|
Revenue
|
| | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.07M | 0.06M | 0.16M | 0.24M | 0.35M | 0.27M | 0.28M | 0.36M | 0.35M | 0.20M | 0.30M | 0.14M | 0.15M | 0.34M | 4.10M | 3.35M | 4.40M | 3.67M | 3.35M | 4.58M | 4.04M | 3.26M | 2.34M | 1.78M | 2.51M | 2.84M | 1.88M |
|
Cost of Revenue
|
| | | | | 0.11M | 0.12M | 0.12M | 0.07M | 0.14M | 0.10M | 0.07M | 0.22M | 0.17M | 0.13M | 0.19M | 0.18M | 0.18M | 0.15M | 0.12M | 0.23M | 0.20M | 0.23M | 0.29M | 0.27M | 0.17M | 0.28M | 0.10M | 0.10M | 0.24M | 3.12M | 5.29M | 2.79M | 2.98M | 3.10M | 5.33M | 3.20M | 3.22M | 2.84M | 2.28M | 2.22M | 2.87M | 2.08M |
|
Gross Profit
|
| | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.05M | 0.12M | 0.07M | 0.05M | 0.06M | 0.08M | 0.03M | 0.02M | 0.04M | 0.06M | 0.10M | 0.98M | -1.94M | 1.61M | 0.69M | 0.25M | -0.75M | 0.84M | 0.03M | -0.50M | -0.49M | 0.29M | -0.03M | -0.20M |
|
Amortization - Intangibles
|
| | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | 463.00 | 463.00 | 462.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.00M | 185.00 | 946.00 | 899.00 | 900.00 | 455.00 | 0.01M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.02M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Research & Development
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.04M | 0.02M | 0.04M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 316.00 | 0.01M | 0.04M | 0.18M | 0.04M | 0.05M | 0.05M | 0.13M | 0.09M | 0.04M | 0.09M | 0.15M | 0.04M | 0.05M | 0.03M | 0.11M | | 0.60M | 0.02M | | 0.02M | 0.10M | 0.10M | 0.34M | 0.28M | -0.33M | 0.09M | 0.65M | 0.16M |
|
Selling, General & Administrative
|
0.00M | 0.01M | 0.02M | -0.02M | 0.00M | 0.00M | 161.00 | 149.00 | 170.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | 0.04M | 0.07M | 0.08M | 0.05M | 0.06M | 0.05M | 0.05M | 0.18M | 0.07M | 0.05M | 0.10M | 0.10M | 0.13M | 0.41M | 0.70M | 0.62M | 0.45M | 0.29M | 0.42M | 0.18M | 0.19M | 0.24M | 0.36M | 0.44M | 1.17M | 1.08M | 0.51M | 0.36M | 0.83M | 1.35M | 0.67M | 0.68M | 1.23M | 1.41M | 2.73M | 1.47M | 1.32M | 1.60M |
|
Other Operating Expenses
|
| 0.00M | 0.00M | | | 0.24M | 0.25M | 0.25M | 0.22M | 1.70M | 0.27M | 0.19M | 0.35M | 0.34M | | | | 0.43M | 3.32M | 0.27M | 0.34M | 0.17M | 0.23M | 0.18M | 0.19M | 1.03M | 0.69M | 0.27M | 0.54M | 0.40M | 1.66M | 0.59M | 1.42M | 1.38M | 1.79M | 2.53M | 2.32M | 2.36M | -1.17M | 2.04M | -0.89M | -1.69M | -0.01M |
|
Operating Expenses
|
0.01M | 0.03M | 0.03M | -0.01M | 0.02M | 0.33M | 0.36M | 0.38M | 0.30M | 1.78M | 0.35M | 0.29M | 0.56M | 0.43M | 0.07M | 0.12M | 0.15M | 0.76M | 3.79M | 1.03M | 1.03M | 0.77M | 0.62M | 0.66M | 0.46M | 1.36M | 0.97M | 0.69M | 1.02M | 1.68M | 2.75M | 1.75M | 1.83M | 2.24M | 3.18M | 3.32M | 3.12M | 3.98M | 0.54M | 4.46M | 3.26M | 4.17M | 3.48M |
|
Operating Income
|
-0.01M | -0.03M | -0.03M | 0.01M | 0.06M | -0.33M | -0.36M | -0.38M | -0.29M | -1.77M | -0.34M | -0.28M | -0.54M | -0.42M | -0.33M | -0.43M | -0.54M | -0.74M | -3.74M | -0.98M | -0.91M | -0.70M | -0.57M | -0.60M | -0.38M | -1.33M | -0.96M | -0.65M | -0.96M | -1.58M | -1.77M | -3.69M | -0.22M | -1.55M | -2.93M | -4.07M | -2.28M | -3.95M | -1.04M | -4.95M | -2.97M | -4.20M | -3.68M |
|
EBIT
|
-0.01M | -0.03M | -0.03M | 0.01M | 0.06M | -0.33M | -0.36M | -0.38M | -0.29M | -1.77M | -0.34M | -0.28M | -0.54M | -0.42M | -0.33M | -0.43M | -0.54M | -0.74M | -3.74M | -0.98M | -0.91M | -0.70M | -0.57M | -0.60M | -0.38M | -1.33M | -0.96M | -0.65M | -0.96M | -1.58M | -1.77M | -3.69M | -0.22M | -1.55M | -2.93M | -4.07M | -2.28M | -3.95M | -1.04M | -4.95M | -2.97M | -4.20M | -3.68M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | 0.00M | 577.00 | 512.00 | 199.00 | 348.00 | 305.00 | 264.00 | 855.00 | 147.00 |
