|
Revenue
|
| 12.78M | 16.79M | 14.39M | 15.24M | 17.18M | 9.81M | 12.05M | 20.38M | 17.35M | 11.73M | 18.89M | 17.83M | 14.94M | 12.53M | 13.12M | 7.26M | 4.60M | 7.35M | 8.67M | 10.43M | 9.52M | 10.85M | 14.25M | 26.44M | 19.95M | 18.31M | 20.32M | 22.09M | 24.22M | 18.26M | 30.59M | 20.85M | 33.21M | 22.33M | 23.80M | 23.55M | 26.93M | 30.60M |
|
Cost of Revenue
|
| 10.77M | 11.35M | 11.93M | 10.09M | 12.57M | 7.69M | 9.68M | 13.14M | 11.99M | 12.81M | 14.17M | 12.47M | 14.73M | 14.46M | 15.06M | 9.84M | 7.52M | 7.18M | 6.70M | 37.73M | 16.78M | 15.96M | 14.32M | 16.62M | 17.72M | 18.66M | 19.09M | 17.78M | 20.50M | 18.00M | 24.37M | 21.04M | 21.56M | 20.27M | 19.88M | 21.14M | 23.48M | 20.14M |
|
Gross Profit
|
| 2.01M | 5.44M | 2.46M | 5.16M | 4.60M | 2.12M | 2.37M | 7.24M | 5.36M | -1.07M | 4.71M | 5.36M | 0.21M | -1.94M | -1.94M | -2.57M | -2.92M | 0.16M | 1.97M | -27.30M | -7.26M | -5.11M | -0.07M | 9.82M | 2.23M | -0.35M | 1.23M | 4.31M | 3.72M | 0.26M | 6.21M | -0.19M | 11.65M | 2.06M | 3.92M | 2.41M | 3.45M | 10.46M |
|
Research & Development
|
| -0.53M | -0.65M | 3.23M | -0.21M | -0.40M | -1.31M | -0.81M | -1.78M | -0.21M | -0.54M | -0.17M | -0.60M | -0.36M | -0.86M | -0.72M | -1.40M | -0.80M | -1.10M | -1.34M | -1.51M | -1.00M | -0.61M | -0.76M | -1.09M | -0.91M | -1.06M | -0.73M | -0.66M | -0.94M | -0.96M | -0.87M | -1.02M | -0.90M | -0.93M | -3.12M | -1.28M | -0.92M | -1.71M |
|
Selling, General & Administrative
|
| -1.50M | -1.03M | 9.12M | -2.27M | -0.99M | -1.51M | -1.87M | -2.23M | -1.34M | -1.66M | -1.49M | -1.23M | -2.67M | -1.90M | -3.91M | -1.91M | -1.80M | -1.56M | -3.87M | -2.12M | -2.34M | -2.84M | -2.97M | -2.65M | -2.05M | -2.04M | -2.64M | -2.35M | -2.17M | -1.83M | -2.26M | -1.66M | -1.71M | -1.67M | -3.86M | -6.50M | -6.09M | -5.93M |
|
Restructuring Costs
|
| | | | | | | | | | | | -0.98M | -1.18M | -0.28M | -1.03M | -0.02M | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
| -2.03M | -1.68M | 12.36M | -2.48M | -1.39M | -2.82M | -2.69M | -4.01M | -1.54M | -2.20M | -1.66M | -2.81M | -4.21M | -3.05M | -5.66M | -3.33M | -2.60M | -2.66M | -5.21M | -3.63M | -3.34M | -3.45M | -3.73M | -3.73M | -2.96M | -3.10M | -3.37M | -3.01M | -3.12M | -2.79M | -3.12M | -2.67M | -2.61M | -2.60M | -6.98M | -7.78M | -7.01M | -7.64M |
|
Operating Income
|
| 4.04M | 7.12M | -9.90M | 7.64M | 5.99M | 4.94M | 5.05M | 11.25M | 6.90M | 1.12M | 6.37M | 8.16M | 4.42M | 1.12M | 3.72M | 0.76M | -0.32M | 2.82M | 7.18M | -23.67M | -3.92M | -1.66M | 3.65M | 13.55M | 5.20M | 2.75M | 4.59M | 7.32M | 6.84M | 3.05M | 9.34M | 2.49M | 14.26M | 4.66M | 10.90M | 10.19M | 10.46M | 18.10M |
|
EBIT
|
| 4.04M | 7.12M | -9.90M | 7.64M | 5.99M | 4.94M | 5.05M | 11.25M | 6.90M | 1.12M | 6.37M | 8.16M | 4.42M | 1.12M | 3.72M | 0.76M | -0.32M | 2.82M | 7.18M | -23.67M | -3.92M | -1.66M | 3.65M | 13.55M | 5.20M | 2.75M | 4.59M | 7.32M | 6.84M | 3.05M | 9.34M | 2.49M | 14.26M | 4.66M | 10.90M | 10.19M | 10.46M | 18.10M |
