|
Revenue
|
-0.56M | -0.75M | -1.33M | | | | | 0.11M | | 0.10M | | 0.15M | 0.07M | 0.07M | 0.25M | 0.14M | 0.06M | | | | 0.40M | | -0.05M | -0.08M | 0.38M | -0.07M | 0.00M | 0.01M | -0.05M | -0.05M | -0.05M | 0.55M | 0.02M | 0.07M | 0.02M | 0.02M | 0.00M | -0.02M | 0.01M |
|
Gross Profit
|
| | | | | | | 0.07M | | -0.02M | | 0.12M | 0.07M | 0.05M | 0.05M | 0.11M | 0.05M | | | | 0.40M | | | | 0.29M | | 0.00M | 0.01M | | | | 0.52M | -0.01M | -0.00M | 0.02M | 0.01M | 0.00M | -0.06M | -0.12M |
|
Research & Development
|
0.95M | 0.87M | 0.94M | 1.24M | 1.46M | 1.44M | 1.60M | 1.32M | 1.69M | 1.74M | 1.92M | 1.97M | 2.13M | 2.06M | 1.75M | 1.82M | 2.06M | 2.09M | 2.05M | 2.23M | 2.23M | 2.07M | 2.23M | 2.25M | 2.34M | 2.43M | 2.74M | 2.52M | 3.04M | 3.19M | 3.31M | 2.99M | 2.86M | 2.59M | 2.76M | 2.82M | 3.25M | 3.00M | 3.30M |
|
Selling, General & Administrative
|
0.86M | 0.90M | 1.61M | 1.74M | 1.60M | 1.71M | 1.37M | 1.11M | 1.20M | 1.25M | 1.32M | 1.18M | 1.32M | 1.49M | 1.24M | 1.16M | 1.45M | 1.48M | 1.32M | 1.38M | 1.51M | 1.51M | 1.64M | 1.51M | 1.65M | 1.67M | 1.57M | 1.56M | 1.74M | 1.77M | 1.68M | 1.88M | 1.81M | 1.83M | 1.81M | 1.81M | 2.09M | 2.05M | 2.17M |
|
Other Operating Expenses
|
0.12M | 0.09M | 0.23M | 0.46M | 0.51M | 0.51M | 0.35M | 0.29M | 0.25M | 0.21M | 0.24M | 0.26M | 0.25M | 0.23M | 0.24M | 0.24M | 0.23M | 0.21M | 0.21M | 0.27M | 0.27M | 0.14M | 0.27M | 0.32M | 0.33M | 0.35M | 0.35M | 0.33M | 0.39M | 0.39M | 0.36M | 0.45M | 0.35M | 0.21M | 0.25M | 0.25M | 0.12M | 0.14M | 0.21M |
|
Operating Expenses
|
1.93M | 1.85M | 2.78M | 3.43M | 3.57M | 3.66M | 3.33M | 2.72M | 3.14M | 3.20M | 3.48M | 3.40M | 3.69M | 3.77M | 3.23M | 3.21M | 3.73M | 3.78M | 3.58M | 3.88M | 4.01M | 3.71M | 4.14M | 4.07M | 4.31M | 4.45M | 4.66M | 4.41M | 5.17M | 5.36M | 5.35M | 5.32M | 5.02M | 4.63M | 4.82M | 4.88M | 5.47M | 5.19M | 5.68M |
|
Operating Income
|
-1.93M | -1.85M | -2.78M | -3.43M | -3.57M | -3.66M | -3.33M | -2.65M | -3.14M | -3.22M | -3.48M | -3.29M | -3.62M | -3.72M | -3.17M | -3.11M | -3.68M | -3.78M | -3.58M | -3.88M | -3.61M | -3.71M | -4.14M | -4.07M | -4.02M | -4.45M | -4.66M | -4.41M | -5.17M | -5.36M | -5.35M | -4.80M | -5.03M | -4.63M | -4.80M | -4.87M | -5.46M | -5.25M | -5.79M |
|
EBIT
|
-1.93M | -1.85M | -2.78M | -3.43M | -3.57M | -3.66M | -3.33M | -2.65M | -3.14M | -3.22M | -3.48M | -3.29M | -3.62M | -3.72M | -3.17M | -3.11M | -3.68M | -3.78M | -3.58M | -3.88M | -3.61M | -3.71M | -4.14M | -4.07M | -4.02M | -4.45M | -4.66M | -4.41M | -5.17M | -5.36M | -5.35M | -4.80M | -5.03M | -4.63M | -4.80M | -4.87M | -5.46M | -5.25M | -5.79M |
