|
Revenue
|
2.27M | 6.74M | 1.17M | 7.15M | 8.71M | 10.41M | 12.22M | 19.64M | 19.11M | 27.73M | 26.69M | 25.13M | 23.17M | 2.46M | 9.79M | 10.34M | 8.25M | 12.63M | 9.32M | 13.57M | 13.64M |
|
Cost of Revenue
|
1.78M | 4.37M | 2.02M | 4.96M | 7.24M | 8.72M | 12.85M | 19.55M | 20.70M | 28.01M | 24.16M | 22.60M | 23.00M | 33.95M | 12.60M | 13.24M | 4.18M | 13.07M | 2.27M | 15.16M | 13.21M |
|
Gross Profit
|
0.49M | 2.37M | -0.39M | 2.18M | 1.47M | 1.69M | -0.78M | 1.23M | -2.47M | -0.28M | 2.53M | 2.54M | 0.16M | -31.50M | -2.81M | -2.90M | 4.07M | -0.44M | 0.70M | -1.59M | 0.43M |
|
Research & Development
|
4.04M | 3.27M | 4.70M | 6.40M | 7.99M | 7.92M | 12.91M | 12.96M | 12.56M | 7.83M | 10.42M | 12.24M | 9.49M | 9.89M | 5.04M | 4.54M | 4.44M | 3.08M | 2.27M | 2.85M | 3.04M |
|
Selling, General & Administrative
|
1.94M | 0.31M | 4.79M | 5.22M | 5.16M | 8.19M | 9.29M | 8.26M | 9.64M | 9.79M | 10.19M | 9.90M | 10.76M | 10.88M | 8.78M | 8.80M | 15.41M | 16.35M | 9.13M | 6.04M | 6.04M |
|
Other Operating Expenses
|
1.53M | 2.60M | 2.02M | 2.34M | 3.35M | 4.66M | 5.98M | 6.25M | 5.63M | 6.04M | 6.17M | 6.11M | 5.77M | 5.17M | 4.81M | 4.27M | 3.10M | 1.63M | 1.21M | 1.62M | 1.98M |
|
Operating Expenses
|
7.51M | 6.19M | 11.50M | 13.95M | 16.49M | 20.77M | 28.19M | 27.47M | 27.83M | 23.66M | 26.78M | 28.24M | 26.02M | 25.94M | 18.64M | 17.62M | 22.95M | 21.06M | 12.62M | 10.50M | 11.06M |
|
Operating Income
|
-7.02M | -3.81M | -11.89M | -11.77M | -15.02M | -19.08M | -28.46M | -26.85M | -29.13M | -23.95M | -24.25M | -25.71M | -25.86M | -57.44M | -21.45M | -20.52M | -18.88M | -21.50M | -11.92M | -12.09M | -10.63M |
|
EBIT
|
-7.02M | -3.81M | -11.89M | -11.77M | -15.02M | -19.08M | -28.46M | -26.85M | -29.13M | -23.95M | -24.25M | -25.71M | -25.86M | -57.44M | -21.45M | -20.52M | -18.88M | -21.50M | -11.92M | -12.09M | -10.63M |
|
Other Non Operating Income
|
-0.04M | 0.04M | -0.02M | -0.02M | -50.58M | | 0.22M | 0.39M | 0.38M | 0.46M | 0.35M | 0.18M | -3.16M | -16.29M | 0.09M | -1.33M | -7.53M | 2.62M | -0.01M | -0.01M | -0.01M |
|
Non Operating Income
|
-0.04M | 0.04M | -0.02M | -0.02M | -0.12M | 0.07M | 0.22M | 0.39M | 0.38M | 0.46M | 0.35M | 0.18M | 0.44M | -0.46M | 0.09M | -1.33M | -2.44M | 0.04M | -0.01M | -0.01M | -0.01M |
|
EBT
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.43M | -65.62M | 127.95M | -76.37M | 20.56M | -36.33M | -23.20M | -19.46M | -56.15M | -28.31M | -0.18M | -23.12M | -21.71M | -25.40M | -13.67M | -11.84M |
|
Tax Provisions
|
| | | | | | | | | | | | | | 0.00M | -0.00M | | -0.02M | 0.01M | 0.09M | -0.01M |
