|
Revenue
|
13.94M | 12.81M | 14.12M | 13.36M | 17.51M | 19.07M | 20.74M | 21.62M | 22.48M | 23.14M | 23.47M | 23.88M | 24.18M | 14.17M | 21.94M | 11.56M | 13.60M | 16.04M | 16.66M | 16.83M | 17.06M | 17.34M |
|
Cost of Revenue
|
2.98M | 3.27M | 3.83M | 3.83M | 5.04M | 5.26M | 5.97M | 6.18M | 6.70M | 7.00M | 7.44M | 8.09M | 9.24M | 5.83M | 8.41M | 4.74M | 5.25M | 6.99M | 6.59M | 6.25M | 6.22M | 6.41M |
|
Gross Profit
|
10.96M | 9.55M | 10.29M | 9.53M | 12.47M | 13.81M | 14.77M | 15.44M | 15.78M | 16.14M | 16.03M | 15.79M | 14.93M | 8.34M | 13.53M | 6.82M | 8.34M | 9.04M | 10.07M | 10.58M | 10.84M | 10.92M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | 0.29M | | 0.29M | 0.29M | 0.29M |
|
Research & Development
|
-10.47M | -13.45M | -10.83M | -10.40M | -10.96M | -10.63M | -14.89M | -14.13M | -14.90M | -12.71M | -16.46M | -13.96M | -12.16M | -13.42M | -8.63M | -10.14M | -9.96M | -10.31M | -10.06M | -10.59M | -10.20M | -10.80M |
|
Restructuring Costs
|
-1.07M | -2.14M | -2.45M | -2.18M | -2.37M | -7.97M | -4.04M | -4.30M | -4.34M | -4.37M | -3.59M | -3.83M | -3.70M | -3.84M | -2.65M | -3.57M | -3.40M | -5.83M | -3.67M | -3.67M | -3.70M | -2.21M |
|
Other Operating Expenses
|
-3.96M | -3.05M | -3.42M | -3.11M | -3.22M | -3.42M | -4.46M | -4.21M | -4.47M | -4.20M | -4.08M | -5.06M | -4.25M | -4.01M | -3.98M | -4.39M | -4.40M | -5.14M | 32.22M | -5.78M | -4.33M | -5.95M |
|
Operating Expenses
|
-15.50M | -18.64M | -16.71M | -15.69M | -16.54M | -22.02M | -23.39M | -22.64M | -23.72M | -21.27M | -24.13M | -22.85M | -20.12M | -21.28M | -15.26M | -18.10M | -17.75M | -21.28M | 18.48M | -20.04M | -18.22M | -18.96M |
|
Operating Income
|
-4.54M | -9.09M | -6.42M | -6.15M | -4.08M | -8.21M | -8.62M | -7.20M | -7.93M | -5.14M | -8.10M | -7.06M | -5.18M | -12.94M | -1.74M | -11.29M | -9.41M | -12.23M | -8.41M | -9.46M | -7.39M | -8.04M |
|
EBIT
|
-4.54M | -9.09M | -6.42M | -6.15M | -4.08M | -8.21M | -8.62M | -7.20M | -7.93M | -5.14M | -8.10M | -7.06M | -5.18M | -12.94M | -1.74M | -11.29M | -9.41M | -12.23M | -8.41M | -9.46M | -7.39M | -8.04M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | 0.61M | -0.54M | 1.28M | 0.51M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 1.80M | 1.78M | | | | | | | |
|
Other Non Operating Income
|
| -0.58M | -0.34M | 0.31M | -0.55M | 0.65M | -0.91M | 0.47M | 4.50M | 0.57M | -1.28M | 1.25M | 1.02M | 1.38M | -2.71M | 0.53M | 0.74M | 0.09M | -0.69M | 0.14M | 0.02M | 0.21M |
|
Non Operating Income
|
1.56M | 0.40M | 0.43M | -0.17M | 0.50M | -0.23M | 0.99M | -0.12M | -3.56M | 0.22M | 1.68M | 0.19M | 0.60M | 0.37M | 4.48M | 1.23M | 0.54M | 1.89M | 1.14M | 1.24M | 0.23M | 0.73M |
|
EBT
|
