|
Revenue
|
2.02M | 1.95M | 1.20M | 1.42M | 1.62M | 1.66M | 3.11M | 1.51M | 2.43M | 1.74M | 1.37M | 1.32M | | 1.31M | 1.46M | 1.97M | 1.47M | 1.82M | 2.03M | 1.41M | 1.48M | 4.06M | 2.73M | 2.37M | 1.39M | 3.71M | 2.42M | 1.41M | 1.18M | 3.70M | 3.18M | 2.10M | 2.06M | 4.82M | 3.92M | 3.10M | 3.42M | 4.73M | 4.30M | 2.58M | 3.00M | 3.75M | 2.31M | 1.97M | 2.16M | 2.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | -0.06M | 0.04M | 0.30M | 0.39M |
|
Gross Profit
|
0.80M | 0.64M | 0.38M | 0.55M | 0.56M | 0.68M | 0.64M | 0.53M | 0.72M | 0.57M | 0.59M | 0.51M | | 0.44M | 0.44M | 1.01M | 0.36M | 0.53M | 0.56M | 0.38M | 0.50M | 0.64M | 0.64M | 0.64M | 0.55M | 0.56M | 0.57M | 0.47M | 0.32M | 0.36M | 0.38M | 0.34M | 0.28M | 0.39M | 0.61M | 0.93M | 1.02M | 0.96M | 0.98M | 0.66M | 0.70M | 0.90M | 0.74M | 0.52M | 0.66M | 0.71M | 0.65M | 0.60M | 0.70M | 0.01M | 0.03M | -0.28M | -0.17M | 0.04M | 0.15M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.39M | 0.03M | 0.29M | 0.35M | 0.88M | 0.44M | 0.31M | 0.34M | 0.38M |
|
Wages, Salaries and Other
|
0.79M | 0.72M | 0.59M | 0.59M | 0.69M | 0.70M | 0.73M | 0.68M | 0.70M | 0.82M | | 0.69M | | 0.59M | 0.79M | 0.52M | 0.55M | 0.49M | 0.47M | 0.39M | 0.53M | 0.68M | 0.78M | 0.73M | 0.67M | 0.58M | 0.58M | 0.55M | | | | | | | | | | | | | | | | | | | 0.32M | | | | 1.61M | | | | |
|
Selling, General & Administrative
|
0.41M | 0.37M | 0.38M | 0.39M | 0.38M | 0.43M | 0.37M | 0.41M | 0.46M | 0.39M | 0.42M | 0.45M | | 0.43M | 0.43M | 0.45M | 0.52M | 0.51M | 0.43M | 0.43M | 0.42M | 0.43M | 0.39M | 0.44M | 0.47M | 0.44M | 0.41M | 0.43M | 0.49M | 0.53M | 0.47M | 0.39M | 0.34M | 0.37M | 0.34M | 0.75M | 0.68M | 0.82M | 1.02M | 3.72M | 2.37M | 2.50M | 1.87M | 1.54M | 1.61M | 1.65M | 0.18M | 1.32M | 0.56M | 0.63M | 2.99M | 1.95M | 1.59M | 1.37M | 2.01M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.08M | 0.04M | 0.56M | 0.43M | 0.36M | 0.04M | | | | 0.00M | | | | 0.13M | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.58M | -0.75M | -0.80M | -0.88M | -2.08M | | -4.70M | | | 1.44M | 0.09M | 0.24M | 0.01M | -0.45M | -4.35M | 1.10M | 0.21M | -13.16M | -2.64M |
|
Operating Expenses
|
0.41M | 0.37M | 0.38M | 0.39M | 0.38M | 0.43M | 0.37M | 0.41M | 0.46M | 0.39M | 0.42M | 0.45M | | 0.43M | 0.43M | 0.45M | 0.52M | 0.51M | 0.43M | 0.43M | 0.42M | 0.43M | 0.39M | 0.44M | 0.47M | 0.44M | 0.41M | 0.43M | 0.49M | 0.53M | 0.47M | 0.39M | 0.34M | 0.37M | 0.34M | 0.75M | 0.75M | 0.90M | 1.06M | 4.28M | 2.81M | 2.86M | 1.91M | 1.54M | 1.61M | 1.65M | 0.67M | 1.59M | 1.10M | 1.27M | 4.30M | 3.49M | 2.11M | 1.91M | 2.80M |
|
Operating Income
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.35M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.04M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.05M | -0.08M | -2.87M | -1.68M | -1.60M | -1.13M | -1.01M | -0.95M | 0.49M | -0.65M | -1.57M | -1.09M | -1.26M | -4.27M | -3.44M | -2.06M | -1.63M | -2.66M |
|
EBIT
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.35M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.04M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.05M | -0.08M | -2.87M | -1.68M | -1.60M | -1.13M | -1.01M | -0.95M | 0.49M | -0.65M | -1.57M | -1.09M | -1.26M | -4.27M | -3.44M | -2.06M | -1.63M | -2.66M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | | -0.02M | -0.03M | -0.13M | 0.03M | 0.03M |
|
Other Non Operating Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -170.00 | -203.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.44M | 594.00 | 195.00 | 0.00M | 0.00M | 91.00 | 131.00 | | 0.46M | -0.03M | 0.03M | 0.01M | -0.17M | -9.37M | -0.20M | -0.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | -170.00 | -203.00 | 0.00M | 0.00M | 0.00M | 0.00M | 571.00 | 594.00 | 195.00 | 0.00M | 0.00M | 91.00 | 131.00 | | 0.48M | -0.03M | -0.03M | -0.02M | -0.35M | -10.87M | -0.20M | 0.02M |
|
EBT