|
Profit After Tax
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.43M | -65.62M | 127.95M | -76.37M | 20.56M | -36.33M | -23.20M | -19.46M | -56.15M | -28.31M | -0.17M | -23.12M | -21.69M | -25.41M | -13.76M | -11.82M |
|
Income from Continuing Operations
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.43M | -65.62M | 127.95M | -76.37M | 20.56M | -36.33M | -23.20M | -19.46M | -56.15M | -28.31M | -0.17M | -23.12M | -21.69M | -25.41M | -13.76M | -11.82M |
|
Consolidated Net Income
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.43M | -65.62M | 127.95M | -76.37M | 20.56M | -36.33M | -23.20M | -19.46M | -56.15M | -28.31M | -0.17M | -23.12M | -21.69M | -25.41M | -13.76M | -11.82M |
|
Income towards Parent Company
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.43M | -65.62M | 127.95M | -76.37M | 20.56M | -36.33M | -23.20M | -19.46M | -56.15M | -28.31M | -0.17M | -23.12M | -21.69M | -25.41M | -13.76M | -11.82M |
|
Net Income towards Common Stockholders
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.43M | -65.62M | 127.95M | -76.37M | 20.56M | -36.33M | -23.20M | -19.46M | -56.15M | -28.31M | -0.17M | -23.12M | -21.69M | -25.41M | -13.76M | -11.82M |
|
EPS (Basic)
|
-0.44 | 0.57 | -0.85 | -0.78 | -3.36 | 3.52 | -0.36 | 0.69 | -0.41 | 0.11 | -0.19 | -4.10 | -3.37 | -10.01 | -3.81 | -0.30 | -37.54 | -1.71 | -0.13 | -0.98 | -0.69 |
|
EPS (Weighted Average and Diluted)
|
-0.44 | 0.57 | -0.85 | -0.78 | -3.36 | 3.52 | -0.36 | 0.63 | -0.41 | 0.11 | -0.19 | -4.10 | -3.37 | -10.01 | -3.81 | -0.30 | -37.54 | -1.71 | -0.13 | -0.98 | -0.69 |
|
Shares Outstanding (Weighted Average)
|
15.99M | 15.63M | 16.02M | 16.15M | 19.79M | 58.69M | 183.50M | 184.28M | 185.56M | 185.08M | 189.61M | 5.66M | 5.77M | 5.64M | 7.44M | 0.57M | 9.24M | 12.71M | 200.97M | 14.04M | |
|
Shares Outstanding (Diluted Average)
|
15.99M | 15.63M | 16.02M | 16.15M | 19.79M | 58.69M | 183.50M | 202.33M | 185.56M | 202.17M | 189.61M | 5.66M | 5.77M | 5.64M | 7.44M | 0.57M | 9.24M | 12.71M | 200.97M | 14.04M | |
|
EBITDA
|
-7.11M | -4.22M | -13.55M | -12.54M | -66.58M | -14.44M | -66.22M | 127.61M | -76.55M | 20.85M | -36.04M | -23.05M | -19.32M | -55.99M | -28.26M | -0.13M | -23.12M | -21.69M | -25.41M | -13.76M | -11.82M |
|
Interest Expenses
|
0.05M | 0.44M | 0.12M | 0.52M | 0.99M | 1.11M | 0.14M | 0.09M | 0.13M | 0.01M | 0.22M | 0.34M | 3.02M | 6.14M | 3.90M | 5.46M | 3.56M | 3.05M | 1.07M | 1.57M | 1.20M |
|
Tax Rate
|
| | | | | | | | | | | | | | -0.01% | 2.27% | | 0.09% | -0.03% | -0.65% | 0.12% |