|
Non Operating Investment Income
|
| | | | 0.01M | | | | 0.37M | 0.24M | -0.18M | 0.01M | -1.03M | 0.45M | 0.44M | 4.12M | 4.00M | -1.95M | 0.29M | -1.63M | 1.82M | -0.05M | -3.43M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.17M | -0.04M | 0.03M | 0.24M | -0.13M | -0.18M | -0.15M | -0.15M | -0.04M | -0.09M | 0.04M | -0.04M | 0.24M | -0.28M | | 0.74M | -0.01M | -0.14M | -0.04M | -0.22M | -0.44M | 0.77M | 0.29M | 0.71M | -1.90M | -2.44M | 0.08M | -0.45M | 0.91M | -0.55M | 0.49M | -1.14M | 0.12M | 1.17M | -3.67M | 0.17M | 2.81M | -1.88M |
|
EBT
|
| -2.17M | 0.94M | 7.90M | -0.06M | 0.83M | -2.76M | -1.90M | 0.84M | 1.29M | -6.01M | -6.12M | -2.69M | -7.89M | -8.51M | -13.19M | -4.57M | -10.94M | -6.15M | -9.41M | -91.78M | -17.72M | -18.55M | -34.13M | 0.14M | -7.70M | -23.68M | -10.23M | -10.33M | -5.02M | -10.49M | -14.40M | -16.17M | -3.72M | -15.96M | -12.36M | -18.95M | -14.98M | -15.01M |
|
Tax Provisions
|
| 0.01M | 0.10M | -0.31M | -0.15M | 0.05M | -0.01M | 0.54M | -0.31M | 0.10M | 0.22M | -0.68M | -0.13M | -0.10M | -0.28M | -1.45M | 0.43M | 0.22M | -0.03M | 0.38M | -0.02M | -0.06M | -0.05M | 1.74M | 0.44M | -1.57M | -0.98M | -6.71M | -0.19M | -2.07M | 0.01M | -0.19M | 0.01M | -0.29M | -0.20M | -0.21M | | -0.12M | -0.70M |
|
Profit After Tax
|
| -2.16M | 1.04M | -2.40M | -0.22M | 0.88M | -2.77M | -5.57M | 0.52M | 1.39M | -5.79M | -6.80M | -2.81M | -8.00M | -8.79M | 53.84M | -4.14M | 10.72M | 6.18M | -51.11M | 91.80M | -17.78M | -18.60M | 288.76M | -0.30M | -9.28M | 24.66M | 10.96M | -10.52M | -7.09M | -10.47M | 10.08M | 16.16M | -4.00M | -16.16M | 12.57M | -18.92M | 15.10M | -15.71M |
|
Income from Continuing Operations
|
| -2.18M | 0.83M | 8.21M | 0.09M | 0.79M | -2.75M | -2.44M | 1.15M | 1.18M | -6.23M | -5.44M | -2.56M | -7.79M | -8.24M | -11.73M | -5.00M | -11.16M | -6.12M | -9.79M | -91.75M | -17.67M | -18.50M | -35.88M | -0.30M | -6.13M | -22.70M | -3.52M | -10.14M | -2.94M | -10.50M | -14.20M | -16.19M | -3.43M | -15.76M | -12.15M | -18.95M | -14.86M | -14.30M |
|
Consolidated Net Income
|
| -2.18M | 0.83M | 8.21M | 0.09M | 0.79M | -2.75M | -2.44M | 1.15M | 1.18M | -6.23M | -5.44M | -2.56M | -7.79M | -8.24M | -11.73M | -5.00M | -11.16M | -6.12M | -9.79M | -91.75M | -17.67M | -18.50M | -35.88M | -0.30M | -6.13M | -22.70M | -3.52M | -10.14M | -2.94M | -10.50M | -14.20M | -16.19M | -3.43M | -15.76M | -12.15M | -18.95M | -14.86M | -14.30M |
|
Income towards Parent Company
|
| -2.18M | 0.83M | 8.21M | 0.09M | 0.79M | -2.75M | -2.44M | 1.15M | 1.18M | -6.23M | -5.44M | 3.24M | 8.22M | 8.79M | -53.66M | -4.19M | 8.79M | -5.21M | -9.12M | 91.13M | -17.32M | 18.58M | -283.94M | 1.41M | 7.48M | 22.75M | -74.75M | 10.14M | 6.39M | 8.89M | -61.04M | 14.46M | 4.86M | -15.41M | -11.57M | 21.10M | -16.19M | -15.71M |
