|
Revenue
|
| 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.04M | 0.08M | 0.07M | 0.21M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.08M | 0.12M | 0.16M | 0.16M | 0.14M | 0.08M | 0.08M | 0.08M | 0.08M | 0.05M | 0.01M | | 1.80M | 0.26M | 0.87M | 0.24M | 0.30M | 0.80M | 0.36M | 0.80M | 0.39M | 0.70M | 1.42M | 0.63M | 1.06M | 1.85M | 2.84M | 1.52M |
|
Cost of Revenue
|
| 0.01M | 0.01M | 0.01M | 0.01M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.16M | 0.30M | 0.42M | 0.62M | 0.69M | 0.69M | 0.86M | | 0.95M | 0.91M | 0.81M | | | | | | 0.28M | | | | |
|
Gross Profit
|
| 0.00M | 0.00M | 0.00M | 0.00M | | | | | 0.04M | 0.08M | 0.06M | -0.21M | 0.01M | 0.03M | 0.03M | 0.04M | 0.03M | 0.04M | 0.08M | 0.11M | 0.10M | 0.10M | 0.03M | 0.04M | -0.08M | -0.22M | -0.47M | -0.60M | -0.69M | 1.11M | -0.61M | | -0.71M | -0.61M | -0.24M | | | | | | 0.35M | | | | |
|
Depreciation & Amortization - Total
|
| | | | 197.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.11M | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | 0.01M | 340.00 | | | 0.00M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.06M | 0.03M | 0.18M | 0.48M | 0.19M | 0.10M | 0.13M | 0.23M | 0.16M | 0.16M | 0.28M | 0.19M | 0.73M | 0.23M | 0.58M | 0.44M | 0.30M | 0.29M | 0.42M | 0.35M | 0.14M | 0.42M | 0.38M | 0.36M | 0.34M | 0.26M | 0.25M | 0.16M | 0.16M | 0.20M | 0.15M | 0.13M | 0.15M | 0.19M |
|
Other Operating Expenses
|
| 0.00M | | | 0.03M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | | -0.05M | | -0.12M | | | 0.15M | -0.36M | -0.60M | -0.64M | -1.50M | -0.21M | -0.12M | -0.09M | -0.03M | -0.00M | -1.09M | -0.14M | -239.00 | 79.00 | 79.00 | 337.00 | -0.01M | 0.07M | -0.01M | -0.00M | -0.01M | 0.00M | 0.00M | -0.04M | -0.39M | -0.03M |
|
Operating Expenses
|
| 0.00M | 0.01M | 340.00 | 0.03M | | 0.00M | 0.02M | 0.01M | 0.03M | 0.03M | 0.03M | 0.07M | 0.04M | 0.19M | 0.49M | 0.24M | 0.14M | 0.19M | -0.30M | -0.07M | -0.20M | -0.32M | -0.34M | -0.77M | -0.24M | -0.71M | -0.52M | -0.38M | -0.36M | -0.66M | -0.42M | -3.51M | -1.44M | -1.36M | -1.22M | -1.01M | -0.83M | -0.87M | -0.56M | -0.55M | -0.68M | -0.84M | -1.93M | -1.03M | -1.13M |
|
Operating Income
|
| -0.00M | -0.01M | -340.00 | -0.03M | | | | | -0.03M | -0.03M | -0.03M | -0.09M | -0.03M | -0.16M | -0.46M | -0.21M | -0.23M | -0.15M | 0.37M | 0.19M | 0.31M | 0.42M | 0.38M | 0.81M | -0.32M | -0.93M | -0.99M | -0.98M | -1.05M | 0.45M | -1.03M | -0.40M | -1.20M | -1.06M | -0.64M | -0.65M | -0.03M | -0.49M | 0.14M | 0.87M | -0.05M | 0.21M | -0.09M | 1.81M | 0.40M |
|
EBIT
|
| -0.00M | -0.01M | -340.00 | -0.03M | | -0.00M | -0.02M | -0.00M | -0.03M | -0.03M | -0.03M | -0.09M | -0.03M | -0.16M | -0.46M | -0.21M | -0.23M | -0.15M | 0.37M | 0.19M | 0.31M | 0.42M | 0.38M | 0.81M | -0.32M | -0.93M | -0.99M | -0.98M | -1.05M | 0.45M | -1.03M | -0.40M | -1.20M | -1.06M | -0.64M | -0.65M | -0.03M | -0.49M | 0.14M | 0.87M | -0.05M | 0.21M | -0.09M | 1.81M | 0.40M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.00M | -766.00 | 0.01M | | | 0.01M | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | 0.00M | -766.00 | 0.01M | | | 0.01M | |
|
EBT
|
| -0.00M | -0.01M | -340.00 | -0.03M | | -0.00M | -0.02M | -0.00M | -0.03M | -0.03M | -0.03M | -0.09M | -0.03M | -0.16M | -0.46M | -0.49M | -0.23M | -0.15M | 38.00 | 0.01M | 0.05M | -0.35M | -0.32M | -0.79M | -0.53M | -1.05M | -1.08M | -1.01M | -1.05M | 0.45M | -1.17M | -0.40M | -1.20M | -1.06M | -0.64M | -0.66M | 0.04M | -0.49M | 0.13M | 0.86M | -0.05M | 0.21M | -0.13M | 1.42M | 0.36M |
|
Tax Provisions
|
| | | | | | | | | 0.03M | | | 0.20M | 0.03M | | | | | | | | | | | | | -0.06M | | 0.11M | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
