|
Revenue
|
11.13M | 12.64M | 13.29M | 14.08M | 10.62M | 15.02M | 13.87M | 14.54M | 10.22M | 11.60M | 8.54M | 11.62M | 12.28M | 10.51M | 11.56M | 12.20M | 8.41M | 9.73M | 10.82M | 9.07M | 8.35M | 8.05M | 8.85M | 9.75M | 9.53M | 9.66M | 9.27M | 9.20M | 8.65M | 7.87M | 8.33M | 7.31M | 6.98M | 8.47M | 8.14M | 7.56M | 6.97M | 7.55M | 7.56M | 7.27M | 7.01M | 6.80M | 8.20M | 6.89M | 5.76M | 5.35M | 8.70M | 6.82M | 8.62M | 9.05M | 9.11M | 8.24M | 7.04M | 6.15M | 7.66M | 7.30M | 6.55M | 7.86M | 7.80M | 4.57M | 6.88M | 4.50M | 9.20M | 6.34M | 7.47M | 8.80M | 7.46M |
|
Cost of Revenue
|
7.45M | 7.68M | 6.29M | 7.27M | 6.70M | 8.45M | 7.27M | 7.77M | 8.34M | 9.71M | 6.89M | 6.70M | 6.00M | 6.22M | 4.10M | 4.29M | 4.86M | 4.25M | 4.10M | 3.92M | 3.63M | 4.10M | 3.72M | 3.72M | 4.03M | 4.25M | 3.69M | 3.87M | 3.89M | 4.21M | 3.40M | 3.73M | 3.78M | 3.62M | 3.08M | 3.15M | 3.63M | 3.46M | 2.82M | 3.05M | 3.31M | 3.24M | 3.12M | 3.07M | 2.92M | 2.54M | 4.03M | 2.90M | 2.95M | 3.04M | 4.37M | 2.45M | 2.95M | 3.28M | 3.11M | 2.99M | 3.15M | 3.67M | 3.74M | 2.29M | 3.00M | 3.30M | 5.10M | 2.92M | 3.41M | 4.22M | 3.36M |
|
Gross Profit
|
7.67M | 7.98M | 9.01M | 9.47M | 7.70M | 10.09M | 10.02M | 10.68M | 7.22M | 8.09M | 5.89M | 8.30M | 8.52M | 7.25M | 8.07M | 7.93M | 6.22M | 7.26M | 7.32M | 6.23M | 6.74M | 6.06M | 6.52M | 7.47M | 6.90M | 6.72M | 6.83M | 6.79M | 6.47M | 6.78M | 6.08M | 5.31M | 5.72M | 6.26M | 6.22M | 2.18M | 5.71M | 6.16M | 5.92M | 5.84M | 5.60M | 5.65M | 6.37M | 5.15M | 4.80M | 4.26M | 4.68M | 5.22M | 6.02M | 6.53M | 4.73M | 5.95M | 4.92M | 4.67M | 4.57M | 4.31M | 3.88M | 4.19M | 4.06M | 2.74M | 3.97M | 3.31M | 4.10M | 3.22M | 4.06M | 4.58M | 4.10M |
|
Research & Development
|
3.31M | 3.64M | 3.30M | 4.01M | 3.37M | 3.36M | 2.87M | 2.65M | 3.39M | 3.31M | 3.53M | 2.65M | 2.83M | 2.20M | 1.90M | 1.48M | 1.53M | 1.48M | 1.30M | 1.36M | 1.50M | 1.31M | 1.21M | 1.13M | 1.49M | 1.42M | 1.49M | 1.85M | 1.47M | 1.42M | 1.30M | 1.30M | 1.60M | 1.76M | 1.62M | 1.73M | 1.96M | 2.03M | 2.00M | 2.22M | 2.96M | 2.70M | 1.75M | 1.62M | 2.11M | 1.98M | 1.95M | 2.10M | 2.37M | 2.72M | 2.50M | 2.62M | 2.45M | 2.89M | 2.82M | 2.40M | 2.75M | 2.65M | 2.67M | 2.21M | 2.24M | 2.27M | 2.45M | 2.79M | 2.35M | 1.78M | 2.55M |
|
Selling, General & Administrative
|