|
Net Income towards Common Stockholders
|
| -2.18M | 0.83M | 8.21M | 0.09M | 0.79M | -2.75M | -2.44M | 1.15M | 1.18M | -6.23M | -5.44M | 3.24M | 8.22M | 8.79M | -53.66M | -4.19M | 8.79M | -5.21M | 24.57M | 91.13M | -17.32M | 18.58M | 36.96M | 1.41M | 7.48M | 22.75M | -74.75M | 10.14M | 6.39M | 8.89M | -61.04M | 14.46M | 4.86M | -16.16M | -11.57M | 21.10M | -16.19M | -15.71M |
|
EPS (Basic)
|
| -0.07 | 0.03M | 0.05M | 0.00 | 0.04M | -0.04M | -0.03M | 0.11M | 0.02M | -0.14 | -0.13 | 0.07 | 0.11 | 0.11 | -0.75 | -0.05 | 0.09 | -0.05 | 0.24 | 0.72 | -0.13 | 0.13 | 0.26 | 0.01 | 0.04 | 0.12 | -0.33M | 0.05 | 0.03 | 0.04 | -0.29 | 0.07 | 0.02 | -0.15 | -0.04 | 0.03 | -0.02 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| -0.07 | 0.04M | 0.05M | 0.00 | 0.04M | -0.04M | -0.03M | 0.11M | 29.55 | -0.14 | -0.13 | 0.07 | 0.11 | 0.11 | -0.75 | -0.05 | 0.09 | -0.05 | 0.10M | 0.72 | -0.13 | 0.13 | 0.26 | 0.01 | 0.04 | 0.12 | -0.41 | 0.05 | 0.03 | 0.04 | -0.29 | 0.07 | 0.02 | -0.15 | -0.04 | 0.03 | -0.02 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
28.33M | 30.94M | 30.00 | 150.00 | 39.60M | 20.00 | 70.00 | 90.00 | 10.00 | 50.00 | 43.02M | 42.64M | 44.72M | 74.02M | 81.44M | 71.42M | 87.82M | 101.01M | 108.90M | 103.94M | 127.27M | 133.93M | 144.52M | 141.89M | 172.90M | 180.80M | 184.89M | 230.00 | 206.20M | 211.45M | 215.69M | 212.70M | 221.92M | 252.62M | 105.05M | 264.92M | 619.98M | 658.16M | 271.45M |
|
Shares Outstanding (Diluted Average)
|
28.33M | 30.94M | 20.00 | 150.00 | 39.60M | 20.00 | 70.00 | 90.00 | 10.00 | 0.04M | 43.02M | 42.64M | 44.72M | 74.02M | 81.44M | 71.42M | 87.82M | 101.01M | 108.90M | 240.00 | 127.27M | 133.93M | 144.52M | 141.89M | 172.90M | 180.80M | 184.89M | 184.42M | 206.20M | 211.45M | 215.69M | 212.70M | 221.92M | 252.62M | 105.05M | 264.92M | 619.98M | 658.16M | 271.45M |
|
EBITDA
|
| 2.48M | 0.74M | 0.98M | 0.46M | 0.77M | 2.86M | 1.72M | 0.78M | 1.30M | -5.79M | -13.57M | -3.24M | 8.22M | 8.66M | 55.25M | 7.12M | 10.75M | -5.74M | -9.58M | 87.08M | 18.71M | -19.06M | -34.98M | 2.85M | 7.08M | 20.07M | 62.86M | 11.09M | 6.55M | 8.44M | 12.87M | -12.91M | 2.65M | -17.80M | 74.45M | -21.10M | 16.19M | 14.18M |
|
Interest Expenses
|
| | | | -0.65M | | | | -0.26M | -0.25M | | | -0.70M | -0.98M | | | -0.09M | -0.10M | -0.08M | 0.02M | -0.73M | -1.03M | -0.93M | -6.34M | -1.03M | -1.08M | -0.97M | 1.28M | -2.33M | -1.82M | -2.53M | 10.46M | -0.69M | -2.92M | -4.42M | 0.66M | -0.47M | -1.38M | -1.71M |
|
Tax Rate
|
| -0.37% | 10.99% | -3.92% | 248.39% | 5.64% | 0.33% | -28.55% | -37.44% | 8.09% | -3.64% | 11.07% | 4.69% | 1.28% | 3.27% | 11.02% | -9.32% | -2.04% | 0.50% | -4.08% | 0.03% | 0.33% | 0.28% | -5.11% | 304.14% | 20.45% | 4.13% | 65.60% | 1.84% | 41.34% | -0.10% | 1.34% | -0.09% | 7.69% | 1.24% | 1.70% | | 0.81% | 4.68% |