|
Revenue
|
17.88M | 21.50M | 25.69M | 27.16M | 30.98M | 26.36M | 29.17M | 30.15M | 29.84M | 29.33M | 30.24M | 33.34M | 35.65M | 38.65M | 42.42M | 45.42M | 46.06M | 47.40M | 48.72M | 52.18M | 54.31M | 59.38M |
|
Cost of Revenue
|
8.44M | 12.66M | 17.68M | 22.25M | 26.44M | 26.43M | 25.52M | 21.41M | 18.93M | 18.51M | 12.74M | 16.59M | 17.83M | 19.80M | 21.45M | 23.68M | 25.00M | 25.67M | 27.52M | 28.90M | 30.92M | 34.74M |
|
Gross Profit
|
12.31M | 15.09M | 16.73M | 17.34M | 19.29M | 14.17M | 15.97M | 15.02M | 14.55M | 14.60M | 16.18M | 16.75M | 17.81M | 18.85M | 20.97M | 21.73M | 20.95M | 21.62M | 21.53M | 23.28M | 23.39M | 24.64M |
|
Research & Development
|
2.40M | 2.20M | 2.26M | 2.96M | 4.78M | 4.28M | 3.90M | 5.04M | 5.58M | 6.07M | 4.79M | 5.35M | 4.17M | 4.18M | 3.87M | 3.74M | 2.09M | 2.30M | 2.46M | 3.32M | 2.56M | 1.78M |
|
Selling, General & Administrative
|
1.35M | 1.74M | 6.00M | 2.61M | 13.71M | 6.79M | 11.66M | 8.01M | 8.79M | 7.47M | 13.20M | 5.36M | 5.33M | 5.26M | 5.36M | 5.20M | 7.34M | 5.13M | 4.96M | 5.21M | 5.73M | 5.09M |
|
Other Operating Expenses
|
9.20M | 13.56M | 19.48M | 24.33M | 28.36M | 28.33M | 29.00M | 23.18M | 21.25M | 20.90M | 19.21M | 15.07M | 14.72M | 14.59M | 14.32M | 14.47M | 40.12M | 39.87M | -61.03M | 15.84M | 47.81M | 50.31M |
|
Operating Expenses
|
12.95M | 17.50M | 27.74M | 29.90M | 46.85M | 39.40M | 44.55M | 36.23M | 35.62M | 34.45M | 37.21M | 25.79M | 24.22M | 24.03M | 23.55M | 23.41M | 49.54M | 47.30M | -53.61M | 24.37M | 56.10M | 57.18M |
|
Operating Income
|
-0.64M | 2.40M | -32.95M | -12.56M | -27.56M | 25.23M | -159.27M | 21.21M | 21.07M | 19.85M | -145.28M | 9.04M | -6.41M | -5.18M | -2.58M | -1.68M | -3.49M | 0.10M | 0.57M | -1.08M | -1.79M | 2.20M |
|
EBIT
|
-0.64M | 2.40M | -32.95M | -12.56M | -27.56M | 25.23M | -159.27M | 21.21M | 21.07M | 19.85M | -145.28M | 9.04M | -6.41M | -5.18M | -2.58M | -1.68M | -3.49M | 0.10M | 0.57M | -1.08M | -1.79M | 2.20M |
|
Interest & Investment Income
|
0.03M | 0.13M | 0.07M | 0.05M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | 11.09M | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.64M | 2.69M | -33.64M | -12.73M | -30.43M | -1.52M | -104.55M | 20.34M | 22.93M | 17.97M | -141.03M | 8.62M | -4.70M | -4.40M | -1.86M | -1.30M | -0.44M | 1.80M | 1.19M | 0.44M | -0.47M | 3.28M |
|
Tax Provisions
|
0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.09M | 0.02M | 0.13M | 0.14M | 0.01M | 0.01M | 0.05M | 0.17M | 0.03M | -0.07M | -0.03M | 0.12M | 0.08M | 0.03M |
