|
Revenue
|
0.07M | 0.07M | 0.07M | 0.94M | 0.38M | -0.01M | 0.08M | 0.05M | 0.05M | 0.13M | 0.02M | 0.04M | 478.37 | 0.00M | 143.58 | 0.00M | 0.01M | | | 101.90 | 0.73M | 0.09M | | 0.68M | 0.35M | 0.49M | 0.33M | | | 0.42M | 0.44M | 0.12M | 0.02M | -0.37M | 0.00M | 0.07M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.06M | 0.03M | 0.03M | 0.14M | 0.44M | 0.72M | 0.47M | 0.41M | 0.71M | 0.99M | 0.83M | 0.76M | 0.88M | 1.02M | 0.30M | 0.02M | 0.03M |
|
Cost of Revenue
|
0.06M | 0.06M | 0.06M | 0.69M | 0.28M | 0.16M | 0.07M | 0.04M | 0.04M | 0.11M | 0.03M | 0.03M | 0.00M | | | | | | | | | 0.04M | | 0.20M | 0.07M | 0.17M | 0.10M | | | 0.04M | 0.05M | 0.04M | 0.07M | 0.06M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.02M | 0.03M | 0.09M | 0.27M | 0.60M | 0.31M | 0.24M | 0.52M | 0.63M | 0.47M | 0.49M | 0.56M | 0.59M | 0.06M | 0.06M | 0.07M |
|
Gross Profit
|
0.01M | 0.01M | 0.01M | 0.25M | 0.10M | -0.16M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | -0.00M | | | | | | | | | 0.04M | | 0.15M | 0.04M | 0.14M | -0.09M | | | 0.06M | 0.07M | 0.09M | -0.07M | -0.09M | 0.00M | 0.01M | 0.01M | 940.81 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -811.90 | 0.02M | 0.01M | 0.01M | 0.04M | 0.17M | 0.12M | 0.16M | 0.17M | 0.20M | 0.37M | 0.36M | 0.27M | 0.32M | 0.42M | 0.24M | -0.03M | -0.04M |
|
Research & Development
|
0.04M | 0.03M | 0.02M | 0.03M | 0.05M | 0.11M | 0.03M | 0.03M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.07M | 0.02M | | 0.03M | 0.03M | 0.03M | 0.05M | | | 0.06M | 732.04 | 0.06M | 0.05M | 0.03M | | | 74.25 | | | 0.00M | | | 380.04 | 696.38 | 92.15 | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.04M | 0.02M | 645.09 | 0.04M | 0.03M | 0.02M | 0.01M |
|
Share-based Compensation (IS)
|
| | | | | | | | | | | | | | | | | | | -0.21M | -0.31M | -0.27M | | -0.38M | -0.04M | -0.08M | 1.19M | | | -0.04M | 0.50M | 0.08M | 0.01M | 0.03M | 0.02M | 0.02M | | 0.02M | | | 0.01M | 0.09M | 0.31M | 0.02M | 0.06M | 0.01M | 0.02M | 0.01M | 0.04M | 0.18M | 0.07M | 0.13M | 0.23M | 0.10M | 0.02M | 0.00M | 0.25M | 0.12M | 0.04M | 0.09M | 0.04M |
|
Selling, General & Administrative
|
0.21M | 0.39M | 0.64M | 0.58M | 1.77M | 1.09M | 0.34M | 0.33M | 0.28M | 1.00M | 0.20M | 0.07M | 0.05M | | | | | | | 0.14M | 0.19M | 0.16M | | 0.15M | 0.15M | 0.13M | -0.04M | | | 0.26M | 0.43M | 66.77 | 0.05M | 0.10M | 0.06M | 0.06M | 0.04M | -0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.06M | 0.06M | 0.04M | 0.06M | 0.08M | 0.06M | 0.05M | 0.10M | 0.07M | 0.06M | 0.01M | 0.09M | 0.08M | 0.09M |
|
Restructuring Costs
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 948.64 | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | 0.00M | | 0.00M | | 0.01M | | 63.90 | 172.91 | 285.88 | 178.13 | 166.79 | 161.68 | 0.00M | 169.99 |
|
Other Operating Expenses
|
| | | | | | | | | 0.95M | -0.04M | -0.02M | -0.01M | 0.17M | 0.02M | 0.03M | 0.03M | 0.12M | 0.32M | -0.03M | 0.29M | 0.27M | 0.50M | 0.10M | | 0.14M | 1.07M | | | 0.14M | 0.58M | 0.59M | 0.44M | -0.01M | | 0.25M | -0.24M | | | | | | | | | | | 0.12M | 0.23M | 0.25M | | 0.29M | 0.34M | 0.26M | | | | | | | |
|
Operating Expenses
|
0.26M | 0.44M | 0.68M | 0.64M | 1.85M | 1.23M | 0.38M | 0.39M | 0.32M | 1.99M | 0.20M | 0.07M | 0.05M | 0.18M | 0.03M | 0.03M | 0.03M | 0.14M | 0.36M | 0.16M | 0.57M | 0.47M | 0.50M | 0.29M | 0.18M | 0.30M | 1.09M | | | 0.46M | 1.01M | 0.65M | 0.55M | 0.11M | 0.06M | 0.31M | 0.31M | 0.15M | 0.03M | 0.02M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.03M | 0.21M | 0.31M | 0.30M | 0.08M | 0.38M | 0.41M | 0.32M | 0.15M | 0.10M | 0.06M | 0.05M | 0.13M | 0.10M | 0.11M |
