|
Revenue
|
2.21M | 2.43M | 3.31M | 3.30M | 3.97M | 4.86M | 3.73M | 3.51M | 5.31M | 5.67M | 5.88M | 7.56M | 7.65M | 8.37M | 8.23M | 10.41M | 11.16M | 11.62M | 11.91M | 14.49M | 15.05M | 17.00M | 16.60M | 16.09M | 18.96M | 17.65M | 18.52M | 20.20M | 20.69M |
|
Cost of Revenue
|
3.61M | 4.02M | 4.00M | 3.95M | 4.74M | 5.38M | 5.27M | 4.12M | 6.34M | 6.38M | 6.30M | 7.50M | 6.95M | 8.31M | 9.38M | 11.05M | 11.17M | 11.65M | 13.47M | 14.58M | 14.47M | 17.16M | 17.52M | 16.70M | 16.47M | 13.96M | 16.61M | 16.86M | 15.23M |
|
Gross Profit
|
1.37M | 1.03M | 1.80M | 1.91M | 2.60M | 2.96M | 2.20M | 2.08M | 3.29M | 3.66M | 3.46M | 5.09M | 4.60M | 5.66M | 5.00M | 6.55M | 7.32M | 8.18M | 7.90M | 10.20M | 10.39M | 11.62M | 11.34M | 11.07M | 12.86M | 11.22M | 12.51M | 14.11M | 13.97M |
|
Amortization - Intangibles
|
0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.54M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M | 0.12M | 0.10M | 0.10M | 0.10M |
|
Research & Development
|
1.04M | 0.98M | 1.66M | 1.05M | 0.52M | 0.92M | 0.91M | 0.98M | 1.20M | 1.16M | 1.68M | 1.93M | 1.41M | 1.73M | 2.01M | 2.10M | 2.10M | 2.73M | 2.05M | 2.51M | 2.37M | 2.69M | 2.39M | 2.32M | 2.07M | 2.03M | 2.54M | 2.20M | 2.35M |
|
Selling, General & Administrative
|
1.40M | 1.53M | 1.32M | 1.21M | 1.21M | 2.49M | 2.52M | 2.15M | 2.61M | 2.87M | 2.76M | 2.97M | 3.46M | 3.27M | 3.46M | 3.63M | 3.53M | 3.24M | 3.63M | 3.47M | 3.73M | 4.05M | 3.83M | 3.62M | 3.68M | 3.59M | 3.84M | 4.13M | 3.95M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 1.81M | 1.78M | 1.80M | 1.83M | 1.89M | 2.16M | 2.11M |
|
Other Operating Expenses
|
2.16M | | 4.00M | 3.95M | 4.74M | 5.38M | 5.27M | 4.12M | 6.34M | 6.38M | 6.30M | 7.50M | 6.95M | 8.31M | 9.38M | 11.05M | 11.17M | 11.65M | 13.47M | 14.58M | 14.47M | 17.16M | 7.58M | | | | 14.72M | 14.70M | 13.12M |
|
Operating Expenses
|
3.89M | 6.53M | 6.98M | 6.21M | 6.46M | 8.79M | 8.70M | 7.25M | 10.15M | 10.41M | 10.73M | 12.40M | 11.82M | 13.31M | 14.84M | 16.79M | 16.81M | 17.61M | 19.15M | 20.56M | 20.57M | 23.90M | 23.74M | 22.64M | 22.22M | 19.57M | 22.98M | 23.19M | 21.52M |
|
Operating Income
|
-2.52M | -5.50M | -5.18M | -4.30M | -3.86M | -5.83M | -6.50M | -5.17M | -6.86M | -6.75M | -7.27M | -7.31M | -7.22M | -7.65M | -9.84M | -10.24M | -9.49M | -9.44M | -11.25M | -10.36M | -10.18M | -12.28M | -4.83M | -11.57M | -9.37M | -8.35M | -10.47M | -9.08M | -7.55M |
|
EBIT
|
-2.52M | -5.50M | -5.18M | -4.30M | -3.86M | -5.83M | -6.50M | -5.17M | -6.86M | -6.75M | -7.27M | -7.31M | -7.22M | -7.65M | -9.84M | -10.24M | -9.49M | -9.44M | -11.25M | -10.36M | -10.18M | -12.28M | -4.83M | -11.57M | -9.37M | -8.35M | -10.47M | -9.08M | -7.55M |
|
Other Non Operating Income
|
-0.28M | -0.41M | -0.79M | 0.03M | 0.06M | 0.18M | 0.16M | -0.03M | 0.06M | -0.14M | 0.02M | -0.08M | -0.13M | -0.04M | -0.11M | -1.23M | -0.20M | | 0.47M | 0.87M | 0.56M | 0.73M | 0.50M | 0.30M | 0.34M | 0.28M | 0.48M | 0.38M | 0.15M |
|
Non Operating Income
|
-0.28M | -1.89M | -0.79M | -0.96M | -0.81M | -0.71M | -0.72M | -0.92M | -0.84M | -1.04M | -0.87M | -0.94M | -1.05M | -0.96M | -1.02M | -2.50M | -1.23M | -0.54M | -0.77M | 0.87M | -0.78M | 4.61M | -0.83M | -1.03M | -1.01M | -1.00M | -0.74M | -0.81M | -1.05M |
|
EBT
|
