|
Revenue
|
0.05M | 0.05M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 720.00 | | | 0.00M | 0.00M | | -0.01M | | | 52.00 | -0.00M | 0.01M | 0.00M | 747.00 | 0.00M | 0.21M | 0.19M | 0.20M | 0.10M | 0.08M | 0.23M | 0.12M | 0.06M | 0.26M | 0.03M | 0.10M | -0.39M | 0.03M | 0.31M | 0.04M | 0.59M | 0.13M | 0.01M | 0.02M | 0.00M | 0.00M | 0.12M | 0.39M | 0.00M | -0.23M | -0.13M | 0.80M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 537.00 | 0.18M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 646.00 | 393.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.27M | 0.06M | 0.07M | 0.03M | 0.14M | 277.00 | 190.00 | 296.00 | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | -32.00 | | 0.00M | 910.00 | 210.00 | -0.18M | 0.21M | 0.18M | 0.19M | 0.10M | 0.07M | 0.22M | 0.11M | 0.06M | 0.26M | 0.03M | 0.10M | -0.04M | 0.02M | 0.30M | 0.03M | 0.32M | 0.07M | -0.07M | -0.01M | -0.14M | 928.00 | 0.12M | 0.39M | 0.00M | | | 0.80M |
|
Research & Development
|
| | | | | | | | | | | | | | | 3.50M | 6.50M | | 0.25M | 0.06M | 0.05M | 0.63M | 0.42M | 0.09M | 0.27M | 0.27M | 0.09M | 0.14M | 0.13M | 0.18M | 0.12M | 0.36M | 0.26M | 0.26M | 0.36M | 0.53M | 0.31M | 1.50M | 0.33M | 0.51M | 0.14M | 0.07M | 0.07M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Selling, General & Administrative
|
0.83M | 0.69M | 0.79M | 0.43M | 0.34M | 0.34M | 0.37M | 0.33M | 0.77M | 0.42M | 0.46M | 0.33M | 0.25M | | 0.32M | 0.00M | | 0.29M | 0.42M | 0.46M | 0.33M | 0.38M | 0.51M | 0.57M | 1.04M | 0.93M | 1.15M | 1.28M | 1.26M | 1.58M | 1.17M | 1.23M | 1.58M | 1.77M | 1.19M | 1.59M | 3.22M | 0.07M | 1.27M | 1.39M | 1.18M | 1.53M | 0.74M | 0.65M | 0.56M | 0.31M | 0.62M | 0.69M | 0.80M |
|
Restructuring Costs
|
0.08M | 0.06M | 0.29M | 0.08M | 0.15M | 0.14M | 0.21M | 0.08M | 0.58M | 0.23M | 0.21M | 0.21M | 0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | -0.05M | -0.13M | -0.04M | -0.06M | 0.81M | -0.04M | -0.04M | -0.18M | -0.01M | -0.01M | | | | 0.11M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.02M | 525.00 | 75.00 | | 3.15M | 0.01M | 0.48M | 0.23M | 4.38M | 0.04M | 0.23M | 0.23M | 1.89M | 0.37M | 0.23M | 0.82M | -1.22M | 2.03M | 0.28M | 0.10M | 0.36M | 0.05M | 1.57M | 1.14M |
|
Operating Expenses
|
0.91M | 0.75M | 1.08M | 0.51M | 0.49M | 0.48M | 0.58M | 0.41M | 1.35M | 0.65M | 0.67M | 0.54M | 0.36M | | 0.32M | 3.50M | 6.61M | 0.29M | 0.67M | 0.53M | 0.40M | 1.01M | 0.94M | 0.67M | 1.31M | 1.22M | 1.25M | 1.42M | 1.40M | 4.91M | 1.51M | 2.07M | 2.07M | 6.41M | 6.24M | 2.35M | 3.75M | 3.46M | 1.97M | 2.13M | 2.14M | 0.37M | 2.84M | 0.98M | 0.69M | 0.71M | 0.69M | 2.29M | 1.96M |
|
Operating Income
|