4.04M | 3.31M | 3.65M | 4.00M | 3.89M | 3.98M | 3.47M | 3.69M | 4.25M | 4.61M | 4.53M | 3.52M | 3.87M | 3.47M | 3.01M | 3.04M | 3.42M | 3.28M | 2.99M | 3.38M | 3.83M | 2.94M | 2.76M | 2.31M | 2.79M | 2.77M | 2.55M | 2.43M | 2.59M | 2.79M | 2.56M | 2.41M | 2.24M | 1.32M | 1.36M | 1.06M | 1.24M | 1.30M | 1.22M | 1.15M | 1.47M | 1.18M | 1.54M | 1.65M | 1.83M | 1.66M | 1.47M | 1.40M | 2.23M | 4.16M | 3.94M | 3.64M | 3.62M | 3.68M | 3.69M | 3.38M | 3.60M | 3.48M | 3.93M | 3.04M | 3.47M | 3.76M | 4.84M | 5.14M | 4.50M | 4.00M | 5.18M |
|
Other Operating Expenses
|
0.01M | 0.54M | | 0.01M | 0.00M | | 483.00 | | 8.34M | 9.71M | 6.89M | 6.70M | 6.00M | 6.22M | 4.10M | 4.29M | 4.86M | 4.25M | 4.10M | 3.92M | 3.63M | 4.10M | 3.72M | 3.72M | 4.03M | 4.25M | 3.69M | 3.87M | 3.89M | 4.21M | 3.40M | 3.73M | 3.78M | 3.62M | 3.08M | 3.15M | 3.63M | 3.46M | 2.82M | 3.05M | 3.31M | 3.24M | 3.12M | 3.07M | 2.92M | 2.54M | 2.82M | 2.90M | 2.95M | 3.04M | 2.91M | 3.05M | 2.95M | 3.28M | 3.11M | 2.99M | 3.15M | 3.34M | 3.10M | 2.79M | 3.00M | 3.30M | 3.15M | 2.92M | 3.15M | 2.78M | 2.93M |
|
Operating Expenses
|
14.80M | 14.63M | 13.25M | 15.29M | 13.95M | 15.78M | 13.61M | 14.10M | 15.98M | 17.63M | 14.94M | 12.87M | 12.70M | 11.89M | 9.01M | 8.81M | 9.81M | 9.02M | 8.39M | 8.66M | 8.96M | 8.35M | 7.70M | 7.16M | 8.31M | 8.44M | 7.74M | 8.15M | 7.95M | 8.42M | 7.25M | 7.43M | 7.62M | 6.70M | 6.05M | 5.93M | 6.84M | 6.79M | 6.04M | 6.43M | 7.74M | 7.11M | 6.41M | 6.33M | 6.86M | 6.18M | 6.24M | 6.40M | 7.54M | 9.92M | 9.35M | 9.30M | 9.01M | 9.85M | 9.62M | 8.77M | 9.49M | 9.46M | 9.70M | 8.04M | 8.71M | 9.33M | 10.44M | 10.84M | 9.99M | 8.56M | 10.66M |
|
Operating Income
|
-7.13M | -6.65M | -4.24M | -5.81M | -6.26M | -5.69M | -3.59M | -3.42M | -8.76M | -9.54M | -9.06M | -4.58M | -4.18M | -4.64M | -0.93M | -0.88M | -3.59M | -1.75M | -1.07M | -2.42M | -2.23M | -2.29M | -1.18M | 0.31M | -1.41M | -1.72M | -0.91M | -1.37M | -1.49M | -1.64M | -1.17M | -2.13M | -1.90M | -0.43M | 0.17M | -3.75M | -1.13M | -0.63M | -0.11M | -0.59M | -2.14M | -1.46M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
EBIT
|
-7.13M | -6.65M | -4.24M | -5.81M | -6.26M | -5.69M | -3.59M | -3.42M | -8.76M | -9.54M | -9.06M | -4.58M | -4.18M | -4.64M | -0.93M | -0.88M | -3.59M | -1.75M | -1.07M | -2.42M | -2.23M | -2.29M | -1.18M | 0.31M | -1.41M | -1.72M | -0.91M | -1.37M | -1.49M | -1.64M | -1.17M | -2.13M | -1.90M | -0.43M | 0.17M | -3.75M | -1.13M | -0.63M | -0.11M | -0.59M | -2.14M | -1.46M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
Interest & Investment Income
|