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -2.42M | -1.70M | -1.62M | -1.15M | -1.03M | -0.99M | 0.46M | -0.65M | -1.08M | -1.12M | -1.26M | -4.29M | -3.78M | -12.93M | -1.83M | -2.64M |
|
Tax Provisions
|
| | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.07M | 0.46M | 0.30M | 0.02M | 0.02M | | | | 0.00M | | | | 0.00M | | 0.00M | |
|
Profit After Tax
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | -2.16M | -1.92M | -4.70M | -9.45M | -1.35M | 0.46M | -0.65M | -1.08M | -1.12M | -1.26M | -4.29M | -3.79M | -12.93M | -1.83M | -2.64M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.22M | | | | | | | | | |
|
Income from Continuing Operations
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | -2.16M | -1.92M | -1.17M | -1.05M | -0.99M | 0.46M | -0.65M | -1.08M | -1.12M | -1.26M | -4.29M | -3.79M | -12.93M | -1.83M | -2.64M |
|
Consolidated Net Income
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | 0.08M | 0.40M | -3.53M | -8.40M | -0.34M | 0.46M | -0.65M | -1.08M | -1.12M | -1.26M | -4.29M | -3.79M | -12.93M | -1.83M | -2.64M |
|
Income towards Parent Company
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | 0.08M | 0.40M | -3.53M | -8.40M | -0.34M | 0.46M | -0.65M | -1.08M | -1.12M | -1.26M | -4.29M | -3.79M | -12.93M | -1.83M | -2.64M |
|
Net Income towards Common Stockholders
|
0.10M | 0.04M | -0.08M | -0.01M | 0.05M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.08M | -0.10M | 0.36M | -0.21M | -0.15M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | -2.08M | -1.53M | -4.70M | -8.40M | -0.34M | 0.46M | -0.65M | -1.08M | -1.12M | -1.26M | -4.29M | -3.79M | -17.34M | -1.83M | -2.64M |
|
EPS (Basic)
|
0.01 | 0.11 | -0.01 | -0.02 | 0.13 | 0.01 | 0.14 | -0.06 | 0.14 | 0.12 | 0.08 | -0.14 | | -0.01 | -0.01 | 0.03 | -0.02 | -0.01 | -0.01 | -0.01 | -0.08 | 0.01 | 0.01 | 0.01 | -0.09 | -0.02 | 0.07 | -0.11 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.09 | 0.02 | 0.04 | 0.02 | 0.11 | -0.01 | -0.11 | -0.12 | -0.11 | -2.56 | -5.33 | -0.70 | 0.36 | -0.18 | -0.32 | -0.22 | -0.24 | -0.61 | -0.45 | -1.74 | -0.14 | -0.20 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | -0.01 | -0.01 | 0.03 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | 0.02 | 0.03 | 0.02 | 0.00 | -0.01 | -0.11 | -0.12 | -0.11 | -0.26 | | | 0.36 | | | | -0.58 | -0.61 | | | | -0.20 |
|
Shares Outstanding (Weighted Average)
|
0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.38M | 0.38M | 0.40M | 0.40M | 0.45M | 0.45M | 0.58M | 0.64M | 0.64M | 0.64M | 0.64M | 0.65M | 0.67M | 0.67M | 0.67M | 8.50M | 8.50M | 8.50M | 12.86M | 13.39M |
|
Shares Outstanding (Diluted Average)
|
11.22M | 11.22M | 11.21M | 11.20M | 11.21M | 11.23M | 11.22M | 11.20M | 11.22M | 11.21M | 11.21M | 11.20M | 11.20M | 11.20M | 11.20M | 11.31M | 11.20M | 11.20M | 11.20M | 11.20M | 11.20M | 11.54M | 11.51M | 11.58M | 11.20M | 11.20M | 11.59M | 11.20M | 11.20M | 11.21M | 11.21M | 11.21M | 11.21M | 11.21M | 11.84M | 12.05M | 12.29M | 12.67M | 12.60M | 12.57M | 17.29M | 18.25M | 18.38M | | | 0.65M | | | | 0.67M | 7.08M | | | | 13.50M |
|
EBITDA
|
0.10M | 0.04M | -0.08M | -0.01M | -0.01M | 0.06M | 0.05M | -0.02M | 0.05M | 0.04M | 0.03M | -0.05M | | -0.10M | -0.10M | 0.36M | -0.21M | -0.21M | -0.06M | -0.14M | -0.03M | 0.09M | 0.11M | 0.08M | -0.03M | -0.01M | 0.03M | -0.04M | -0.19M | -0.21M | -0.18M | -0.14M | -0.13M | -0.03M | 0.21M | 0.36M | 0.27M | 0.04M | -0.10M | -1.35M | -2.08M | -1.53M | -4.70M | -1.01M | -0.95M | 0.49M | -0.65M | -1.57M | -1.09M | -1.26M | -4.26M | -3.44M | -2.06M | -1.63M | -2.66M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | |
|
Shares Outstanding
|
| | 12.84M | | | | 12.84M | | | | 12.84M | | | | | 12.84M | | | | 12.84M | | | | 12.84M | | | | 12.84M | 0.13M | | | 12.85M | 0.13M | | | 12.90M | | | | 1.89M | 1.90M | 1.90M | 2.08M | 0.27M | 0.70M | 3.38M | 3.38M | 3.68M | 5.19M | 5.19M | 8.48M | 8.12M | 11.68M | 13.30M | 13.53M |
|
Tax Rate
|
| | | | | | 5.10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44.24 | | | | | | | | | | | | | | | |