-2.83M | -6.26M | -6.09M | -5.21M | -4.75M | -6.71M | -7.38M | -6.05M | -7.76M | -7.65M | -8.16M | -8.18M | -8.14M | -8.58M | -10.76M | -11.17M | -10.52M | -10.61M | -12.50M | -11.66M | -11.52M | -13.62M | -5.66M | -12.60M | -10.37M | -9.35M | -11.21M | -9.89M | -8.60M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | |
|
Profit After Tax
|
-2.81M | -7.39M | -5.97M | -5.26M | -4.67M | -6.53M | -7.22M | -6.08M | -7.70M | -7.79M | -8.14M | -8.26M | -8.27M | -8.62M | -10.86M | -12.74M | -10.71M | -9.98M | -12.03M | -10.79M | -10.96M | -12.89M | -5.66M | -12.60M | -10.37M | -9.21M | -11.26M | -9.92M | -8.60M |
|
Income from Continuing Operations
|
-2.83M | -6.26M | -6.09M | -5.21M | -4.75M | -6.71M | -7.38M | -6.05M | -7.76M | -7.65M | -8.16M | -8.18M | -8.14M | -8.58M | -10.76M | -11.17M | -10.52M | -10.61M | -12.50M | -11.66M | -11.52M | -13.62M | -5.66M | -12.60M | -10.37M | -9.35M | -11.26M | -9.92M | -8.60M |
|
Consolidated Net Income
|
-2.83M | -6.26M | -6.09M | -5.21M | -4.75M | -6.71M | -7.38M | -6.05M | -7.76M | -7.65M | -8.16M | -8.18M | -8.14M | -8.58M | -10.76M | -11.17M | -10.52M | -10.61M | -12.50M | -11.66M | -11.52M | -13.62M | -5.66M | -12.60M | -10.37M | -9.35M | -11.26M | -9.92M | -8.60M |
|
Income towards Parent Company
|
-2.83M | -6.26M | -6.09M | -5.21M | -4.75M | -6.71M | -7.38M | -6.05M | -7.76M | -7.65M | -8.16M | -8.18M | -8.14M | -8.58M | -10.76M | -11.17M | -10.52M | -10.61M | -12.50M | -11.66M | -11.52M | -13.62M | -5.66M | -12.60M | -10.37M | -9.35M | -11.26M | -9.92M | -8.60M |
|
Preferred Dividend Payments
|
1.87M | 1.98M | 2.02M | 2.76M | 2.06M | 0.94M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-4.68M | -9.37M | -7.99M | -8.02M | -6.72M | -7.47M | -7.22M | -6.08M | -7.70M | -7.79M | -8.16M | -8.18M | -8.14M | -8.58M | -10.76M | -11.17M | -10.52M | -10.61M | -12.50M | -11.66M | -11.52M | -13.62M | -5.66M | -12.60M | -10.37M | -9.35M | -11.26M | -9.92M | -8.60M |
|
EPS (Basic)
|
-15.84 | -31.71 | -27.00 | -27.06 | -22.58 | 59.52 | -0.63 | -0.53 | -0.53 | -0.54 | -0.56 | -0.57 | -0.57 | -0.59 | -0.75 | -0.88 | -0.64 | -0.48 | -0.63 | -0.46 | -0.45 | -0.53 | -0.23 | -0.51 | -0.42 | -0.33 | -0.25 | -0.22 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -4.23 | | | | -0.60 | -0.56 | -0.57 | -0.57 | -0.59 | -0.75 | -0.88 | -0.64 | -0.48 | -0.63 | -0.46 | -0.45 | -0.53 | -0.23 | -0.51 | -0.42 | -0.33 | -0.25 | -0.22 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
0.30M | 0.29M | 0.30M | 0.30M | 0.30M | 1.77M | 11.41M | 11.44M | 14.42M | 12.93M | 14.44M | 14.46M | 14.49M | 14.47M | 14.54M | 14.56M | 16.76M | 16.27M | 19.19M | 23.24M | 24.48M | 22.87M | 24.58M | 24.66M | 24.70M | 28.53M | 45.27M | 45.37M | 45.42M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 1.77M | | | | 12.93M | 14.44M | 14.46M | 14.49M | 14.47M | 14.54M | 14.56M | 16.76M | 16.27M | 19.19M | 23.24M | 24.48M | 22.87M | 24.58M | 24.66M | 24.70M | 28.53M | 45.27M | 45.37M | 45.42M |
|
EBITDA
|
-2.81M | -7.39M | -5.97M | -4.30M | -4.67M | -6.55M | -7.19M | -5.17M | -6.86M | -6.75M | -7.27M | -7.31M | -7.22M | -7.65M | -9.84M | -10.24M | -9.49M | -9.44M | -12.06M | -10.83M | -10.91M | -12.93M | -5.66M | -12.60M | -10.32M | -9.27M | -11.26M | -9.92M | -8.61M |
|
Interest Expenses
|
0.31M | 0.77M | 0.91M | 0.91M | 0.90M | 0.88M | 0.88M | 0.88M | 0.90M | 0.90M | 0.89M | 0.86M | 0.92M | 0.92M | 0.91M | 0.93M | 1.03M | 1.17M | 1.25M | 1.30M | 1.33M | 1.34M | 1.33M | 1.33M | 1.34M | 1.28M | 1.22M | 1.19M | 1.20M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.46% | -0.33% | |