|
Revenue
|
0.08M | -0.01M | | | | | -0.00M | | 0.32M | 0.49M | 0.60M | 0.52M | 0.58M | 0.56M | 0.61M | 0.55M | 0.53M | 1.84M | 0.70M | 0.76M | 0.74M | 0.64M | 0.55M | 0.61M | 0.79M | 0.32M | 0.52M | 0.51M | 0.59M | 0.15M | 0.17M | 0.15M | 0.17M | 0.07M | 0.03M | 0.27M | 0.04M | 0.04M | 0.04M | 0.07M | 0.16M | 0.28M | 0.25M | 0.21M | 0.30M | 1.44M | 0.60M |
|
Gross Profit
|
0.08M | -0.35M | | | | | | | 0.20M | 0.38M | 0.48M | 0.38M | 0.44M | 0.40M | 0.46M | 0.41M | 0.41M | 1.10M | 0.46M | 0.61M | 0.56M | 0.46M | 0.41M | 0.45M | 0.44M | 0.26M | 0.40M | 0.38M | 0.37M | -0.01M | 0.05M | -0.02M | -0.02M | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 0.01M | 0.01M | | -0.01M | | 0.02M | 0.00M | 0.01M | 0.02M | | 0.01M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | -0.05M | 0.02M | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | 0.04M | | 0.02M | 0.44M | 0.03M | 0.29M | 0.07M | -0.05M | 0.03M | 0.03M | 0.01M | 0.16M | 0.01M | 0.02M | 0.20M | 0.37M | 0.43M | 0.37M | 0.36M | 0.65M | 0.43M | 0.19M | 0.31M | 0.23M | 0.32M | 0.35M | 0.81M | 1.11M | 1.37M | 1.70M | 1.62M | 1.58M | 0.12M | 0.70M | 0.70M | 1.06M | 1.20M | 1.39M | 1.62M | 2.03M | 2.00M | 1.98M | 1.79M |
|
Selling, General & Administrative
|
0.26M | 0.49M | 0.29M | | 0.24M | | 0.57M | 8.12M | 4.39M | 4.15M | 2.17M | 3.53M | 5.25M | 2.75M | 2.24M | 2.79M | 2.80M | 3.26M | 2.06M | 2.54M | 2.14M | 2.01M | 2.10M | 1.45M | 1.50M | 2.39M | 1.53M | 1.34M | 1.93M | 2.73M | 4.47M | 4.31M | 3.64M | 4.03M | 3.91M | 3.09M | 0.82M | 2.02M | 3.01M | 2.24M | 2.06M | 2.17M | 2.10M | 2.82M | 2.65M | 3.91M | 3.33M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | 0.01M | 0.06M | 0.05M | | 0.00M | | | | | | |
|
Other Operating Expenses
|
0.01M | -0.00M | 0.01M | 0.01M | 0.02M | -0.64M | -3.31M | -4.56M | 0.21M | 0.26M | 0.24M | -12.38M | 0.24M | 0.27M | 0.23M | 0.24M | 0.21M | 0.84M | 0.35M | 0.43M | 0.32M | 0.33M | 0.35M | 2.05M | 1.52M | -1.15M | -0.20M | -0.25M | -0.30M | 0.23M | 0.46M | -0.01M | -0.03M | -0.46M | -0.48M | -0.43M | -0.80M | -8.14M | 0.01M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.03M | 0.02M |
|
Operating Expenses
|
0.27M | 0.49M | 0.30M | 0.01M | 0.29M | | 0.58M | 8.67M | 4.64M | 4.71M | 2.48M | 3.66M | 5.54M | 3.07M | 2.49M | 3.22M | 3.03M | 4.13M | 2.63M | 3.36M | 2.91M | 2.73M | 2.80M | 4.20M | 3.47M | 3.13M | 2.23M | 2.33M | 2.78M | 3.38M | 5.57M | 6.54M | 5.23M | 5.97M | 5.75M | 5.85M | 1.02M | 2.80M | 3.78M | 3.35M | 3.31M | 3.61M | 3.76M | 4.89M | 4.67M | 5.92M | 5.13M |
|
Operating Income
|
-0.18M | -0.84M | -0.30M | | -0.29M | | -0.57M | -7.94M | -4.32M | -4.22M | -1.88M | -3.14M | -4.95M | -2.51M | -1.88M | -2.67M | -2.51M | -2.29M | -1.93M | -2.59M | -2.17M | -2.08M | -2.25M | -3.59M | -2.67M | -2.81M | -1.71M | -1.82M | -2.19M | -3.23M | -5.40M | -6.39M | -5.07M | -5.90M | -5.72M | -5.58M | -0.98M | -2.76M | -3.73M | -3.28M | -3.15M | -3.32M | -3.51M | -4.69M | -4.38M | -4.47M | -5.23M |
|
EBIT
|
-0.18M | -0.84M | -0.30M | | -0.29M | -0.71M | -0.57M | -7.94M | -4.32M | -4.22M | -1.88M | -3.14M | -4.95M | -2.51M | -1.88M | -2.67M | -2.51M | -2.29M | -1.93M | -2.59M | -2.17M | -2.08M | -2.25M | -3.59M | -2.67M | -2.81M | -1.71M | -1.82M | -2.19M | -3.23M | -5.40M | -6.39M | -5.07M | -5.90M | -5.72M | -5.58M | -0.98M | -2.76M | -3.73M | -3.28M | -3.15M | -3.32M | -3.51M | -4.69M | -4.38M | -4.47M | -5.23M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | -0.32M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | 0.11M | 0.07M | 0.16M | 0.11M | 0.05M | 0.09M | 0.06M |
|
Other Non Operating Income
|
| | | | | | | -26.78M | 12.94M | 4.74M | -1.59M | -8.74M | -5.98M | | | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 355.00 | -0.99M | -0.34M | 0.02M | | 0.00M | | | | | | -0.48M | -0.43M | -0.80M | -0.38M | 0.02M | | 0.10M | | | | | | |
|
Non Operating Income
|
| | | | | | | -27.91M | 12.01M | 3.39M | -2.45M | -9.24M | -4.71M | -0.29M | -0.23M | -0.21M | -0.24M | -0.17M | -0.22M | -0.05M | -0.08M | -0.09M | -0.10M | -0.08M | -1.15M | -0.34M | 0.02M | 0.02M | 0.00M | 0.01M | 707.00 | 0.99M | 0.01M | 0.00M | -0.48M | -0.43M | -0.80M | -8.14M | 0.02M | 0.05M | 0.10M | 0.06M | 0.15M | 0.10M | 0.04M | 0.09M | 0.06M |
|
EBT
|
-0.18M | -0.84M | -0.30M | | -0.29M | -0.71M | -3.42M | -4.17M | 7.69M | -0.83M | -4.33M | -12.38M | -9.66M | -2.80M | -2.11M | -2.88M | -2.75M | -2.46M | -2.14M | -2.64M | -2.25M | -2.17M | -2.35M | -3.67M | -3.83M | -3.46M | -1.91M | -2.07M | -2.48M | -3.01M | -4.94M | -7.36M | -5.10M | -6.36M | -6.20M | -6.01M | -1.78M | -10.90M | -3.72M | -3.22M | -3.06M | -3.26M | -3.36M | -4.59M | -4.34M | -4.38M | -5.17M |
|
Tax Provisions
|
| | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | -0.00M | 0.01M | 0.00M | 0.01M | -0.01M | 0.01M | | | | -391.00 | | | | | | | |
|
Profit After Tax
|
-0.18M | -0.84M | -0.30M | -0.01M | -0.29M | -0.71M | -3.42M | -4.17M | 7.69M | -0.83M | -4.33M | -12.38M | -9.67M | -2.80M | -2.11M | -2.90M | -2.75M | -2.47M | -2.15M | -2.66M | -2.26M | -2.18M | -2.36M | -3.70M | -3.84M | -3.46M | -1.92M | -2.08M | -2.49M | -3.06M | -5.20M | -6.92M | -5.30M | -6.57M | -6.33M | -6.02M | -1.78M | -10.90M | -3.72M | -3.22M | -3.06M | -3.26M | -3.36M | -4.62M | -4.34M | -4.38M | -5.17M |
|
Income from Non-Controlling Interests
|
| | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | -2.49M | | | | -5.30M | 5.31M | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.18M | -0.84M | -0.30M | | -0.29M | -0.71M | -3.42M | -4.17M | 7.69M | -0.83M | -4.33M | -12.38M | -9.67M | -2.80M | -2.11M | -2.90M | -2.75M | -2.47M | -2.15M | -2.66M | -2.26M | -2.18M | -2.36M | -3.70M | -3.84M | -3.46M | -1.92M | -2.08M | -2.49M | -3.01M | -4.93M | -7.37M | -5.10M | -6.37M | -6.19M | -6.02M | -1.78M | -10.90M | -3.72M | -3.22M | -3.06M | -3.26M | -3.36M | -4.59M | -4.34M | -4.38M | -5.17M |
|
Consolidated Net Income
|
-0.18M | -0.84M | -0.30M | | -0.29M | -0.71M | -3.42M | -4.17M | 7.69M | -0.83M | -4.33M | -12.38M | -9.67M | -2.80M | -2.11M | -2.90M | -2.75M | -2.47M | -2.15M | -2.66M | -2.26M | -2.18M | -2.36M | -3.70M | -3.84M | -3.46M | -1.92M | -2.08M | -2.49M | -0.12M | -0.27M | -0.52M | -0.20M | -0.21M | -0.14M | -0.00M | -0.00M | 0.22M | -0.00M | -3.22M | -3.06M | -3.26M | -3.36M | -4.59M | -4.34M | -4.38M | -5.17M |
|
Income towards Parent Company
|