-0.83M | -0.69M | -0.78M | -0.43M | -0.34M | -0.34M | -0.37M | -0.33M | -0.77M | -0.42M | -0.46M | -0.33M | -0.25M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.67M | -0.52M | -0.40M | -1.19M | -0.73M | -0.49M | -1.12M | -1.12M | -1.17M | -1.19M | -1.29M | -4.85M | -1.25M | -2.04M | -1.97M | -6.45M | -6.22M | -2.05M | -3.72M | -3.13M | -1.91M | -2.19M | -2.15M | -0.51M | -2.84M | -0.86M | -0.30M | -0.70M | -0.69M | -2.29M | -1.17M |
|
EBIT
|
-0.83M | -0.69M | -0.78M | -0.43M | -0.34M | -0.34M | -0.37M | -0.33M | -0.77M | -0.42M | -0.46M | -0.33M | -0.25M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.67M | -0.52M | -0.40M | -1.19M | -0.73M | -0.49M | -1.12M | -1.12M | -1.17M | -1.19M | -1.29M | -4.85M | -1.25M | -2.04M | -1.97M | -6.45M | -6.22M | -2.05M | -3.72M | -3.13M | -1.91M | -2.19M | -2.15M | -0.51M | -2.84M | -0.86M | -0.30M | -0.70M | -0.69M | -2.29M | -1.17M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | -0.09M | -0.20M | -0.11M | | | -0.06M | -0.03M | | -0.04M | 665.00 | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | 103.00 | | 361.00 | 0.00M | 0.00M | 0.00M | 0.00M | 189.00 | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.05M | 0.01M | 0.01M | -0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.05M | 0.06M | 0.04M | 0.04M | 0.00M | 0.03M | 0.04M | 0.01M | 0.02M | 0.02M | 0.05M |
|
Other Non Operating Income
|
| | | | 0.19M | 0.02M | 763.00 | 0.87M | 500.00 | | 0.23M | | | | | 89.00 | | 89.00 | 0.01M | -45.00 | -0.00M | -96.00 | -3.00 | 0.00M | -0.00M | 0.09M | 0.01M | 0.17M | -171.00 | -0.00M | 951.00 | -0.08M | 0.01M | 0.56M | 0.04M | 0.02M | -0.06M | -0.28M | -0.01M | -0.02M | -0.03M | 0.08M | 0.06M | -0.06M | 0.03M | 0.09M | -0.01M | 0.14M | -0.11M |
|
Non Operating Income
|
-0.05M | -0.05M | -0.05M | -0.05M | 0.13M | 0.00M | -0.06M | | | | | | | | | 192.00 | 52.00 | -0.00M | -0.13M | -0.29M | -0.36M | -2.86M | -0.20M | -0.17M | -0.17M | -0.02M | -0.18M | -1.04M | -0.89M | -0.20M | 71.00 | -0.08M | -0.08M | 0.68M | -0.09M | 0.02M | -0.06M | -0.23M | 0.01M | -0.04M | -1.21M | -0.01M | -0.09M | -0.30M | -0.18M | -0.09M | -0.25M | -0.01M | -0.12M |
|
EBT
|
-0.79M | -0.64M | -0.73M | -0.37M | -0.28M | -0.29M | -0.31M | -0.27M | -0.82M | -0.05M | -0.41M | -0.32M | -0.26M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.81M | -0.81M | -0.76M | -4.05M | -0.93M | -0.66M | -1.28M | -1.14M | -1.35M | -2.23M | -2.18M | -5.06M | -1.25M | -2.11M | -1.96M | -5.89M | -6.17M | -2.03M | -3.77M | -3.54M | -1.90M | -2.23M | -3.37M | -0.52M | -2.93M | -1.16M | -0.49M | -0.80M | -0.94M | -2.31M | -1.29M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | 836.00 | -0.09M | -0.08M | -0.07M | -0.12M | -0.06M | -0.04M | 0.05M | -0.03M | -0.04M | -0.05M | -0.04M | -0.09M | -0.05M | -0.06M | -0.08M | 1.01M | -0.09M | -0.08M | 0.00M | 0.96M | | 0.08M | -999.00 | 0.18M | | -0.11M | 355.00 | | | 0.02M | 527.00 |