0.03M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 862.00 | 493.00 | 267.00 | 242.00 | 222.00 | 140.00 | | 6.00 | 7.00 | 1.00 | 7.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.25M | | -0.49M | 0.85M | -1.54M | 2.51M | -0.92M | 2.01M | 0.02M | 0.62M | 2.61M | 0.16M | -0.19M | 9.27M | 0.60M | -1.41M | 0.61M | 0.89M | -48.16M | -0.69M | -1.08M | 1.18M | 2.03M | 1.37M | -0.89M | 1.00M | 0.73M | 0.51M | 0.03M | 0.14M | -9.85M | 15.32M | 3.13M | 0.30M | -4.46M | 1.24M | 2.59M | | | | | | | | | | | | | 2.18M | | | | | | | | 0.03M | | 0.00M | | -0.00M | 0.01M | | | -0.00M | 0.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | 0.89M | -48.16M | -0.69M | -1.08M | 1.18M | 2.03M | 1.37M | -0.89M | 1.00M | 0.73M | 0.51M | 0.03M | 0.14M | -9.85M | 7.68M | | | -4.46M | 1.24M | 2.59M | | | | | | | | | | | | | | | | | | | | | 0.03M | | 0.00M | | -0.00M | 0.01M | | | -0.00M | 0.00M |
|
EBT
|
-6.42M | -5.55M | -3.15M | -13.28M | -5.62M | -6.37M | -4.22M | -4.50M | -9.57M | -10.32M | -9.88M | -5.68M | -5.62M | -6.46M | -2.51M | -2.90M | -5.53M | -3.90M | -8.71M | -3.27M | -3.06M | -3.12M | -2.01M | -0.51M | -2.24M | -2.54M | -1.72M | -2.19M | -2.31M | -2.47M | -1.99M | -2.14M | -1.95M | -0.48M | 0.12M | -3.79M | -1.16M | -0.63M | -0.12M | -0.57M | -2.12M | -1.43M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
Profit After Tax
|
-7.53M | -7.44M | -5.81M | -6.71M | 8.43M | -3.86M | -5.14M | -2.49M | -9.55M | -9.69M | -7.27M | -5.51M | -5.81M | 2.81M | -1.92M | -4.32M | -4.92M | -3.01M | -56.87M | -3.96M | -4.14M | -1.94M | 0.02M | 0.86M | -3.14M | -1.54M | -1.00M | -1.68M | -2.27M | -2.33M | -6.21M | 5.53M | 1.18M | -0.18M | -4.33M | -2.55M | 1.44M | -0.63M | -0.12M | -0.57M | -2.12M | -1.43M | 0.04M | -1.08M | -1.97M | -1.92M | -1.57M | -1.18M | -1.53M | -1.21M | -4.62M | -3.35M | -4.09M | -5.13M | -4.92M | -4.15M | -5.35M | -4.96M | -5.37M | -5.04M | -4.51M | -5.83M | -6.19M | -7.51M | -5.82M | -3.83M | -6.46M |
|
Income from Continuing Operations
|
-6.42M | -5.55M | -3.15M | -13.28M | -5.62M | -6.37M | -4.22M | -4.50M | -9.57M | -10.32M | -9.88M | -5.68M | -5.62M | -6.46M | -2.51M | -2.90M | -5.53M | -3.90M | -8.71M | -3.27M | -3.06M | -3.12M | -2.01M | -0.51M | -2.24M | -2.54M | -1.72M | -2.19M | -2.31M | -2.47M | -1.99M | -2.14M | -1.95M | -0.48M | 0.12M | -3.79M | -1.16M | -0.63M | -0.12M | -0.57M | -2.12M | -1.43M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
Consolidated Net Income
|
