|
Revenue
|
16.03M | 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
|
3.34M | 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
|
12.69M | 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 |
|
Research & Development
|
-9.97M | -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 |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | 16.46M | | | |
|
Restructuring Costs
|
-2.21M | -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
|
-3.23M | -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 | 15.75M | -5.78M | -4.33M | -5.95M |
|
Operating Expenses
|
-15.42M | -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
|
-2.74M | -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
|
-2.74M | -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 | -0.20M | 0.82M | 0.04M |
|
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
|
0.92M | 0.40M | 0.43M | | 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
|
-1.82M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.28M | -5.36M | -4.56M | -12.48M | 2.84M | -10.03M | -8.86M | -10.35M | -7.28M | -8.22M | -7.16M | -7.31M |
|
Profit After Tax
|
-1.85M | -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
|
-1.82M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.28M | -5.36M | -4.56M | -12.48M | 2.84M | -10.03M | -8.86M | -10.35M | -7.28M | -8.22M | -7.16M | -7.31M |
|
Consolidated Net Income
|
-1.82M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.28M | -5.36M | -4.56M | -12.48M | 2.84M | -10.03M | -8.86M | -10.35M | -7.28M | -8.22M | -7.16M | -7.31M |
|
Income towards Parent Company
|
-1.82M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.28M | -5.36M | -4.56M | -12.48M | 2.84M | -10.03M | -8.86M | -10.35M | -7.28M | -8.22M | -7.16M | -7.31M |
|
Net Income towards Common Stockholders
|
-1.82M | -8.70M | -5.99M | -6.32M | -3.57M | -8.44M | -7.80M | -4.71M | -9.96M | -5.29M | -7.28M | -5.36M | -4.56M | -12.48M | 2.84M | -10.03M | -8.86M | -10.35M | -7.28M | -8.22M | -7.16M | -7.31M |
|
EPS (Basic)
|
-0.34 | -1.17 | -0.57 | -0.93 | 0.68 | -0.94 | -0.24 | -0.05 | -0.10 | 0.05 | -0.07 | -0.05 | 0.05 | 0.12 | 0.03 | -0.10 | 0.08 | -0.10 | -0.07 | 0.08 | 0.07 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
| | -0.57 | | 0.68 | | -0.24 | | -0.10 | | -0.07 | | | 0.12 | -0.41 | 0.10 | 0.08 | 0.10 | -0.63 | 0.08 | 0.07 | 0.07 |
|
Shares Outstanding (Weighted Average)
|
| 10.56M | 10.45M | | 11.02M | 13.16M | 33.03M | | 97.44M | | 97.82M | | | | 101.99M | | | | 106.34M | | | |
|
Shares Outstanding (Diluted Average)
|
| | 10.45M | | 11.02M | | 33.03M | | 97.44M | | 97.82M | | | | 101.99M | | | | | | | |
|
EBITDA
|
-850.00M | -7165.00M | -4.59M | -6.15M | -2116.00M | -2.73M | -6951.00M | -7.20M | -7.93M | -1.74M | -4610.00M | -7.06M | -5.18M | -12.94M | 2.79M | 10.04M | -8.87M | -10.36M | -6.72M | 8.85M | 5.91M | -7.83M |
|
Interest Expenses
|
| | | -0.17M | | | | -0.12M | | | | | | | | | | | | | | |