|
Profit After Tax
|
0.88M | 0.74M | -0.84M | 0.48M | -0.21M | -0.38M | -0.42M | 0.48M | -0.82M | -0.46M | -0.28M | -0.34M | -0.26M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.71M | -0.74M | -0.69M | -3.93M | -0.87M | -0.61M | -1.33M | -1.12M | -1.31M | -2.18M | -2.13M | -4.97M | -1.20M | -2.05M | -1.89M | -7.70M | -6.09M | -1.95M | -3.78M | -4.61M | -1.90M | -2.32M | -3.37M | -0.70M | -2.93M | -1.05M | -0.49M | -0.80M | -0.94M | -2.33M | -1.29M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | -0.04M | -0.09M | -0.04M | -0.03M | -0.07M | -0.05M | -0.06M | -0.03M | -0.07M | -0.11M | -0.89M | -0.10M | -0.05M | -0.05M | -0.09M | -0.08M | | | | | | | | | | -0.08M | -0.07M | | -0.05M | -0.04M | -0.05M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | -0.11M | -0.10M | -0.12M | -0.16M | -0.08M | -0.06M | -0.11M | -0.04M | -0.06M | -0.33M | -0.29M | -0.12M | -0.07M | -0.08M | -0.08M | 1.03M | -0.09M | -0.09M | -0.07M | 0.36M | -0.07M | -0.05M | -0.05M | -0.32M | -0.09M | -0.11M | -0.09M | -0.06M | -0.10M | -0.08M | -0.04M |
|
Income from Continuing Operations
|
-0.79M | -0.64M | -0.73M | -0.37M | -0.28M | -0.29M | -0.31M | -0.27M | -0.82M | -0.05M | -0.41M | -0.32M | -0.26M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.71M | -0.74M | -0.69M | -3.93M | -0.87M | -0.61M | -1.33M | -1.12M | -1.31M | -2.18M | -2.13M | -4.97M | -1.20M | -2.05M | -1.89M | -6.90M | -6.09M | -1.95M | -3.78M | -4.50M | -1.90M | -2.32M | -3.37M | -0.70M | -2.93M | -1.05M | -0.49M | -0.80M | -0.94M | -2.33M | -1.29M |
|
Consolidated Net Income
|
-0.79M | -0.64M | -0.73M | -0.37M | -0.28M | -0.29M | -0.31M | -0.27M | -0.82M | -0.05M | -0.41M | -0.32M | -0.26M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.71M | -0.74M | -0.69M | -3.93M | -0.87M | -0.61M | -1.33M | -1.12M | -1.31M | -2.18M | -2.13M | -4.97M | -1.20M | -2.05M | -1.89M | -6.90M | -6.09M | -1.95M | -3.78M | -4.50M | -1.90M | -2.32M | -3.37M | -0.70M | -2.93M | -1.05M | -0.49M | -0.80M | -0.94M | -2.33M | -1.29M |
|
Income towards Parent Company
|
-0.79M | -0.64M | -0.73M | -0.37M | -0.28M | -0.29M | -0.31M | -0.27M | -0.82M | -0.05M | -0.41M | -0.32M | -0.26M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.71M | -0.74M | -0.69M | -3.93M | -0.87M | -0.61M | -1.33M | -1.12M | -1.31M | -2.18M | -2.13M | -4.97M | -1.20M | -2.05M | -1.89M | -6.90M | -6.09M | -1.95M | -3.78M | -4.50M | -1.90M | -2.32M | -3.37M | -0.70M | -2.93M | -1.05M | -0.49M | -0.80M | -0.94M | -2.33M | -1.29M |
|
Preferred Dividend Payments
|