|
Operating Income
|
-0.19M | -0.43M | -0.67M | -0.39M | -1.75M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.18M | -0.06M | -0.05M | -0.42M | -0.03M | -0.03M | -0.03M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.15M | -0.16M | -1.18M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.30M | -0.30M | -0.14M | -0.02M | -0.02M | -0.01M | -0.02M | -0.04M | -0.04M | -0.03M | -0.05M | -0.03M | -0.16M | -0.14M | -0.18M | 0.08M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.28M |
|
EBIT
|
-0.19M | -0.43M | -0.67M | -0.39M | -1.75M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.18M | -0.06M | -0.05M | -0.42M | -0.03M | -0.03M | -0.03M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.15M | -0.16M | -1.18M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.30M | -0.30M | -0.14M | -0.02M | -0.02M | -0.01M | -0.02M | -0.04M | -0.04M | -0.03M | -0.05M | -0.03M | -0.16M | -0.14M | -0.18M | 0.08M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.28M |
|
Interest & Investment Income
|
0.02M | 0.02M | 0.04M | 0.01M | 0.02M | 312.37 | | | | | | | | | | | | | | | | | | | | | | | | | 137.75 | | | | | | | | | | | | | 76.47 | | 386.35 | 135.00 | 0.00M | 0.00M | 0.00M | 0.00M | 82.63 | 6.71 | 658.14 | 6.68 | 134.53 | 6.60 | 739.47 | 558.93 | 0.00M | 0.00M |
|
Other Non Operating Income
|
| | | | | | 0.03M | | | -0.01M | | | | | | | | 2.76 | 0.00M | | -0.38M | | | | | | | | | | | 423.24 | 0.01M | -0.01M | | -0.02M | 0.02M | -0.00M | | 0.00M | 63.04 | -0.01M | -592.57 | 256.26 | 602.96 | -378.42 | 78.95 | | 555.89 | -388.24 | -366.15 | -145.17 | -425.93 | -0.00M | -0.01M | -164.51 | -0.00M | 0.00M | -0.00M | 0.00M | -756.97 |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.18M | -0.40M | -0.63M | -0.38M | -1.73M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.19M | -0.07M | -0.16M | -0.33M | -0.03M | -0.03M | -0.02M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.00M | 0.12M | -1.32M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.30M | -0.30M | -0.14M | -486.32 | 0.01M | 0.02M | -0.07M | -0.01M | -0.04M | -0.03M | -0.11M | -0.15M | -0.16M | -0.14M | -0.17M | -0.14M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.27M |
|
Profit After Tax
|
-0.18M | -0.36M | -0.59M | -0.38M | -1.73M | -1.39M | -0.32M | -0.39M | -0.31M | 1.94M | -0.19M | -0.07M | -0.16M | -0.33M | -0.03M | -0.03M | -0.02M | -0.14M | -0.36M | -0.37M | -0.95M | -0.42M | | -0.52M | -0.46M | -0.24M | -0.75M | -0.55M | -0.31M | -0.48M | -0.94M | -0.62M | -0.52M | -1.49M | -0.44M | -0.40M | -0.52M | -0.35M | -0.17M | -0.14M | -0.16M | -0.41M | -0.57M | -0.28M | -0.35M | -0.17M | -0.15M | 0.16M | 0.14M | -1.03M | -0.14M | 0.21M | -0.21M | 0.04M | 0.13M | 0.04M | -0.13M | -0.51M | -0.05M | -0.33M | -0.28M |
|
Income from Continuing Operations
|
-0.18M | -0.40M | -0.63M | -0.38M | -1.73M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.19M | -0.07M | -0.16M | -0.33M | -0.03M | -0.03M | -0.02M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.00M | 0.12M | -1.32M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.30M | -0.30M | -0.14M | -486.32 | 0.01M | 0.02M | -0.07M | -0.01M | -0.04M | -0.03M | -0.11M | -0.15M | -0.16M | -0.14M | -0.17M | -0.14M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.27M |
|
Consolidated Net Income
|
