|
Revenue
|
21.39M | 23.77M | 25.67M | 28.06M | 30.30M | 31.84M | 33.27M | 34.93M | 36.23M | 37.69M | 39.56M | 41.67M | 43.54M | 45.69M | 47.17M | 50.59M | 52.39M | 54.17M | 55.81M | 58.47M | 61.34M |
|
Cost of Revenue
|
9.21M | 10.56M | 11.74M | 14.72M | 16.02M | 15.77M | 16.22M | 16.75M | 16.29M | 16.12M | 17.22M | 17.45M | 17.80M | 18.29M | 19.63M | 21.89M | 21.16M | 21.93M | 23.53M | 25.25M | 26.40M |
|
Gross Profit
|
12.17M | 13.83M | 14.87M | 16.04M | 17.43M | 18.16M | 19.52M | 21.18M | 23.21M | 24.93M | 26.53M | 28.04M | 29.93M | 31.58M | 32.99M | 36.12M | 37.73M | 39.04M | 39.95M | 41.95M | 44.34M |
|
Research & Development
|
5.41M | 5.61M | 5.84M | 7.87M | 6.18M | 7.12M | 7.20M | 7.43M | 7.90M | 8.19M | 7.69M | 8.59M | 8.63M | 9.13M | 9.64M | 9.96M | 9.87M | 10.76M | 11.15M | 11.99M | 13.12M |
|
Selling, General & Administrative
|
8.02M | 6.75M | 6.00M | 7.58M | 9.13M | 8.92M | 9.60M | 11.60M | 10.88M | 10.38M | 10.14M | 11.83M | 11.53M | 12.15M | 11.87M | 13.53M | 13.33M | 13.72M | 14.59M | 14.90M | 13.76M |
|
Other Operating Expenses
|
8.88M | 10.56M | 11.74M | 14.72M | 16.02M | 15.77M | 16.22M | 16.75M | 16.29M | 16.12M | 17.22M | 17.45M | 17.80M | 18.29M | 19.63M | 21.89M | 21.16M | 21.93M | 23.53M | 25.25M | 26.40M |
|
Operating Expenses
|
22.32M | 22.92M | 23.57M | 30.17M | 31.34M | 31.81M | 33.03M | 35.77M | 35.06M | 34.68M | 35.05M | 37.87M | 37.96M | 39.57M | 41.14M | 45.38M | 44.36M | 46.42M | 49.27M | 52.14M | 53.29M |
|
Operating Income
|
-10.15M | -9.09M | -8.71M | -14.13M | -13.90M | -13.65M | -13.51M | -14.59M | -11.86M | -9.75M | -8.52M | -9.83M | -8.02M | -7.99M | -8.15M | -9.26M | -6.63M | -7.37M | -9.32M | -10.19M | -8.94M |
|
EBIT
|
-10.15M | -9.09M | -8.71M | -14.13M | -13.90M | -13.65M | -13.51M | -14.59M | -11.86M | -9.75M | -8.52M | -9.83M | -8.02M | -7.99M | -8.15M | -9.26M | -6.63M | -7.37M | -9.32M | -10.19M | -8.94M |
|
Interest & Investment Income
|
| | | | | | | 0.13M | 0.47M | 0.55M | 0.44M | 0.53M | 0.59M | 0.64M | 0.42M | 0.43M | 0.52M | 0.48M | 0.46M | 0.43M | 0.45M |
|
Other Non Operating Income
|
0.02M | 0.01M | 0.01M | 0.01M | -0.00M | -0.07M | -0.00M | -0.00M | -0.02M | 0.39M | 0.71M | 0.87M | 0.87M | 0.86M | 0.86M | 0.72M | 0.69M | 0.65M | 0.50M | 0.47M | 0.28M |
|
Non Operating Income
|
0.02M | 0.01M | 0.01M | 0.01M | -0.00M | -0.07M | -0.00M | -0.00M | -0.02M | 0.39M | 0.71M | 0.87M | 0.87M | 0.86M | 0.86M | 0.72M | 0.69M | 0.65M | 0.50M | 0.47M | 0.28M |
|
EBT
|
-10.42M | -9.39M | -8.98M | -14.42M | -14.21M | -14.02M | -13.81M | -14.80M | -11.79M | -9.24M | -7.84M | -8.94M | -7.07M | -6.93M | -7.19M | -8.50M | -5.82M | -6.64M | -8.75M | -9.82M | -8.59M |
|
Tax Provisions
|