|
Other Non Operating Income
|
| | | | | | 0.03M | | | | | | | | | | | | | | -0.85M | | -0.07M | 0.00M | | -0.64M | -0.09M | | -1.38M | | | -0.16M | | | 0.23M | -0.04M | | -0.25M | -0.06M | -1.11M | -0.50M | -11.82M | -1.21M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | | | | -0.38M | | -0.01M | 0.96M | 0.14M | | -0.42M | -1.31M | | | | | |
|
EBT
|
0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | -0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
Tax Provisions
|
| | | 800.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | 0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
Income from Continuing Operations
|
0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | -0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
Consolidated Net Income
|
0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | -0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
Income towards Parent Company
|
0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | -0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
Net Income towards Common Stockholders
|
0.02M | -0.03M | -0.03M | -0.04M | -0.06M | -0.35M | -0.34M | -0.39M | -0.30M | -1.76M | -0.47M | -0.42M | -0.63M | -0.48M | -0.38M | -0.51M | -0.76M | -0.97M | -4.17M | -1.71M | -2.17M | -1.11M | -1.32M | -1.38M | -0.93M | -2.54M | -1.43M | -1.21M | -2.63M | -1.60M | -2.15M | -3.71M | -0.23M | -0.59M | -2.79M | -6.12M | -2.70M | -5.25M | -1.75M | -7.90M | -5.06M | -18.14M | -5.23M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | -0.02 | -0.03 | -0.02 | -0.11 | -0.02 | -0.02 | -0.03 | -0.02 | -0.01 | -0.02 | -0.03 | -0.03 | -0.13 | -0.05 | -0.05 | -0.02 | -0.02 | -7.85 | -0.99 | -2.15 | -1.05 | -0.96 | -0.83 | -12.64 | -8.90 | -0.14 | -0.34 | -0.87 | -0.95 | -854.52 | -27.47 | -201.01 | -0.00M | -137.76 | -23.45 | -5.34 | -32.44 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.64 | -8.90 | -0.14 | -0.34 | -0.87 | -0.95 | -854.52 | -27.47 | -201.01 | -0.00M | -137.76 | -23.45 | -5.34 | -32.44 |
|
Shares Outstanding (Weighted Average)
|
8.50M | 9.00M | 9.00M | 9.21M | 15.00M | 14.19M | 14.62M | 14.04M | 14.62M | 15.90M | 23.71M | 18.08M | 24.16M | 60.00 | 29.67M | 27.85M | 30.21M | 30.00 | 31.17M | 33.54M | 47.00M | 61.01M | 80.00 | 0.75M | 10.00 | 1.18M | 1.35M | 1.26M | 3.17M | 0.13M | 0.24M | 0.30M | 0.68M | 0.68M | 2.93M | 0.01M | 0.10M | 0.03M | 0.00M | 0.06M | 0.22M | 3.40M | 0.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.24M | 0.30M | 0.68M | 0.68M | 2.93M | 0.01M | 0.10M | 0.03M | 0.00M | 0.06M | 0.22M | 3.40M | 0.25M |
|
EBITDA
|
-0.01M | -0.03M | -0.03M | 0.01M | 0.06M | -0.32M | -0.34M | -0.36M | -0.28M | -1.75M | -0.33M | -0.26M | -0.53M | -0.40M | -0.31M | -0.41M | -0.52M | -0.73M | -3.73M | -0.96M | -0.90M | -0.68M | -0.55M | -0.58M | -0.38M | -1.33M | -0.96M | -0.65M | -0.96M | -1.58M | -1.76M | -3.65M | -0.19M | -1.53M | -2.90M | -4.04M | -2.25M | -3.90M | -1.02M | -4.93M | -2.94M | -4.17M | -3.66M |
|
Interest Expenses
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.12M | 0.14M | 0.09M | 0.07M | 0.05M | 0.09M | 0.22M | 0.23M | 0.42M | 0.73M | 0.41M | 0.42M | 0.68M | 0.79M | 0.55M | 0.57M | 0.38M | 0.56M | 0.29M | 0.02M | 0.03M | -0.13M | 0.01M | 0.15M | 0.10M | 0.11M | 0.42M | 1.06M | 0.65M | 1.84M | 0.72M | 0.43M | 0.33M |
|
Tax Rate
|
| | | -1.93% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |