|
Revenue
|
8.00 | 52.00 | 0.33M | 0.29M | 0.07M | 0.37M | 0.32M | 0.32M | 0.31M | 0.50M | 0.41M | 0.34M | 0.28M | 0.40M | 0.38M | 0.48M | 0.30M | 0.30M | 0.32M | 0.45M | 0.29M | 0.28M | 0.49M | 0.33M | 0.30M | 0.29M | 3.30M | 0.14M | 0.30M | 0.31M | 0.33M | 0.32M | 0.31M | 0.33M | 0.35M | 0.35M | 0.35M | 0.35M | 0.35M |
|
Cost of Revenue
|
| | 121.00 | 0.01M | 0.01M | 0.01M | 148.00 | 115.00 | | | 0.42M | -0.07M | 0.27M | 0.32M | 0.33M | 0.28M | 0.25M | 0.27M | 0.14M | 0.32M | 0.22M | 0.21M | 0.32M | 0.24M | 0.22M | 0.21M | 3.23M | 0.10M | | | | | | | | | | | |
|
Gross Profit
|
| | 0.29M | -0.84M | -0.03M | -0.03M | 0.04M | -0.00M | | | -0.01M | 0.41M | 0.01M | 0.08M | 0.05M | 0.20M | 0.04M | 0.03M | 0.19M | 0.13M | 0.07M | 0.08M | 0.17M | 0.10M | 0.08M | 0.08M | 0.07M | 0.04M | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | 0.00M | 0.04M | 0.15M | 0.95M | 0.27M | 0.41M | 0.28M | 0.16M | 0.24M | 0.21M | 0.21M | 0.24M | 0.22M | 0.35M | 0.12M | 0.25M | 0.17M | 0.19M | 0.09M | 0.02M | | -542.00 | | | | | | | |
|
Restructuring Costs
|
0.02M | | 0.00M | 0.01M | 0.06M | 0.09M | 0.09M | 0.22M | 0.29M | 0.27M | 1.93M | 1.62M | 0.75M | 0.58M | 0.44M | 0.42M | 0.31M | 0.25M | 0.33M | 0.36M | 0.21M | 0.23M | 0.23M | 0.24M | 0.22M | 0.25M | 0.22M | 0.20M | 0.34M | 0.28M | 0.20M | 0.09M | 0.16M | 0.35M | 0.13M | 0.21M | 0.17M | 0.21M | 0.11M |
|
Other Operating Expenses
|
0.04M | | 0.08M | 0.04M | 0.40M | -1.06M | -0.72M | 7.65M | -1.06M | 1.08M | 7.94M | 7.90M | 3.57M | 2.89M | 7.79M | 4.46M | 2.68M | 2.62M | 2.81M | 2.60M | 1.95M | 1.91M | 1.68M | 1.77M | 1.87M | 0.08M | 0.07M | 0.04M | 0.05M | 0.06M | 0.04M | 0.09M | 0.05M | 0.04M | 0.10M | 0.07M | 0.07M | 0.10M | 0.12M |
|
Operating Expenses
|
0.06M | | 0.09M | 0.05M | 0.46M | 0.48M | 0.75M | 2.44M | 1.40M | 1.35M | 2.50M | 2.78M | 4.48M | 4.42M | 5.53M | 5.29M | 3.26M | 3.03M | 3.38M | 3.17M | 2.38M | 2.38M | 2.13M | 2.36M | 2.21M | 2.92M | 1.66M | 2.28M | 2.71M | 2.23M | 1.54M | 0.93M | 1.00M | 1.22M | 0.92M | 1.21M | 2.27M | 3.99M | 0.23M |
|
Operating Income
|
-0.06M | -0.05M | 0.21M | -0.03M | -0.49M | -0.39M | -0.66M | -2.34M | -1.31M | -1.21M | -2.38M | -2.72M | -4.47M | -4.34M | -5.48M | -5.09M | -3.22M | -3.00M | -3.19M | -3.04M | -2.30M | -2.30M | -1.96M | -2.26M | -2.13M | -2.84M | -1.59M | -2.23M | -2.75M | -2.07M | -1.14M | -9.79M | -0.84M | -1.50M | -1.27M | -1.31M | -1.81M | -3.89M | -0.08M |
|
EBIT
|