|
Interest & Investment Income
|
| 0.00M | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | | 0.09M | 0.09M | 0.09M | | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.11M | 0.19M | 0.20M | 0.15M | 0.18M | 0.20M | 0.20M | 0.18M | 0.18M | 0.21M | 0.27M | 0.23M | 0.23M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | 0.07M | 0.00M | | | | 0.00M | | -0.00M | |
|
Non Operating Income
|
-0.56M | -0.75M | -1.32M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.09M | 0.09M | 0.09M | 0.09M | 0.06M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.05M | -0.07M | -0.07M | -0.03M | 0.05M | 0.13M | 0.15M | 0.21M | 0.31M | 0.22M | 0.21M | 0.27M | 0.20M | 0.21M | 0.25M | 0.29M | 0.22M |
|
EBT
|
-2.49M | -2.60M | -4.11M | -3.41M | -3.54M | -3.63M | -3.28M | -2.62M | -3.09M | -3.17M | -3.44M | -3.29M | -3.53M | -3.63M | -3.09M | -3.11M | -3.65M | -3.78M | -3.58M | -3.88M | -3.61M | -3.71M | -4.19M | -4.15M | -4.09M | -4.09M | -4.60M | -4.27M | -5.02M | -5.26M | -5.22M | -4.64M | -4.87M | -4.48M | -4.65M | -4.68M | -5.21M | -5.04M | -5.57M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-2.49M | -2.60M | -4.11M | -3.41M | -3.54M | -3.63M | -3.28M | -2.61M | -3.09M | -3.17M | -3.44M | -3.20M | -3.53M | -3.63M | -3.09M | -3.05M | -3.65M | -3.78M | -3.58M | -3.88M | -3.62M | -3.73M | -4.20M | -4.17M | -4.09M | -4.48M | -4.60M | -4.27M | -5.02M | -5.15M | -5.04M | -4.58M | -4.82M | -4.36M | -4.59M | -4.66M | -5.21M | -4.97M | -5.57M |
|
Income from Continuing Operations
|
-2.49M | -2.60M | -4.11M | -3.41M | -3.54M | -3.63M | -3.28M | -2.62M | -3.09M | -3.17M | -3.44M | -3.29M | -3.53M | -3.63M | -3.09M | -3.11M | -3.65M | -3.78M | -3.58M | -3.88M | -3.62M | -3.73M | -4.20M | -4.17M | -4.09M | -4.09M | -4.60M | -4.27M | -5.02M | -5.26M | -5.22M | -4.64M | -4.87M | -4.48M | -4.65M | -4.68M | -5.21M | -5.04M | -5.57M |
|
Consolidated Net Income
|
-2.49M | -2.60M | -4.11M | -3.41M | -3.54M | -3.63M | -3.28M | -2.62M | -3.09M | -3.17M | -3.44M | -3.29M | -3.53M | -3.63M | -3.09M | -3.11M | -3.65M | -3.78M | -3.58M | -3.88M | -3.62M | -3.73M | -4.20M | -4.17M | -4.09M | -4.09M | -4.60M | -4.27M | -5.02M | -5.26M | -5.22M | -4.64M | -4.87M | -4.48M | -4.65M | -4.68M | -5.21M | -5.04M | -5.57M |
|
Income towards Parent Company
|
-2.49M | -2.60M | -4.11M | -3.41M | -3.54M | -3.63M | -3.28M | -2.62M | -3.09M | -3.17M | -3.44M | -3.29M | -3.53M | -3.63M | -3.09M | -3.11M | -3.65M | -3.78M | -3.58M | -3.88M | -3.62M | -3.73M | -4.20M | -4.17M | -4.09M | -4.09M | -4.60M | -4.27M | -5.02M | -5.26M | -5.22M | -4.64M | -4.87M | -4.48M | -4.65M | -4.68M | -5.21M | -5.04M | -5.57M |