-0.18M | -0.84M | -0.30M | | -0.29M | -0.71M | -3.42M | -4.17M | 7.69M | -0.83M | -4.33M | -12.38M | -9.67M | -2.80M | -2.11M | -2.90M | -2.75M | -2.47M | -2.15M | -2.66M | -2.26M | -2.18M | -2.36M | -3.70M | -3.84M | -3.46M | -1.92M | -2.08M | -2.49M | -0.12M | -0.27M | -0.52M | -0.20M | -0.21M | -0.14M | -0.00M | -0.00M | 0.22M | -0.00M | -3.22M | -3.06M | -3.26M | -3.36M | -4.59M | -4.34M | -4.38M | -5.17M |
|
Net Income towards Common Stockholders
|
-0.18M | -0.84M | -0.30M | | -0.29M | -0.71M | -0.71M | -4.17M | 7.69M | -18.55M | -1.95M | -12.38M | -9.67M | -2.80M | -2.11M | -2.90M | -2.75M | -2.47M | -2.15M | -2.66M | -2.26M | -2.18M | -2.36M | -3.70M | -3.84M | -3.46M | -1.92M | -2.08M | -2.49M | -0.12M | -0.27M | -0.52M | -0.20M | -0.21M | -0.14M | -0.00M | -0.00M | 5.20M | -0.00M | -3.22M | -3.06M | -3.26M | -3.36M | -4.59M | -4.34M | -4.38M | -5.17M |
|
EPS (Basic)
|
| | | | | | -0.03 | -0.20 | 0.04 | -18.69 | -0.02 | -0.06 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -1.08 | -1.34 | -1.13 | -1.09 | -1.09 | -0.01 | -0.01 | -0.20 | -0.11 | -0.11 | -0.13 | -0.15 | -0.24 | -0.31 | -0.22 | -2.06 | -2.00 | -1.92 | -0.56 | -2.16 | -0.47 | -0.14 | -0.32 | -0.34 | -0.31 | -0.43 | -0.40 | -0.33 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.00 | 0.00 | | -0.02 | -0.07 | -0.02 | | -0.03 | -0.01 | -0.01 | -0.01 | | -0.01 | 0.00 | -0.01 | | | | | | | | | | -0.12 | -0.22 | -0.28 | -0.22 | -2.06 | -2.00 | -1.92 | -0.56 | -2.16 | -0.47 | -0.14 | -0.32 | -0.34 | -0.31 | -0.43 | -0.40 | -0.33 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | 0.99M | 1.42M | 0.99M | 0.99M | 0.99M | 1.42M | 1.43M | 1.43M | 1.52M | 1.68M | 1.72M | 1.99M | 1.99M | 2.00M | 2.00M | 2.16M | 2.16M | 2.16M | 2.18M | 2.28M | 2.30M | 2.47M | 2.52M | 2.87M | 2.90M | 2.93M | 3.08M | 3.10M | 3.13M | 3.13M | 3.23M | 7.87M | 7.87M | 9.45M | 9.45M | 10.92M | 10.92M | 10.92M | 13.44M | 13.44M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 163.72M | 166.05M | | 270.71M | 275.75M | 289.86M | | 295.60M | 344.14M | 344.66M | 338.49M | | 407.49M | 430.65M | 429.85M | | | | | | | | | | | 22.09M | 21.33M | 23.56M | 3.08M | 3.10M | 3.07M | 3.18M | 5.05M | 7.87M | 6.15M | 9.45M | 9.50M | 10.92M | 10.20M | 10.92M | 13.22M | 13.44M |
|
EBITDA
|
-0.18M | -0.84M | -0.29M | | -0.30M | -0.71M | -3.42M | -7.94M | -4.31M | -4.21M | -4.35M | -3.12M | -4.94M | -2.49M | -1.87M | -2.63M | -2.49M | -2.28M | -1.91M | -2.58M | -2.15M | -2.06M | -2.25M | -3.54M | -2.66M | -2.79M | -1.70M | -1.81M | -2.17M | -3.22M | -5.38M | -6.44M | -5.05M | -5.90M | -5.72M | -5.58M | -0.98M | -2.76M | -3.73M | -3.28M | -3.15M | -3.32M | -3.51M | -4.69M | -4.38M | -4.47M | -5.23M |
|
Interest Expenses
|
| | | | | | 0.00M | | 0.93M | 1.35M | 0.85M | 0.50M | 0.60M | 0.29M | 0.23M | 0.21M | 0.24M | 0.25M | 0.22M | 0.05M | 0.09M | 0.09M | 0.11M | 0.08M | 0.18M | 0.31M | 0.21M | 0.27M | 0.30M | 0.25M | 0.03M | 0.01M | 364.00 | 0.46M | 0.44M | 0.43M | 0.22M | 0.28M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 171.00 | 0.00M |
|
Shares Outstanding
|
| | | | | | | | | | | | 0.50M | | | 2.00M | | | | | | | | 17.27M | 17.42M | 18.22M | 18.27M | 19.64M | 20.12M | 21.36M | 23.20M | 2.93M | 3.10M | 3.11M | 0.01M | 0.00M | 3.25M | 7.87M | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05 | | | | 0.11 | | | | | 0.01 | | | | | | | |