-6.42M | -5.55M | -3.15M | -13.28M | -5.62M | -6.37M | -4.22M | -4.50M | -9.57M | -10.32M | -9.88M | -5.68M | -5.62M | -6.46M | -2.51M | -2.90M | -5.53M | -3.90M | -8.71M | -3.27M | -3.06M | -3.12M | -2.01M | -0.51M | -2.24M | -2.54M | -1.72M | -2.19M | -2.31M | -2.47M | -1.99M | -2.14M | -1.95M | -0.48M | 0.12M | -3.79M | -1.16M | -0.63M | -0.12M | -0.57M | -2.12M | -1.43M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
Income towards Parent Company
|
-6.42M | -5.55M | -3.15M | -13.28M | -5.62M | -6.37M | -4.22M | -4.50M | -9.57M | -10.32M | -9.88M | -5.68M | -5.62M | -6.46M | -2.51M | -2.90M | -5.53M | -3.90M | -8.71M | -3.27M | -3.06M | -3.12M | -2.01M | -0.51M | -2.24M | -2.54M | -1.72M | -2.19M | -2.31M | -2.47M | -1.99M | -2.14M | -1.95M | -0.48M | 0.12M | -3.79M | -1.16M | -0.63M | -0.12M | -0.57M | -2.12M | -1.43M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.14M | -5.77M | 0.51M | 0.37M | 0.34M | 0.36M | 0.61M | 0.36M | 0.36M | 0.36M | 0.35M | 0.36M | 0.36M | 0.36M | 0.34M | 0.34M | 0.34M | 0.34M | 0.33M | 0.34M | 0.34M | 0.34M | 0.33M | 0.34M | 0.34M | 0.34M | 0.33M | 0.34M | 0.34M | 0.34M | 0.33M | 0.33M | 0.33M | 0.32M | 0.31M | 0.32M | 0.32M |
|
Net Income towards Common Stockholders
|
-6.42M | -5.55M | -3.15M | -13.28M | -5.62M | -6.37M | -4.22M | -4.50M | -9.57M | -10.32M | -9.88M | -5.68M | -5.62M | -6.46M | -2.51M | -2.90M | -5.53M | -3.90M | -8.71M | -3.27M | -3.06M | -3.12M | -2.01M | -0.51M | -2.24M | -1.54M | -1.00M | -1.68M | -2.27M | -2.33M | -12.35M | 5.16M | 0.30M | -0.55M | -4.67M | -2.91M | 0.47M | -0.99M | -0.48M | -0.93M | -2.48M | -1.78M | -0.32M | -1.44M | -2.32M | -2.26M | -1.92M | -1.52M | -1.86M | -1.55M | -4.96M | -3.69M | -4.42M | -5.47M | -5.26M | -4.49M | -5.68M | -5.29M | -5.71M | -5.38M | -4.84M | -6.16M | -6.52M | -7.84M | -6.14M | -4.14M | -6.79M |
|
EPS (Basic)
|
0.18 | 0.18 | -0.14 | -0.31 | -0.17 | -0.08 | -0.10 | -0.09 | -1.75 | -1.77 | -1.33 | -0.10 | -1.06 | 0.42 | -0.25 | -0.55 | -0.61 | -0.37 | -4.49 | -0.23 | -0.21 | -0.10 | | 0.04 | -0.15 | -0.07 | -0.05 | -0.08 | -0.11 | -0.11 | -0.56 | 0.24 | 0.01 | -0.02 | -0.21 | -0.12 | 0.02 | -0.02 | -0.01 | -0.02 | -0.04 | -0.03 | 0.00 | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.07 | -0.05 | -0.06 | -0.07 | -0.07 | -0.06 | -0.07 | -0.07 | -0.07 | -0.06 | -0.06 | -0.07 | -0.08 | -0.09 | -0.07 | -0.05 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