-0.03M | | | -0.04M | -0.04M | -0.05M | -0.03M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.91M | -2.26M | -1.66M | -0.74M | -0.25M | -0.42M | -0.45M | -0.70M | -1.17M | -0.69M | -0.47M | -0.53M | -0.35M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.71M | -0.74M | -0.69M | -3.93M | -0.87M | -0.61M | -1.33M | -1.12M | -1.31M | -1.85M | -2.13M | -4.97M | -1.20M | -1.97M | -1.81M | -7.93M | -6.00M | -1.86M | -3.70M | -4.86M | -1.82M | -2.26M | -3.32M | -3.45M | -2.93M | -1.01M | -0.19M | 10.39M | 0.94M | -2.33M | -1.29M |
|
EPS (Basic)
|
-0.01M | -0.01M | -0.25 | -0.00M | -0.04 | -0.06 | -0.07 | -0.07 | -0.11 | -0.07 | -0.03 | -0.03 | -0.01M | 0.06 | 0.00 | -0.02 | -0.03 | 0.00 | -0.05 | -0.05 | -0.06 | -0.30 | -0.06 | -0.03 | -0.06 | -0.06 | -0.06 | -0.09 | -0.09 | -0.25 | -0.05 | -0.08 | -0.07 | -0.32 | -0.20 | -0.59 | -1.14 | -1.54 | -0.55 | -0.68 | -0.82 | 0.28 | -0.29 | -0.08 | -0.03 | -0.05 | -0.06 | -0.13 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08 | -0.07 | -0.32 | -0.20 | -0.59 | -1.14 | -1.54 | -0.06 | -0.68 | -0.82 | 0.28 | -0.29 | -0.08 | -0.03 | -0.05 | -0.06 | -0.13 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
110.00 | 190.00 | 6.56M | 360.00 | 400.00 | 6.58M | 6.91M | 10.21M | 10.66M | 9.74M | 16.14M | 16.33M | 70.00 | 0.01M | 160.82M | 163.88M | 208.76M | 208.78M | 11.60M | 11.61M | 11.88M | 11.61M | 14.97M | 17.42M | 19.02M | 17.50M | 19.48M | 19.49M | 19.49M | 19.72M | 24.42M | 24.42M | 26.88M | 25.05M | 29.68M | 3.13M | 3.26M | 3.17M | 33.08M | 3.31M | 4.06M | | 9.74M | 11.32M | 12.41M | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 24.42M | 26.88M | 25.05M | 29.68M | 3.13M | 3.26M | 3.17M | 33.08M | 3.31M | 4.06M | | 9.74M | 11.32M | 12.41M | | | | |
|
EBITDA
|
-0.83M | -0.69M | -0.78M | -0.43M | -0.34M | -0.34M | -0.37M | -0.33M | -0.77M | -0.42M | -0.46M | -0.33M | -0.25M | | -0.32M | -3.50M | -6.61M | -0.29M | -0.54M | -0.77M | -0.58M | -3.78M | -0.88M | -0.50M | -1.28M | -0.98M | -1.25M | -1.86M | -1.87M | -4.90M | -1.09M | -1.61M | -1.79M | -8.37M | -6.11M | -1.98M | -3.89M | -4.46M | -1.79M | -2.28M | -3.33M | -0.39M | -2.88M | -0.97M | -0.37M | -0.75M | -0.84M | -2.22M | -1.24M |
|
Interest Expenses
|
-0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.05M | -0.06M | -0.06M | 0.04M | -0.37M | -0.05M | -0.01M | 0.01M | -0.07M | | | | 0.00M | 0.11M | 0.12M | 0.12M | 0.12M | 0.13M | 0.13M | 0.11M | 0.48M | 0.13M | 0.14M | 0.02M | 0.12M | 0.13M | 0.08M | 0.04M | -0.02M | 0.02M | 0.01M | 0.13M | 0.13M | 0.06M | 0.11M | 1.22M | -0.08M | 0.18M | 0.21M | 0.22M | 0.22M | 0.22M | 0.13M | 0.03M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | -0.29% | 11.67% | 9.46% | 9.13% | 3.08% | 6.18% | 6.23% | -3.79% | 2.38% | 3.01% | 2.18% | 2.06% | 1.71% | 4.09% | 2.82% | 3.86% | -17.17% | 1.41% | 4.06% | -0.11% | -27.21% | | -3.66% | 0.03% | -33.39% | | 9.57% | -0.07% | | | -1.02% | -0.04% |