|
Revenue
|
0.34M | 0.37M | 0.37M | 0.37M | 0.14M | 0.15M | 0.72M | 0.66M | 0.46M | 0.30M | 0.28M | 0.34M | 0.43M | 0.62M | 0.53M | 0.82M | 0.68M | 0.63M | 0.71M | 1.10M | 0.76M | 0.66M | 1.15M | 0.89M | 0.47M | 1.02M | 1.06M | 2.72M | 5.10M | 4.58M | 5.44M | 4.28M | 4.11M | 4.07M | 3.39M | 4.01M | 2.29M | 2.53M | 2.83M |
|
Cost of Revenue
|
0.14M | 0.19M | 0.21M | 0.21M | 0.11M | 0.15M | 0.31M | 0.25M | 0.20M | 0.13M | 0.14M | 0.18M | 0.17M | 0.25M | 0.25M | 0.34M | 0.35M | 0.27M | 0.36M | 0.57M | 0.52M | 0.43M | 0.63M | 0.62M | 0.42M | 0.68M | 0.74M | 2.14M | 2.78M | 2.55M | 2.77M | 2.37M | 2.30M | 2.15M | 1.90M | 2.00M | 1.41M | 1.47M | 1.49M |
|
Gross Profit
|
0.21M | 0.19M | 0.17M | 0.17M | 0.04M | 0.35M | 0.41M | 0.41M | 0.26M | 0.17M | 0.14M | 0.15M | 0.25M | 0.36M | 0.28M | 0.48M | 0.32M | 0.36M | 0.35M | 0.53M | 0.24M | 0.23M | 0.52M | 0.27M | 0.05M | 0.34M | 0.31M | 0.58M | 2.32M | 2.04M | 2.66M | 1.90M | 1.82M | 1.92M | 1.48M | 2.01M | 0.88M | 1.06M | 1.35M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.02M | 1.79M | 0.41M | 0.18M | 0.22M | 0.21M | 0.35M | 0.70M | 0.43M | 0.70M | 0.28M | 0.46M | 0.57M |
|
Selling, General & Administrative
|
0.17M | 0.17M | 0.14M | 0.17M | 0.18M | 0.19M | 0.17M | 0.19M | 0.23M | 0.23M | 0.20M | 0.17M | 0.21M | 0.29M | 0.27M | 0.27M | 0.24M | 0.30M | 0.48M | 0.46M | 0.54M | 0.44M | 0.48M | 0.65M | 0.90M | 0.99M | 0.83M | 1.80M | 1.90M | 2.22M | 1.85M | 1.65M | 2.09M | 1.73M | 1.98M | 1.83M | 2.03M | 2.17M | 1.86M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.88M | | | | | | -0.59M | 0.12M | | | | | | | |
|
Operating Expenses
|
0.17M | 0.17M | 0.14M | 0.17M | 0.18M | 0.19M | 0.17M | 0.19M | 0.23M | 0.23M | 0.20M | 0.17M | 0.21M | 0.29M | 0.27M | 0.27M | 0.24M | 0.30M | 0.48M | 0.46M | 0.54M | 0.44M | 0.48M | 0.65M | 0.91M | 1.04M | 0.85M | 3.60M | 2.31M | 2.40M | 2.07M | 1.99M | 2.44M | 2.43M | 2.41M | 2.53M | 2.31M | 2.63M | 2.44M |
|
Operating Income
|
0.04M | 0.02M | 0.02M | 0.00M | -0.14M | 0.16M | 0.24M | 0.22M | 0.04M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.06M | -0.13M | 0.07M | -0.30M | -0.22M | 0.04M | -0.45M | -0.85M | -0.70M | -0.54M | -3.02M | 0.01M | -0.36M | 0.59M | -0.08M | -0.62M | -0.51M | -0.93M | -0.52M | -1.43M | -1.57M | -1.09M |
|
EBIT
|
0.04M | 0.02M | 0.02M | 0.00M | -0.14M | 0.16M | 0.24M | 0.22M | 0.04M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.06M | -0.13M | 0.07M | -0.30M | -0.22M | 0.04M | -0.45M | -0.85M | -0.70M | -0.54M | -3.02M | 0.01M | -0.36M | 0.59M | -0.08M | -0.62M | -0.51M | -0.93M | -0.52M | -1.43M | -1.57M | -1.09M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | 0.06M | | | 213.00 | 0.00M | 0.02M | 0.02M | 0.00M | -0.04M | -3.25M | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -0.02M | -0.03M | -0.03M | -0.03M | 0.23M | -0.06M | 0.11M | -0.01M | -0.01M | -0.01M | -0.80M | 0.04M | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | -0.00M | -0.01M | -0.01M | -0.05M | 0.02M | -0.03M | -0.03M | -0.03M | -0.03M | 0.23M | -0.06M | 0.20M | -0.01M | -0.01M | -0.01M | -0.80M | 0.04M | | | | | | |
|
EBT
|
0.03M | 0.01M | 0.02M | -0.01M | -0.14M | 0.15M | 0.24M | 0.22M | 0.03M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.05M | -0.14M | 0.02M | -0.32M | -0.24M | 0.02M | -0.48M | -0.88M | -0.47M | -0.59M | -2.81M | 0.00M | -0.37M | 0.58M | -0.89M | -0.58M | -0.47M | -0.89M | -0.50M | -4.66M | -1.58M | -1.19M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | |
|
Profit After Tax
|
0.03M | 0.01M | 0.02M | -0.01M | -0.14M | 0.15M | 0.24M | 0.22M | 0.03M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.05M | -0.14M | 0.02M | -0.32M | -0.24M | 0.02M | -0.48M | -0.88M | -0.47M | -0.59M | -3.16M | 0.00M | -0.37M | 0.58M | -0.89M | -0.58M | -0.47M | -0.89M | -0.52M | -4.66M | -1.58M | -1.19M |
|
Income from Continuing Operations
|
0.03M | 0.01M | 0.02M | -0.01M | -0.14M | 0.15M | 0.24M | 0.22M | 0.03M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.05M | -0.14M | 0.02M | -0.32M | -0.24M | 0.02M | -0.48M | -0.88M | -0.47M | -0.59M | -2.81M | 0.00M | -0.37M | 0.58M | -0.89M | -0.58M | -0.47M | -0.89M | -0.52M | -4.66M | -1.58M | -1.19M |
|
Consolidated Net Income
|
0.03M | 0.01M | 0.02M | -0.01M | -0.14M | 0.15M | 0.24M | 0.22M | 0.03M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.05M | -0.14M | 0.02M | -0.32M | -0.24M | 0.02M | -0.48M | -0.88M | -0.47M | -0.59M | -2.81M | 0.00M | -0.37M | 0.58M | -0.89M | -0.58M | -0.47M | -0.89M | -0.52M | -4.66M | -1.58M | -1.19M |
|
Income towards Parent Company
|
0.03M | 0.01M | 0.02M | -0.01M | -0.14M | 0.15M | 0.24M | 0.22M | 0.03M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.05M | -0.14M | 0.02M | -0.32M | -0.24M | 0.02M | -0.48M | -0.88M | -0.47M | -0.59M | -2.81M | 0.00M | -0.37M | 0.58M | -0.89M | -0.58M | -0.47M | -0.89M | -0.52M | -4.66M | -1.58M | -1.19M |
|
Net Income towards Common Stockholders
|
0.03M | 0.01M | 0.02M | -0.01M | -0.14M | 0.15M | 0.24M | 0.22M | 0.03M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.05M | -0.14M | 0.02M | -0.32M | -0.24M | 0.02M | -0.48M | -0.88M | -0.47M | -0.59M | -2.81M | 0.00M | -0.37M | 0.58M | -0.89M | -0.58M | -0.47M | -0.89M | -0.52M | -4.66M | -1.58M | -1.19M |
|
EPS (Basic)
|
| | | | | | 0.01 | | 0.01 | | | -0.01 | 0.02 | 0.03 | 0.00 | 0.09 | 0.03 | 0.02 | -0.06 | 0.01 | -0.13 | -0.10 | 0.01 | -0.15 | -0.16 | -0.05 | -0.06 | -0.28 | 0.00 | -0.04 | 0.06 | -0.09 | -0.06 | -0.05 | -0.09 | -0.06 | -0.48 | -0.16 | -0.12 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | 0.00 | -0.13 | -0.10 | 0.00 | -0.15 | -0.16 | -0.05 | -0.06 | -0.28 | 0.00 | -0.04 | 0.06 | -0.09 | -0.06 | -0.05 | -0.09 | -0.06 | -0.48 | -0.16 | -0.12 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 2.33M | 2.33M | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | 2.42M | 2.43M | 2.45M | 2.45M | 2.48M | 2.58M | 6.58M | 9.34M | 9.34M | 9.39M | 9.58M | 9.58M | 9.63M | 9.63M | 9.64M | 9.64M | 9.64M | 9.69M | 9.69M | 9.72M | 9.72M |
|
Shares Outstanding (Diluted Average)
|
85.78M | 85.81M | 85.81M | 85.74M | 46.14M | 85.79M | 85.95M | 85.74M | 86.03M | 46.14M | 46.14M | 46.14M | 86.22M | 87.79M | 88.14M | 87.67M | 88.20M | | | 4.50M | | 2.48M | 4.55M | 2.78M | 5.57M | 8.86M | 9.34M | 8.90M | 9.58M | | | 9.61M | 9.64M | 9.64M | 9.66M | 9.66M | 9.72M | 9.72M | 10.00M |
|
EBITDA
|
0.04M | 0.02M | 0.02M | 0.00M | -0.14M | 0.16M | 0.24M | 0.22M | 0.04M | -0.06M | -0.05M | -0.02M | 0.04M | 0.07M | 0.01M | 0.21M | 0.08M | 0.06M | -0.13M | 0.07M | -0.30M | -0.22M | 0.04M | -0.45M | -0.85M | -0.70M | -0.54M | -3.02M | 0.01M | -0.36M | 0.59M | -0.08M | -0.62M | -0.51M | -0.93M | -0.52M | -1.43M | -1.57M | -1.09M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.02M | 0.00M | | -0.01M | | | | | | | 0.03M | 0.00M | 0.01M | | 0.01M | 0.01M | -0.01M | | | | | | | |