|
Net Income towards Common Stockholders
|
-2.49M | -2.60M | -4.11M | -3.41M | -3.54M | -3.63M | -3.28M | -2.62M | -3.09M | -3.17M | -3.44M | -3.29M | -3.53M | -3.63M | -3.09M | -3.11M | -3.65M | -3.78M | -3.58M | -3.88M | -3.62M | -3.73M | -4.20M | -4.17M | -4.09M | -4.09M | -4.60M | -4.27M | -5.02M | -5.26M | -5.22M | -4.64M | -4.87M | -4.48M | -4.65M | -4.68M | -5.21M | -5.04M | -5.57M |
|
EPS (Basic)
|
-1.54 | -1.61 | -0.56 | 0.37 | -0.31 | -0.31 | -0.28 | -0.21 | -0.26 | -0.26 | -0.28 | -0.22 | -0.24 | -0.24 | -0.19 | -0.18 | -0.22 | -0.21 | -0.19 | -0.18 | -0.16 | -0.17 | -0.19 | -0.18 | -0.18 | -0.20 | -0.20 | -0.18 | -0.21 | -0.21 | -0.20 | -0.18 | -0.19 | -0.16 | -0.17 | -0.16 | -0.17 | -0.17 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | -0.16 | -0.19 | -0.18 | -0.18 | -0.20 | -0.20 | -0.18 | -0.21 | -0.21 | -0.20 | -0.18 | -0.19 | -0.16 | -0.17 | -0.16 | -0.17 | -0.17 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
11.32M | 11.32M | 12.00M | 12.02M | 12.10M | 12.10M | 12.16M | 12.36M | 12.36M | 12.36M | 12.41M | 15.33M | 15.33M | 15.33M | 17.12M | 17.31M | 17.73M | 17.73M | 19.83M | 21.46M | 22.62M | 23.04M | 23.10M | 23.16M | 23.23M | 23.39M | 23.63M | 23.85M | 23.97M | 24.41M | 25.79M | 25.80M | 26.62M | 26.89M | 27.80M | 28.78M | 30.70M | 31.48M | 31.48M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 22.49M | 22.63M | 22.49M | 22.85M | 22.94M | 23.29M | 23.16M | 23.66M | 24.68M | 25.25M | 24.75M | 26.04M | 26.47M | 27.41M | 27.22M | 30.24M | 30.40M | 31.13M |
|
EBITDA
|
-1.93M | -1.85M | -2.78M | -3.43M | -3.57M | -3.66M | -3.33M | -2.65M | -3.14M | -3.22M | -3.48M | -3.29M | -3.62M | -3.72M | -3.17M | -3.11M | -3.68M | -3.78M | -3.58M | -3.88M | -3.61M | -3.71M | -4.14M | -4.07M | -4.02M | -4.45M | -4.66M | -4.41M | -5.17M | -5.36M | -5.35M | -4.80M | -5.03M | -4.63M | -4.80M | -4.87M | -5.46M | -5.25M | -5.79M |
|
Interest Expenses
|
0.56M | 0.75M | 1.33M | | | | | 0.01M | | | | | | | | | | | | | | | 0.05M | 0.08M | 0.07M | 0.07M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.02M | 0.01M |
|
Shares Outstanding
|
| | | 12.03M | | | | 12.16M | 12.36M | 12.41M | 12.41M | 15.03M | 15.33M | 17.07M | 17.07M | 17.12M | 17.73M | 19.83M | 20.97M | 22.38M | 23.03M | 23.10M | 23.14M | 23.21M | 23.39M | 23.46M | 23.85M | 23.97M | 24.33M | 25.77M | 25.78M | 26.11M | 26.89M | 27.61M | 28.29M | 30.54M | 30.70M | 31.09M | 31.51M |