-2.98M | -8.75M | -6.03M | -6.38M | -3.70M | -8.50M | -7.97M | -5.05M | -10.00M | -5.31M | -7.28M | -5.38M | -4.59M | -12.50M | 2.84M | -10.05M | -8.88M | -10.36M | 9.48M | 9.09M | -7.18M | -7.32M |
|
Tax Provisions
|
-0.04M | -0.06M | -0.04M | -0.06M | -0.12M | -0.06M | -0.17M | -0.35M | -0.04M | -0.02M | -0.04M | -0.02M | -0.03M | -0.02M | -0.05M | -0.02M | -0.02M | -0.01M | -0.04M | -0.09M | -0.02M | -0.01M |
|
Profit After Tax
|
-3.03M | -8.75M | -6.01M | -6.38M | -3.70M | -8.49M | -7.97M | -5.05M | -9.99M | -5.30M | -7.32M | -5.38M | 4.58M | -12.49M | 2.79M | -10.04M | 8.87M | 10.36M | -7.32M | -8.31M | 7.18M | -7.32M |
|
Equity Income
|
| | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | -0.00M |
|
Income from Continuing Operations
|
-2.94M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.24M | -5.36M | -4.56M | -12.48M | 2.89M | -10.03M | -8.86M | -10.35M | 9.53M | 9.18M | -7.16M | -7.31M |
|
Consolidated Net Income
|
-2.94M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.24M | -5.36M | -4.56M | -12.48M | 2.89M | -10.03M | -8.86M | -10.35M | 9.53M | 9.18M | -7.16M | -7.31M |
|
Income towards Parent Company
|
-2.94M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.24M | -5.36M | -4.56M | -12.48M | 2.89M | -10.03M | -8.86M | -10.35M | 9.53M | 9.18M | -7.16M | -7.31M |
|
Net Income towards Common Stockholders
|
-2.94M | -8.70M | -5.99M | -6.32M | -0.01M | -8.44M | -7.80M | -4.71M | -0.01M | -5.29M | -7.24M | -5.36M | -4.56M | -12.48M | 2.89M | -10.03M | -8.86M | -10.35M | 9.53M | 9.18M | -7.16M | -7.31M |
|
EPS (Basic)
|
-0.24 | -0.61 | -0.42 | -0.44 | 0.00 | -0.09 | -0.08 | -0.05 | 0.00 | -0.05 | -0.07 | -0.05 | -0.05 | -0.12 | 0.03 | -0.10 | -0.09 | -0.10 | 0.09 | 0.09 | -0.07 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
-0.19 | -0.82 | -0.57 | -0.58 | 0.00 | -0.64 | -0.24 | -0.05 | 0.00 | -0.05 | -0.07 | -0.05 | | -0.12 | 0.03 | -0.10 | -0.08 | -0.10 | | | -0.07 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
12.50M | 14.38M | 14.38M | 14.38M | 14.38M | 98.09M | 98.09M | 98.13M | 98.13M | 98.13M | 98.06M | 98.63M | 101.08M | 101.84M | 102.22M | 104.16M | 104.05M | 105.57M | 106.34M | 106.34M | 104.89M | 103.55M |
|
Shares Outstanding (Diluted Average)
|
15.73M | 10.56M | 10.45M | 10.83M | 11.02M | 13.16M | 33.03M | 97.15M | 97.44M | 98.06M | 97.82M | 101.08M | | 102.22M | 101.99M | 104.05M | 105.08M | 106.10M | | | 104.40M | 103.40M |
|
EBITDA
|
-4.54M | -9.09M | -6.42M | -6.15M | -4.08M | -8.21M | -8.62M | -7.20M | -7.93M | -5.14M | -8.10M | -7.06M | -5.18M | -12.94M | 2.79M | -10.04M | 8.87M | 10.36M | 0.51M | -8.85M | -0.73M | 7.83M |
|
Tax Rate
|
1.48% | 0.63% | 0.61% | 0.86% | 3.35% | 0.69% | 2.12% | 6.85% | 0.43% | 0.40% | 0.56% | 0.35% | 0.57% | 0.13% | | 0.17% | 0.24% | 0.14% | | | 0.29% | 0.19% |