|
Revenue
|
0.84M | 1.10M | 1.47M | 1.23M | 3.28M | 4.89M | 9.65M | 18.55M | 26.52M | 31.82M |
|
Cost of Revenue
|
0.51M | 0.58M | 0.79M | 0.52M | 1.89M | 2.50M | 4.84M | 8.40M | 7.71M | 7.92M |
|
Gross Profit
|
0.33M | 0.51M | 0.68M | 0.93M | 1.40M | 2.39M | 4.81M | 10.15M | 18.81M | 23.91M |
|
Amortization - Intangibles
|
| 0.05M | 0.05M | | | | | | | |
|
Research & Development
|
1.08M | 1.61M | 2.41M | 0.10M | 2.48M | 2.20M | 2.62M | 3.82M | 3.56M | 4.50M |
|
Share-based Compensation (IS)
|
0.06M | 0.05M | 0.06M | | | | 0.64M | 0.56M | 0.24M | 0.64M |
|
Selling, General & Administrative
|
2.12M | 2.15M | 1.93M | 0.29M | 3.76M | 4.20M | 6.84M | 6.66M | 4.41M | 5.66M |
|
Other Operating Expenses
|
4.47M | 4.05M | 5.54M | 0.52M | 4.94M | 7.32M | 5.76M | 12.39M | 16.35M | 7.03M |
|
Operating Expenses
|
7.68M | 7.81M | 9.88M | 0.91M | 11.19M | 13.72M | 15.22M | 22.88M | 24.31M | 17.19M |
|
Operating Income
|
-7.35M | -7.30M | -9.21M | 0.02M | -9.79M | -11.33M | -10.41M | -12.73M | -5.50M | 6.72M |
|
EBIT
|
-7.35M | -7.30M | -9.21M | 0.02M | -9.79M | -11.33M | -10.41M | -12.73M | -5.50M | 6.72M |
|
Interest & Investment Income
|
0.28M | 2.96M | 0.95M | | 3.08M | 3.55M | 1.06M | 0.48M | 0.20M | 0.80M |
|
Other Non Operating Income
|
-1.57M | 1.98M | -2.54M | | | | | 0.46M | 0.08M | |
|
Non Operating Income
|
-1.57M | 1.98M | -2.54M | | -3.18M | 3.24M | 0.94M | -0.05M | -0.59M | 0.28M |
|
EBT
|
-8.92M | -5.31M | -11.75M | -0.07M | -12.97M | -8.09M | -9.47M | -12.78M | -6.09M | 7.00M |
|
Tax Provisions
|
0.00M | 0.00M | 0.01M | | 0.02M | -0.25M | -0.94M | -0.33M | -0.48M | 1.22M |
|
Profit After Tax
|
-8.92M | -5.31M | -11.75M | -0.07M | -13.00M | -7.84M | -13.12M | -13.15M | -5.61M | 5.78M |
|
Income from Non-Controlling Interests
|
8.92M | 5.31M | -12.46M | | -14.46M | -9.54M | -13.12M | -13.15M | | 0.00M |
|
Income from Continuing Operations
|
-8.92M | -5.31M | -11.75M | -0.07M | -13.00M | -7.84M | -8.53M | -12.46M | -5.61M | 5.78M |
|
Consolidated Net Income
|
-8.92M | -5.31M | -11.75M | -0.07M | -13.00M | -7.84M | -4.60M | -0.69M | 0.08M | 5.78M |
|
Income towards Parent Company
|
8.92M | 5.31M | -11.75M | -0.07M | -13.00M | -7.84M | -13.12M | -13.15M | -5.53M | 5.78M |
|
Net Income towards Common Stockholders
|
8.92M | 5.31M | -11.75M | -0.07M | -13.00M | -7.84M | -13.12M | -13.15M | -5.53M | 5.78M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
| 0.06M | 0.10M | | 0.10M | 1.67M | 25.89M | 30.45M | 32.63M | 69.14M |
|
Shares Outstanding (Diluted Average)
|
| | 0.34M | | 0.00M | | | | | |
|
EBITDA
|
-7.35M | -5.31M | -11.75M | 0.02M | -9.79M | -11.33M | -10.41M | -12.73M | -5.53M | 5.70M |
|
Tax Rate
|
| | | | | 3.04% | 9.98% | 2.56% | 7.92% | 17.44% |