0.18 | 0.18 | -0.14 | -0.31 | -0.17 | -0.13 | -0.08 | -0.09 | -1.75 | -1.77 | -1.33 | -1.00 | -1.06 | 0.32 | -0.25 | -0.55 | -0.61 | -0.37 | -4.49 | -0.23 | -0.21 | -0.10 | | 0.04 | -0.15 | -0.07 | -0.05 | -0.08 | -0.11 | -0.11 | -0.56 | 0.24 | 0.01 | -0.02 | -0.21 | -0.12 | 0.01 | -0.02 | -0.01 | -0.02 | -0.04 | -0.03 | 0.00 | -0.03 | -0.03 | -0.03 | -0.03 | -0.02 | -0.02 | -0.02 | -0.07 | -0.05 | -0.06 | -0.07 | -0.07 | -0.06 | -0.07 | -0.07 | -0.07 | -0.06 | -0.06 | -0.07 | -0.08 | -0.09 | -0.07 | -0.05 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
41.28M | 41.67M | 41.99M | 43.34M | 49.62M | 49.89M | 50.14M | 50.52M | 54.72M | 54.78M | 54.88M | 54.83M | 54.99M | | | | | | | | | | | | 20.74M | 21.01M | 21.14M | 21.11M | 21.61M | 21.79M | 21.87M | 21.81M | 22.32M | 22.58M | 22.75M | 22.61M | 30.96M | 58.93M | 59.01M | 52.08M | 59.20M | 60.05M | 64.29M | 63.05M | 69.87M | 71.63M | 74.49M | 72.75M | 75.18M | 75.55M | 75.70M | 75.56M | 75.88M | 75.95M | 76.10M | 76.06M | 76.50M | 81.05M | 82.47M | 80.70M | 83.48M | 84.57M | 85.82M | 85.18M | 87.77M | 87.95M | 92.01M |
|
Shares Outstanding (Diluted Average)
|
41.28M | 41.67M | 41.99M | 43.34M | 49.62M | 49.89M | 50.14M | 50.52M | 54.72M | | | | | | | | | | | | | | | | 20.74M | 21.01M | 21.14M | 21.11M | 21.61M | 21.79M | 21.87M | 21.81M | 22.33M | 22.58M | 22.75M | 22.61M | 33.12M | 58.93M | 59.01M | 52.08M | 59.20M | 60.05M | 64.29M | 63.05M | 69.87M | 71.63M | 74.49M | 72.75M | 75.18M | 75.55M | 75.70M | 75.56M | 75.88M | 75.95M | 76.10M | 76.06M | 76.50M | 81.05M | 82.47M | 80.70M | 83.48M | 84.57M | 85.82M | 85.18M | 87.77M | 87.95M | 92.01M |
|
EBITDA
|
-7.13M | -6.65M | -4.24M | -5.81M | -6.26M | -5.69M | -3.59M | -3.42M | -8.76M | -9.54M | -9.06M | -4.58M | -4.18M | -4.64M | -0.93M | -0.88M | -3.59M | -1.75M | -1.07M | -2.42M | -2.23M | -2.29M | -1.18M | 0.31M | -1.41M | -1.72M | -0.91M | -1.37M | -1.49M | -1.64M | -1.17M | -2.13M | -1.90M | -0.43M | 0.17M | -3.75M | -1.13M | -0.63M | -0.11M | -0.59M | -2.14M | -1.46M | -0.04M | -1.19M | -2.05M | -1.92M | -1.56M | -1.18M | -1.53M | -3.39M | -4.62M | -3.35M | -4.09M | -5.18M | -5.05M | -4.46M | -5.62M | -5.28M | -5.64M | -5.30M | -4.75M | -6.02M | -6.34M | -7.63M | -5.93M | -3.98M | -6.56M |
|
Interest Expenses
|
-0.68M | -1.10M | -1.09M | 7.47M | -0.63M | 0.68M | 0.64M | 1.08M | 0.81M | 0.77M | 0.83M | 1.10M | 1.45M | 1.83M | 1.58M | 2.02M | 1.93M | 2.15M | 7.64M | 0.85M | 0.84M | 0.83M | 0.83M | 0.83M | 0.83M | 0.82M | 0.82M | 0.82M | 0.82M | 0.83M | 0.82M | 0.02M | 0.05M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 0.00M | -0.02M | -0.02M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | |