|
Revenue
|
0.32M | 0.27M | | 0.42M | 0.61M | 1.03M | 1.99M | 2.19M | 2.16M | 2.07M | 1.85M | 1.24M | 1.88M | 1.52M | | | | 22.44M | 5.78M | 6.09M | 6.92M | 6.16M | 10.70M | 2.62M | 5.56M | 2.09M | 5.89M | 6.36M | 6.98M | 7.21M | 7.18M | 7.74M | 5.03M |
|
Cost of Revenue
|
0.08M | 0.07M | | 0.22M | 0.43M | 0.45M | 0.76M | 1.19M | 0.99M | 0.98M | 1.09M | 1.01M | 1.14M | 0.88M | | | | | 5.22M | 5.40M | 5.56M | 5.77M | 6.58M | 6.00M | 4.66M | 1.92M | 5.12M | 5.46M | 6.09M | 6.77M | 6.58M | 6.47M | 3.69M |
|
Gross Profit
|
0.23M | 0.20M | | 0.20M | 0.17M | 0.58M | 1.23M | 1.00M | 1.17M | 1.09M | 0.76M | 0.22M | 0.74M | 0.64M | | | | | 0.56M | 0.69M | 1.37M | 0.38M | 0.52M | 0.22M | 0.90M | 0.17M | 0.77M | 0.90M | 0.89M | 0.44M | 0.60M | 1.27M | 1.34M |
|
Depreciation & Amortization - Total
|
| 0.01M | | | | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | | | 0.02M | 0.02M | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | -0.03M | 0.04M | 0.05M | 0.06M | 0.08M | 0.08M | 0.09M | 0.10M |
|
Research & Development
|
0.02M | 0.02M | | 0.03M | 0.03M | 0.02M | 926.00 | 0.01M | 289.00 | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.16M | 0.15M | | 1.21M | 0.61M | 1.05M | 1.07M | 1.13M | 1.44M | 1.94M | 1.90M | 1.73M | 1.97M | 1.86M | 0.01M | 0.00M | 0.00M | 0.29M | 0.10M | 0.16M | 0.19M | 0.01M | 0.17M | 0.19M | 0.14M | 0.11M | 0.21M | 0.17M | 0.21M | 0.15M | 0.53M | 0.37M | 0.31M |
|
Other Operating Expenses
|
0.01M | 487.00 | | 0.01M | 0.01M | -121.00 | 494.00 | -245.00 | -289.00 | | 0.97M | 0.02M | 82.00 | 82.00 | | | 0.01M | 1.38M | 0.52M | 0.54M | 0.64M | 0.86M | 1.01M | 0.95M | 0.89M | 0.72M | 1.38M | 1.16M | 1.13M | 1.45M | 1.32M | 1.39M | 0.80M |
|
Operating Expenses
|
0.19M | 0.17M | | 1.25M | 0.65M | 1.08M | 1.08M | 1.15M | 1.47M | 1.96M | 2.87M | 1.75M | 1.99M | 1.88M | 0.01M | 0.00M | 0.01M | 1.67M | 0.64M | 0.72M | 0.85M | 0.88M | 1.20M | 1.17M | 1.05M | 0.80M | 1.63M | 1.38M | 1.40M | 1.68M | 1.93M | 1.85M | 1.20M |
|
Operating Income
|
0.04M | 0.03M | | -1.05M | -0.48M | -0.51M | 0.14M | -0.15M | -0.30M | -0.87M | -2.10M | -1.53M | -1.25M | -1.25M | -0.01M | | | | -0.14M | -0.11M | 0.66M | -0.84M | -0.75M | -0.88M | -0.21M | -0.64M | -0.86M | -0.49M | -0.50M | -1.24M | -1.44M | -0.59M | 0.27M |
|
EBIT
|
0.04M | 0.03M | | -1.05M | -0.48M | -0.51M | 0.14M | -0.15M | -0.30M | -0.87M | -2.10M | -1.53M | -1.25M | -1.25M | -0.01M | | | | -0.14M | -0.11M | 0.66M | -0.84M | -0.75M | -0.88M | -0.21M | -0.64M | -0.86M | -0.49M | -0.50M | -1.24M | -1.44M | -0.59M | 0.27M |
|
Other Non Operating Income
|
| | | | | | | | | 635.00 | -0.11M | -0.26M | | | | | | | -0.06M | -0.08M | -0.08M | -0.12M | -0.06M | 2.72M | -0.05M | -0.07M | 0.01M | 0.01M | 0.01M | 1.04M | -0.11M | -0.02M | 1.05M |
|
Non Operating Income
|
| 0.01M | | -0.01M | -0.01M | -0.00M | -0.37M | -0.08M | -0.14M | -0.23M | -0.46M | 0.15M | 1.11M | 3.24M | | | | | -0.06M | -0.08M | -0.08M | -0.12M | -0.06M | 2.72M | -0.05M | -0.07M | 0.01M | 0.01M | 0.01M | 1.04M | -0.11M | -0.02M | 1.05M |
|
EBT
|
0.04M | 0.03M | | -1.06M | -0.48M | -0.51M | -0.23M | -0.23M | -0.43M | -1.10M | -2.56M | -1.73M | -1.44M | -1.43M | -0.01M | | | | -0.21M | -0.22M | 0.58M | -0.92M | -0.82M | -1.46M | -0.28M | -0.70M | -0.86M | -0.49M | -0.50M | -1.24M | -1.57M | -0.62M | 0.27M |
|
Profit After Tax
|
0.04M | 0.03M | | -1.06M | -0.48M | 0.51M | -0.23M | -0.23M | -0.43M | -1.10M | -2.56M | -1.38M | -0.14M | 1.99M | -0.01M | -0.00M | -0.01M | 0.11M | -0.14M | -0.11M | 0.44M | -0.63M | -0.75M | 1.78M | -0.21M | -0.71M | -0.85M | -0.48M | -0.49M | -0.20M | -1.44M | -0.59M | 1.19M |
|
Income from Continuing Operations
|
0.04M | 0.03M | | -1.06M | -0.48M | -0.51M | -0.23M | -0.23M | -0.43M | -1.10M | -2.56M | -1.73M | -1.44M | -1.43M | -0.01M | | | | -0.21M | -0.22M | 0.58M | -0.92M | -0.82M | -1.46M | -0.28M | -0.70M | -0.86M | -0.49M | -0.50M | -1.24M | -1.57M | -0.62M | 0.27M |
|
Consolidated Net Income
|
0.04M | 0.03M | | -1.06M | -0.48M | -0.51M | -0.23M | -0.23M | -0.43M | -1.10M | -2.56M | -1.73M | -1.44M | -1.43M | -0.01M | | | | -0.21M | -0.22M | 0.58M | -0.92M | -0.82M | -1.46M | -0.28M | -0.70M | -0.86M | -0.49M | -0.50M | -1.24M | -1.57M | -0.62M | 0.27M |
|
Income towards Parent Company
|
0.04M | 0.03M | | -1.06M | -0.48M | -0.51M | -0.23M | -0.23M | -0.43M | -1.10M | -2.56M | -1.73M | -1.44M | -1.43M | -0.01M | | | | -0.21M | -0.22M | 0.58M | -0.92M | -0.82M | -1.46M | -0.28M | -0.70M | -0.86M | -0.49M | -0.50M | -1.24M | -1.57M | -0.62M | 0.27M |
|
Net Income towards Common Stockholders
|
0.04M | 0.03M | | -1.06M | -0.48M | -0.51M | -0.23M | -0.23M | -0.43M | -1.10M | -2.56M | -1.73M | -0.57M | 1.66M | -0.01M | | | | -0.21M | -0.22M | 0.58M | -0.92M | -0.82M | -1.46M | -0.28M | -0.70M | -0.86M | -0.49M | -0.50M | -1.24M | -1.57M | -0.62M | 0.27M |
|
EPS (Basic)
|
| 0.00 | | -0.07 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.05 | -0.04 | -0.01 | 0.03 | 0.00 | | | | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | | | -0.01 | -0.02M | | | -0.01 | -0.02 | | | | 0.02 | | | | | | 0.00 | 0.00 | -0.01 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
| 13.20M | 3.96M | 14.45M | 32.23M | 35.23M | 32.84M | 32.73M | 43.79M | 30.00 | 49.44M | 48.39M | 54.75M | 81.85M | 68.35M | 68.35M | 68.35M | 93.42M | 93.42M | 93.42M | 93.42M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 89.35M |
|
Shares Outstanding (Diluted Average)
|
| 13.20M | | | 32.23M | 30.00 | | | 43.79M | 30.00 | | | | | | | | | | 93.42M | 93.42M | 94.92M | 94.92M | 93.42M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 94.92M | 89.35M |
|
EBITDA
|
0.04M | 0.04M | | -1.05M | -0.48M | -0.49M | 0.16M | -0.14M | -0.27M | -0.85M | -2.10M | -1.53M | -1.23M | -1.23M | -0.01M | | | | -0.13M | -0.10M | 0.68M | -0.83M | -0.72M | -0.86M | -0.18M | -0.67M | -0.82M | -0.43M | -0.44M | -1.16M | -1.36M | -0.51M | 0.37M |
|
Interest Expenses
|
0.01M | 0.01M | | 0.01M | -0.01M | 0.00M | 0.38M | 0.07M | 0.14M | 0.23M | 0.00M | 0.21M | 0.19M | 0.19M | | | | | 0.06M | 0.11M | 0.09M | 0.08M | 0.07M | 0.57M | 0.07M | 0.06M | | | | | 0.13M | 0.03M | |