| | | | 0.01M | 0.05M | 0.03M | 0.02M | 0.03M | 0.02M | 0.02M | 0.05M | 0.08M | 0.11M | 0.01M | 0.10M | 0.10M | 0.07M | 0.07M | -1.11M | 0.10M |
|
Profit After Tax
|
-10.40M | -9.39M | -8.98M | -14.42M | -14.22M | -14.07M | -13.84M | -14.81M | -11.82M | -9.27M | -7.86M | -8.99M | -7.14M | -7.04M | -7.20M | -8.55M | -5.88M | -6.71M | -8.82M | -8.71M | -8.67M |
|
Income from Continuing Operations
|
-10.42M | -9.39M | -8.98M | -14.42M | -14.22M | -14.07M | -13.84M | -14.81M | -11.82M | -9.27M | -7.86M | -8.99M | -7.14M | -7.04M | -7.20M | -8.60M | -5.92M | -6.71M | -8.83M | -8.71M | -8.69M |
|
Consolidated Net Income
|
-10.42M | -9.39M | -8.98M | -14.42M | -14.22M | -14.07M | -13.84M | -14.81M | -11.82M | -9.27M | -7.86M | -8.99M | -7.14M | -7.04M | -7.20M | -8.60M | -5.92M | -6.71M | -8.83M | -8.71M | -8.69M |
|
Income towards Parent Company
|
-10.42M | -9.39M | -8.98M | -14.42M | -14.22M | -14.07M | -13.84M | -14.81M | -11.82M | -9.27M | -7.86M | -8.99M | -7.14M | -7.04M | -7.20M | -8.60M | -5.92M | -6.71M | -8.83M | -8.71M | -8.69M |
|
Preferred Dividend Payments
|
0.54M | 0.56M | 0.55M | 0.56M | 0.58M | 0.27M | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-10.94M | -9.95M | -9.53M | -14.98M | -14.80M | -14.34M | -13.84M | -14.81M | -11.82M | -9.27M | -7.86M | -8.99M | -7.14M | -7.04M | -7.20M | -8.60M | -5.92M | -6.71M | -8.83M | -8.71M | -8.69M |
|
EPS (Basic)
|
-0.95 | -0.84 | -0.79 | -1.12 | -1.03 | -0.69 | -0.21 | -0.23 | -0.18 | -0.14 | -0.12 | -0.13 | -0.10 | -0.10 | -0.10 | -0.12 | -0.08 | -0.09 | -0.12 | -0.11 | -0.11 |
|
EPS (Weighted Average and Diluted)
|
-0.95 | -0.84 | -0.79 | -1.12 | -1.03 | -0.69 | -0.21 | -0.23 | -0.18 | -0.14 | -0.12 | -0.13 | -0.10 | -0.10 | -0.10 | -0.12 | -0.08 | -0.09 | -0.12 | -0.11 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
11.52M | 11.36M | 12.04M | 13.37M | 14.32M | 20.64M | 64.58M | 64.96M | 65.14M | 65.08M | 65.95M | 66.85M | 68.21M | 67.69M | 70.45M | 71.29M | 72.01M | 71.66M | 73.81M | 75.84M | 77.34M |
|
Shares Outstanding (Diluted Average)
|
11.52M | 11.36M | 12.04M | 13.37M | 14.32M | 20.64M | 64.58M | 64.96M | 65.14M | 65.08M | 65.95M | 66.85M | 68.21M | 67.69M | 70.45M | 71.29M | 72.01M | 71.66M | 73.81M | 75.84M | 77.34M |
|
EBITDA
|
-10.15M | -9.09M | -8.71M | -14.13M | -13.90M | -13.65M | -13.51M | -14.59M | -11.86M | -9.75M | -8.52M | -9.83M | -8.02M | -7.99M | -7.50M | -8.65M | -5.72M | -7.37M | -8.76M | -8.43M | -8.74M |
|
Interest Expenses
|
0.27M | 0.30M | 0.28M | 0.29M | 0.30M | 0.31M | 0.29M | 0.33M | 0.38M | 0.44M | 0.47M | 0.50M | 0.51M | 0.44M | 0.32M | 0.40M | 0.41M | 0.40M | 0.40M | 0.54M | 0.37M |
|
Tax Rate
|
| | | | -0.08% | -0.34% | -0.24% | -0.13% | -0.26% | -0.24% | -0.26% | -0.55% | -1.12% | -1.61% | -0.20% | -1.18% | -1.72% | -1.01% | -0.82% | 11.27% | -1.16% |