| -0.00M | -0.01M | -340.00 | -0.03M | | -0.00M | -0.02M | -0.00M | 0.01M | 0.05M | -0.03M | -0.09M | 0.04M | -0.16M | -0.46M | -0.49M | -0.23M | -0.15M | -0.22M | -0.40M | -0.06M | -0.35M | -0.32M | -0.79M | -0.53M | -1.00M | -1.08M | -1.01M | -1.05M | 0.45M | -1.17M | -0.40M | -1.20M | -1.06M | -0.64M | -0.66M | 0.04M | -0.49M | 0.13M | 0.86M | -0.05M | 0.21M | -0.13M | 1.42M | 0.36M |
|
Income from Continuing Operations
|
| -0.00M | -0.01M | -340.00 | -0.03M | | -0.00M | -0.02M | -0.00M | -0.06M | -0.03M | -0.03M | -0.29M | -0.06M | -0.16M | -0.46M | -0.49M | -0.23M | -0.15M | 38.00 | 0.01M | 0.05M | -0.35M | -0.32M | -0.79M | -0.53M | -1.00M | -1.08M | -1.12M | -1.05M | 0.45M | -1.17M | -0.40M | -1.20M | -1.06M | -0.64M | -0.66M | 0.04M | -0.49M | 0.13M | 0.86M | -0.05M | 0.21M | -0.13M | 1.42M | 0.36M |
|
Consolidated Net Income
|
| -0.00M | -0.01M | | -0.03M | | -587.00 | | -0.00M | 0.04M | 0.08M | 0.06M | 0.15M | 0.07M | 0.03M | | | -0.23M | -0.15M | 38.00 | 0.01M | 0.05M | -0.35M | -0.32M | -0.79M | -0.53M | -1.00M | -1.08M | -1.12M | -1.05M | 0.45M | -1.17M | -0.40M | -1.20M | -1.06M | -0.64M | -0.66M | 0.04M | -0.49M | 0.13M | 0.86M | -0.05M | 0.21M | -0.13M | 1.42M | 0.36M |
|
Income towards Parent Company
|
| -0.00M | -0.01M | | -0.03M | | -587.00 | | -0.00M | 0.04M | 0.08M | 0.06M | 0.15M | 0.07M | 0.03M | | | -0.23M | -0.15M | 38.00 | 0.01M | 0.05M | -0.35M | -0.32M | -0.79M | -0.53M | -1.00M | -1.08M | -1.12M | -1.05M | 0.45M | -1.17M | -0.40M | -1.20M | -1.06M | -0.64M | -0.66M | 0.04M | -0.49M | 0.13M | 0.86M | -0.05M | 0.21M | -0.13M | 1.42M | 0.36M |
|
Net Income towards Common Stockholders
|
| -0.00M | -0.01M | | -0.03M | | -587.00 | | -0.00M | 0.04M | 0.08M | 0.06M | 0.15M | 0.07M | 0.03M | | | -0.23M | -0.15M | 38.00 | 0.01M | 0.05M | -0.35M | -0.32M | -0.79M | -0.53M | -1.00M | -1.08M | -1.12M | -1.05M | 0.45M | -1.17M | -0.40M | -1.20M | -1.07M | -0.65M | -0.67M | 0.04M | -0.49M | 0.13M | 0.86M | -0.05M | 0.21M | -0.13M | 1.42M | 0.36M |
|
EPS (Basic)
|
| 0.00 | 0.00 | | -0.01 | | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | -0.01 | -0.01 | -0.98 | -0.11 | -0.06 | -0.07 | 0.00 | -0.01 | -0.07 | -0.07 | -0.11 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.06 | -0.07 | 0.00 | -0.01 | -0.07 | -0.06 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | 0.09 |
|
Shares Outstanding (Weighted Average)
|
2.62M | 2.80M | 2.97M | 3.37M | 3.13M | 3.37M | 3.37M | 11.19M | 9.47M | 26.15M | 26.15M | 27.19M | 26.50M | 29.65M | 30.55M | 71.39M | 1.16M | 2.13M | 2.55M | 3.19M | 3.77M | 4.82M | 4.82M | 4.82M | 7.19M | 93.97M | 137.16M | 174.93M | 194.57M | 231.88M | 248.36M | 321.04M | 290.71M | 481.89M | 728.66M | 1,066.65M | 866.52M | 1,988.36M | 2,502.40M | 2,331.97M | 2,288.08M | 1.14M | 2,459.04M | 6,322.03M | 4,792.91M | 4.05M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 2.55M | 3.19M | 3.77M | 4.82M | 4.93M | 4.97M | 81.96M | 143.58M | 10.00 | 174.93M | 194.57M | 231.88M | 298.34M | 321.04M | 290.71M | 481.89M | 728.66M | 1,066.65M | 866.52M | 2,008.46M | 2,502.40M | 2,332.07M | 2,288.18M | 1.14M | 2,459.14M | 6,322.13M | 4,793.01M | 4.15M |
|
EBITDA
|
| -0.00M | -0.01M | -340.00 | -0.03M | | -0.00M | -0.02M | -0.00M | -0.03M | -0.03M | -0.03M | -0.09M | -0.03M | -0.16M | -0.46M | -0.21M | -0.23M | -0.15M | 0.37M | 0.19M | 0.31M | 0.42M | 0.38M | 0.81M | -0.32M | -0.93M | -0.99M | -0.98M | -1.05M | 0.45M | -1.03M | -0.40M | -1.20M | -1.06M | -0.64M | -0.65M | -0.03M | -0.49M | 0.14M | 0.87M | -0.05M | 0.21M | -0.09M | 1.81M | 0.40M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 337.00 | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | -100.00% | | | -217.84% | -100.00% | | | | | | | | | | | | | 5.26% | | -11.00% | | | | | | | | | | | | | | | | | |