-0.06M | -0.05M | 0.21M | -0.03M | -0.49M | -0.39M | -0.66M | -2.34M | -1.31M | -1.21M | -2.38M | -2.72M | -4.47M | -4.34M | -5.48M | -5.09M | -3.22M | -3.00M | -3.19M | -3.04M | -2.30M | -2.30M | -1.96M | -2.26M | -2.13M | -2.84M | -1.59M | -2.23M | -2.75M | -2.07M | -1.14M | -9.79M | -0.84M | -1.50M | -1.27M | -1.31M | -1.81M | -3.89M | -0.08M |
|
Other Non Operating Income
|
| | 216.00 | -0.09M | -0.06M | 0.01M | 0.01M | | 0.05M | -0.11M | -0.09M | -0.01M | 0.04M | -0.03M | -0.07M | 0.04M | -0.02M | 0.00M | 0.04M | 0.05M | -0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.77M | 242.00 | -0.04M | -0.01M | -0.01M | 0.01M | 0.70M | -0.04M | -139.00 | -0.03M | | | | 0.06M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | 0.08M | 0.12M | | | | | | | | 2.21M | -3.83M | -0.18M | -0.17M | -0.68M | -0.34M | 0.24M | -0.52M | -0.63M | -0.41M | -1.41M | -0.68M | -9.57M | -0.18M |
|
EBT
|
-0.06M | -0.05M | 0.21M | -0.01M | -0.55M | -0.43M | -0.71M | -2.36M | -1.55M | -1.34M | -2.40M | -2.75M | -4.50M | -4.44M | -4.33M | -4.79M | -3.27M | -3.06M | -3.25M | -3.10M | -2.37M | -2.36M | -2.02M | -2.33M | -2.07M | -2.03M | -5.41M | -2.42M | -2.92M | -2.75M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.72M | -2.48M | -13.46M | -0.25M |
|
Profit After Tax
|
-0.06M | -0.05M | 0.21M | -0.05M | -0.55M | -0.43M | -0.71M | -2.36M | -1.55M | -1.34M | -2.40M | -2.75M | -4.50M | -4.44M | -4.33M | -4.79M | -3.27M | -3.06M | -3.25M | -3.10M | -2.37M | -2.36M | -2.02M | -2.33M | -2.07M | -2.03M | -5.41M | -2.42M | -2.92M | -2.75M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.72M | -2.48M | -13.46M | -0.25M |
|
Equity Income
|
| | | | | | | | | | | -0.05M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | | | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.09M | 0.10M | 0.35M | -8.94M | 0.11M | -0.33M | -0.45M | -0.18M | 0.39M | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.07M | -0.05M | -0.06M | -0.10M | -0.10M | -0.08M | -0.48M | | | -3.27M | 3.25M | -22.26M | 2.37M | -2.36M | 2.02M | -15.85M | 2.07M | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.06M | -0.05M | 0.21M | -0.01M | -0.55M | -0.43M | -0.71M | -2.36M | -1.55M | -1.34M | -2.40M | -2.75M | -4.50M | -4.44M | -4.33M | -4.79M | -3.27M | -3.06M | -3.25M | -3.10M | -2.37M | -2.36M | -2.02M | -2.33M | -2.07M | -2.03M | -5.41M | -2.42M | -2.92M | -2.75M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.72M | -2.48M | -13.46M | -0.25M |
|
Consolidated Net Income
|
-0.06M | -0.05M | 0.21M | -0.01M | -0.55M | -0.43M | -0.71M | -2.36M | -1.55M | -1.34M | -2.40M | -2.75M | -4.50M | -4.44M | -4.33M | -4.79M | -3.27M | -3.06M | -3.25M | -3.10M | -2.37M | -2.36M | -2.02M | -2.33M | -2.07M | -2.03M | -5.41M | -2.42M | -2.92M | -2.75M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.72M | -2.48M | -13.46M | -0.25M |