-0.18M | -0.40M | -0.63M | -0.38M | -1.73M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.19M | -0.07M | -0.16M | -0.33M | -0.03M | -0.03M | -0.02M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.00M | 0.12M | -1.32M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.04M | -0.01M | -0.02M | -486.32 | 0.01M | 0.02M | -0.07M | -0.01M | -0.04M | -0.03M | -0.11M | -0.15M | -0.16M | -0.14M | -0.17M | -0.14M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.27M |
|
Income towards Parent Company
|
-0.18M | -0.40M | -0.63M | -0.38M | -1.73M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.19M | -0.07M | -0.16M | -0.33M | -0.03M | -0.03M | -0.02M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.00M | 0.12M | -1.32M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.04M | -0.01M | -0.02M | -486.32 | 0.01M | 0.02M | -0.07M | -0.01M | -0.04M | -0.03M | -0.11M | -0.15M | -0.16M | -0.14M | -0.17M | -0.14M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.27M |
|
Net Income towards Common Stockholders
|
-0.18M | -0.40M | -0.63M | -0.38M | -1.73M | -1.39M | -0.37M | -0.39M | -0.31M | 1.94M | -0.19M | -0.07M | -0.16M | -0.33M | -0.03M | -0.03M | -0.02M | -0.14M | -0.36M | -0.37M | | -0.43M | | -0.14M | -0.00M | 0.12M | -1.32M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.04M | -0.01M | -0.02M | -486.32 | 0.01M | 0.02M | -0.07M | -0.01M | -0.04M | -0.03M | -0.11M | -0.15M | -0.16M | -0.14M | -0.17M | -0.14M | -0.21M | -0.21M | 0.05M | 0.12M | 0.04M | -0.13M | 0.07M | -0.05M | -0.34M | -0.27M |
|
EPS (Basic)
|
0.00 | -0.02M | -0.07M | -0.01 | -0.03 | -0.02M | -0.04M | -0.01 | -0.05 | 0.06M | -0.03 | -0.01 | -0.03 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | | -0.01 | | 0.00 | 0.00 | 0.01 | -0.12 | | | -0.02 | -0.07 | -0.02 | -0.03 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| -0.02M | -0.07M | | | -0.02M | -0.04M | | | 0.06M | | | -0.02M | -0.01M | -220.03 | -462.31 | -411.48 | -0.02M | | | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
39.98M | 17.12 | 9.11 | 49.16M | 53.91M | 68.12 | 9.62 | 59.99M | 6.49M | 31.00 | 6.50M | 6.25M | 6.39M | 6.39M | 7.29M | 9.91M | 13.62M | 32.02M | 31.87M | 37.52M | 9.61M | 42.40M | 10.46M | 42.35M | 46.46M | 11.51M | 11.18M | | | 16.13M | 14.48M | 24.08M | 24.53M | 25.66M | 31.33M | 34.10M | 37.33M | 35.82M | 40.46M | 41.80M | 47.15M | 46.37M | 65.66M | 76.32M | 76.31M | 73.47M | 77.09M | 76.63M | 74.91M | 72.09M | 73.45M | 74.17M | 74.33M | 73.13M | 74.02M | 73.02M | 73.60M | 71.81M | 70.59M | 73.10M | 73.58M |
|
Shares Outstanding (Diluted Average)
|
| 17.12 | 9.11 | | | 68.12 | 9.62 | | | 31.00 | | | 9.99 | 49.54 | 120.49 | 70.64 | 59.58 | 9.20 | | | | 7.66 | | | | | | | | | | | | | | | | | | | | | | | | | | 76.63M | 74.91M | 72.09M | | 74.17M | 74.33M | 73.13M | | 77.21M | 76.74M | 71.81M | | 73.10M | 73.58M |
|
EBITDA
|
-0.18M | -0.43M | -0.59M | 0.62M | 1.65M | 3.89M | -0.32M | 0.32M | -0.27M | -1.94M | 0.19M | 0.07M | -0.05M | -0.30M | 0.88M | -0.03M | -0.05M | -0.14M | -0.36M | -0.37M | | 0.42M | | -0.14M | -0.15M | -0.16M | -1.18M | | | -0.40M | -0.94M | -0.56M | -0.63M | -0.20M | -0.06M | -0.30M | -0.30M | -0.14M | -0.02M | -0.02M | -0.01M | -0.02M | -0.04M | -0.04M | -0.03M | -0.05M | -0.03M | -0.16M | -0.14M | -0.18M | 0.08M | -0.21M | -0.21M | 0.04M | 0.13M | 0.04M | -0.13M | -0.51M | -0.05M | -0.33M | -0.28M |
|
Interest Expenses
|
| | | | | | | | | | 0.00M | 0.00M | 0.11M | -0.09M | | | -0.01M | | | | -0.73M | | | | -0.14M | -0.29M | 0.14M | | | | | | | 336.38 | | | | | -0.02M | -0.03M | -0.03M | 0.05M | -0.03M | | | 0.06M | | | | | | | | | | | | | | | |