|
Profit After Tax
|
-0.65M | -2.69M | -11.13M | -12.74M | -30.44M | 1.50M | -21.07M | -20.36M | -23.02M | -17.98M | -18.31M | -8.76M | -4.70M | -4.41M | -1.31M | -1.47M | -0.47M | 1.87M | 1.21M | 0.32M | -0.54M | 3.25M |
|
Income from Continuing Operations
|
-0.65M | 2.69M | -33.65M | -12.74M | -30.44M | -1.53M | -104.56M | 20.32M | 22.84M | 17.95M | -141.15M | 8.47M | -4.70M | -4.41M | -1.92M | -1.47M | -0.47M | 1.87M | 1.21M | 0.32M | -0.54M | 3.25M |
|
Consolidated Net Income
|
-0.65M | 2.69M | -33.65M | -12.74M | -30.44M | -1.53M | -104.56M | 20.32M | 22.84M | 17.95M | -141.15M | 8.47M | -4.70M | -4.41M | -1.92M | -1.47M | -0.47M | 1.87M | 1.21M | 0.32M | -0.54M | 3.25M |
|
Income towards Parent Company
|
-0.65M | 2.69M | -33.65M | -12.74M | -30.44M | -1.53M | -104.56M | 20.32M | 22.84M | 17.95M | -141.15M | 8.47M | -4.70M | -4.41M | -1.92M | -1.47M | -0.47M | 1.87M | 1.21M | 0.32M | -0.54M | 3.25M |
|
Net Income towards Common Stockholders
|
-0.65M | 2.69M | -33.65M | -12.74M | -30.44M | -1.53M | -104.56M | 20.32M | 22.84M | 17.95M | -141.15M | 8.47M | -4.70M | -4.41M | -1.92M | -1.47M | -0.47M | 1.87M | 1.21M | 0.32M | -0.54M | 3.25M |
|
EPS (Basic)
|
0.05 | -0.20 | -2.52 | -0.93 | -1.15 | -0.01 | -1.20 | 0.13 | 0.15 | 0.11 | -0.90 | 0.05 | -0.03 | -0.03 | -0.01 | -0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
| -0.20 | -2.52 | | -1.15 | -0.01 | -1.20 | 0.13 | 0.15 | 0.11 | -0.90 | 0.05 | -0.03 | -0.03 | -0.01 | -0.01 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 |
|
Shares Outstanding (Weighted Average)
|
13.37M | 13.38M | 13.36M | 13.76M | 26.36M | 152.27M | 86.78M | 154.08M | 155.71M | 158.33M | 156.89M | 161.80M | 164.20M | 166.57M | 165.04M | 168.85M | 169.15M | 168.81M | 168.91M | 168.67M | 168.10M | 167.46M |
|
Shares Outstanding (Diluted Average)
|
| 13.38M | 13.36M | | 26.36M | 165.18M | 86.78M | 154.08M | 155.71M | 158.33M | 156.89M | 161.80M | 164.20M | 166.57M | 165.04M | 168.85M | 169.15M | 173.75M | 176.50M | 175.55M | 168.10M | 174.01M |
|
EBITDA
|
-0.65M | 2.69M | -33.61M | -12.56M | -30.44M | -1.50M | -104.42M | 21.21M | 21.07M | 19.85M | -145.28M | 9.04M | -6.41M | -5.18M | -2.58M | -1.68M | -3.49M | 0.10M | 0.57M | -1.08M | -1.79M | 2.20M |
|
Tax Rate
|
-0.94% | 0.11% | -0.04% | -0.06% | -0.03% | -0.73% | -0.02% | 0.10% | 0.39% | 0.09% | -0.09% | 1.66% | -0.17% | -0.32% | -2.84% | -12.68% | -7.24% | -4.11% | -2.45% | 27.89% | -16.34% | 0.76% |