|
Income towards Parent Company
|
-0.06M | -0.05M | 0.21M | -0.01M | -0.55M | -0.43M | -0.71M | -2.36M | -1.55M | -1.34M | -2.40M | -2.75M | -4.50M | -4.44M | -4.33M | -4.79M | -3.27M | -3.06M | -3.25M | -3.10M | -2.37M | -2.36M | -2.02M | -2.33M | -2.07M | -2.03M | -5.41M | -2.42M | -2.92M | -2.75M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.72M | -2.48M | -13.46M | -0.25M |
|
Net Income towards Common Stockholders
|
-0.06M | -0.05M | 0.21M | -0.01M | -0.55M | -0.44M | -0.72M | -1.35M | -1.48M | -1.29M | -2.34M | -2.65M | -4.41M | -4.36M | -3.86M | -5.45M | -3.27M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | -2.03M | -5.41M | -2.42M | -2.92M | -2.54M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.72M | -2.32M | -13.46M | -0.25M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.03 | -0.04 | -0.06 | -0.06 | -0.05 | -0.07 | -0.04 | -0.04 | -0.04 | -0.04 | -0.03 | -0.03 | -0.02 | -0.99 | -0.23 | -0.23 | -0.56 | -0.24 | -0.29 | -0.27 | -2.06 | -13.46 | -1.86 | -2.85 | -1.82 | -1.99 | -1.43 | -6.22 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | 0.00 | | 0.00 | 0.00 | 0.00 | -0.23 | -0.56 | -0.26 | -0.29 | -0.25 | -2.06 | -13.46 | -1.86 | -2.85 | -1.82 | -1.99 | -1.43 | -6.22 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
0.05M | 0.05M | 0.05M | 0.35M | 0.43M | 0.43M | 0.43M | 0.45M | 0.47M | 0.47M | 0.49M | 0.49M | 0.49M | 0.50M | 0.50M | 0.51M | 0.51M | 0.53M | 0.53M | 0.54M | 0.56M | 0.56M | 0.57M | 0.57M | 0.59M | 0.59M | 0.66M | 0.66M | 0.68M | 0.68M | 0.72M | 0.73M | 0.73M | 0.74M | 1.07M | 1.09M | 1.65M | 1.89M | 3.84M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 83.41M | | 85.36M | 8.49M | 8.85M | 8.89M | 9.70M | 9.33M | 10.02M | 10.25M | 0.72M | 0.70M | 0.74M | 0.75M | 0.92M | 0.94M | 1.62M | 2.16M | 4.07M |
|
EBITDA
|
-0.06M | -0.05M | 0.21M | -0.14M | -0.59M | -0.42M | -0.70M | -2.33M | -1.50M | -1.44M | -2.50M | -2.76M | -4.46M | -4.47M | -4.40M | -4.75M | -3.29M | -3.05M | -3.21M | -3.05M | -2.37M | -2.35M | -2.02M | -2.32M | -2.07M | -2.07M | -5.45M | -2.39M | -2.92M | -2.76M | -1.49M | -9.56M | -1.37M | -2.13M | -1.68M | -2.73M | -2.48M | -13.46M | -0.25M |
|
Interest Expenses
|
| | | | | | 0.05M | 0.04M | 0.24M | 0.02M | 0.03M | 0.03M | 0.03M | 0.01M | 0.01M | -0.12M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | 0.03M | 0.05M | -0.04M | 0.13M | 0.25M | 0.44M | -0.81M | 0.04M | 0.01M | 0.01M | 0.04M | 958.00 | | |