 0.90M | 0.93M | 0.94M | 0.92M | 0.93M | 0.93M | 0.91M | 1.52M | 0.99M | 1.00M | 1.01M | 0.98M | 0.98M | 0.99M | 1.06M | 0.98M | 1.00M | 1.06M | 1.21M | 1.25M | 1.14M | 1.18M | 1.84M | 1.83M | 1.98M | 1.73M | 1.76M | 1.92M | 1.97M | 2.21M |