Financials
Value 2020202120222023202420252026 TTM Selling/general/admin expenses 7.53 M6.56 M10.05 M12.24 M13.75 M18.28 M19.16 M 19.16 M Research & development 3.39 M3.65 M5.82 M7.13 M8.72 M10.46 M12.63 M 12.63 M Operating income -2.77 M-4.18 M7.8 M13.38 M10.08 M-5.68 M-14.15 M -14.15 M Non-Operating Income, Total -23 K-273 K62 K-23 K9 000-15 K1.05 M 1.05 M Interest expense, net of interest capitalized —————-240 K-240 K — Non-Operating Income, excl. Interest Expenses -12 K-111 K32 K-20 K17 K240 K240 K 0 Unusual income/expense -11 K-162 K30 K-3 000-8 000-15 K1.05 M 1.05 M Pretax income -2.77 M-2.2 M9.54 M14.62 M12.46 M-4.29 M-11.74 M -11.74 M Equity in earnings ——————— — Taxes 36 K-177 K-91 K60 K-20.7 M-381 K-4.61 M -4.61 M Non-controlling/minority interest 00————— — After tax other income/expense ——————— — Net income before discontinued operations -2.8 M-2.03 M9.45 M14.56 M33.16 M-3.91 M-7.13 M -7.13 M Discontinued operations ——————— — Net income -2.8 M-2.03 M9.45 M14.56 M33.16 M-3.91 M-7.13 M -7.13 M Dilution adjustment ——————— — Preferred dividends ——————— — Diluted net income available to common stockholders -2.8 M-2.03 M9.45 M14.56 M33.16 M-3.91 M-7.13 M -7.13 M Basic earnings per share (Basic EPS) -0.12-0.090.360.521.15-0.13-0.23 -0.23 Diluted earnings per share (Diluted EPS) -0.12-0.090.340.51.12-0.13-0.23 -0.23 Average basic shares outstanding 22.88 K23.46 K26.01 M27.79 M28.82 M29.58 M30.67 M — Diluted shares outstanding 22.88 K23.46 K27.77 M29.21 M29.62 M29.58 M30.67 M — EBITDA -2.38 M-3.87 M8.11 M14.4 M13.04 M-3.48 M-11.45 M -10.55 M EBIT -2.77 M-4.18 M7.8 M13.38 M12.47 M-5.68 M-14.15 M -14.15 M Cost of revenue 13.92 M10.57 M27.16 M32.22 M33.67 M35.03 M32.35 M 32.35 M Other cost of goods sold 1.67 M176 K1.03 M———— — Depreciation & amortization (cash flow) 384 K310 K307 K1.03 M570 K2.2 M2.7 M 3.6 M