|
Revenue
|
0.27M | 0.09M | 0.01M | 0.03M | 0.02M | 0.02M | 0.05M | 3.07M | 1.10M | 3.09M | 4.13M | 3.45M | 3.09M | 3.58M | 3.25M | 3.03M | 2.49M | 2.58M | 2.84M | 2.38M | 2.57M | 2.55M | 2.27M | 2.38M | 1.97M | 2.63M | 2.52M | 2.14M | 2.26M | 2.54M |
|
Cost of Revenue
|
0.01M | 0.07M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 2.41M | 0.94M | 2.57M | 3.74M | 2.87M | 2.62M | 2.87M | 2.77M | 2.67M | 2.22M | 2.28M | 2.50M | 2.01M | 2.23M | 2.20M | 2.01M | 2.02M | 1.69M | 2.30M | 2.21M | 1.79M | 1.89M | 2.17M |
|
Gross Profit
|
-0.01M | 0.02M | -0.01M | 0.01M | 0.00M | 0.01M | 0.03M | 0.66M | 0.16M | 0.52M | 0.38M | 0.58M | 0.47M | 0.71M | 0.48M | 0.36M | 0.26M | 0.30M | 0.34M | 0.37M | 0.34M | 0.35M | 0.27M | 0.37M | 0.29M | 0.33M | 0.31M | 0.34M | 0.37M | 0.38M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Selling, General & Administrative
|
-0.04M | -0.08M | -0.06M | -0.08M | 0.08M | 0.06M | 0.14M | 0.33M | 0.22M | 0.29M | 0.49M | 0.30M | 0.38M | 0.38M | 0.18M | 0.37M | 0.45M | 0.42M | 0.49M | 0.54M | 0.81M | 3.08M | -1.98M | 0.32M | 0.56M | 0.79M | 0.31M | 0.39M | 0.52M | 0.45M |
|
Restructuring Costs
|
| | | | | | | 0.33M | 0.22M | 0.29M | 0.49M | 0.30M | 0.38M | 0.41M | 0.18M | 0.37M | 0.45M | 0.42M | 0.49M | 0.54M | 0.81M | 3.08M | -1.98M | 0.32M | 0.56M | 0.79M | 0.31M | 0.39M | 0.52M | 0.45M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | -1.29M | -0.37M | 0.53M | -9.10M | -1.85M | 0.14M | 0.28M |
|
Operating Expenses
|
-0.04M | -0.08M | -0.06M | -0.08M | 0.08M | 0.06M | 0.14M | 0.66M | 0.43M | 0.59M | 0.99M | 0.61M | 0.76M | 0.80M | 0.37M | 0.74M | 0.91M | 0.84M | 0.98M | 1.07M | 1.61M | 6.16M | -3.97M | -0.65M | 0.76M | 2.13M | -8.47M | -1.05M | 1.19M | 1.19M |
|
Operating Income
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.05M | -0.10M | 1.07M | -0.03M | 0.24M | -0.00M | 0.34M | 0.14M | 0.37M | 0.20M | 0.03M | -0.14M | -0.07M | -0.12M | -0.05M | -0.27M | -2.53M | 0.26M | -0.08M | 0.26M | -1.34M | -0.42M | -0.62M | -0.61M | -0.70M |
|
EBIT
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.05M | -0.10M | 1.07M | -0.03M | 0.24M | -0.00M | 0.34M | 0.14M | 0.37M | 0.20M | 0.03M | -0.14M | -0.07M | -0.12M | -0.05M | -0.27M | -2.53M | 0.26M | -0.08M | 0.26M | -1.34M | -0.42M | -0.62M | -0.61M | -0.70M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.05M | 0.04M | 0.03M | 0.02M | 0.03M | 0.02M |
|
Other Non Operating Income
|
| | | 0.02M | -0.02M | -0.01M | 0.02M | -0.29M | 0.04M | 0.25M | 0.15M | -0.21M | -0.01M | -0.06M | 0.04M | -0.07M | | | | | | | | 0.20M | 0.73M | 0.47M | 0.67M | 0.09M | 0.21M | 0.11M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.73M | 0.47M | 0.67M | 0.09M | 0.21M | 0.11M |
|
EBT
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.05M | -0.10M | 1.07M | -0.04M | 0.23M | -0.01M | 0.34M | 0.14M | 0.37M | 0.20M | 0.03M | -0.14M | -0.07M | -0.13M | -0.05M | -0.28M | -2.53M | 0.25M | -0.08M | 0.25M | -1.34M | -0.42M | -0.62M | -0.62M | -0.71M |
|
Tax Provisions
|
| | 373.00 | -0.00M | 0.00M | 0.03M | -909.00 | 860.00 | 487.00 | -492.00 | 0.17M | | 0.11M | 0.08M | -0.47M | 0.01M | -0.00M | 0.01M | -0.08M | -0.02M | 0.02M | 0.08M | -0.10M | -0.02M | 0.06M | 0.00M | -0.08M | | | |
|
Profit After Tax
|
0.27M | -0.09M | -0.06M | -0.06M | -0.07M | -0.02M | -0.09M | 1.07M | -0.04M | 0.23M | -0.17M | 0.34M | 0.03M | 0.30M | 0.09M | 0.02M | -0.14M | -0.08M | -0.16M | -0.07M | -0.26M | -2.61M | 0.31M | -0.10M | 0.20M | -1.35M | -0.35M | -0.62M | -0.62M | -0.71M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.09M | 0.07M | -0.17M | 0.00M | 0.02M | |
|
Income from Continuing Operations
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.08M | -0.10M | 1.07M | -0.04M | 0.24M | -0.18M | 0.34M | 0.03M | 0.30M | 0.67M | 0.02M | -0.14M | -0.08M | -0.05M | -0.04M | -0.29M | -2.61M | 0.35M | -0.06M | 0.20M | -1.35M | -0.34M | -0.62M | -0.62M | -0.71M |
|
Consolidated Net Income
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.08M | -0.10M | 1.07M | -0.04M | 0.24M | -0.18M | 0.34M | 0.03M | 0.30M | 0.67M | 0.02M | -0.14M | -0.08M | -0.05M | -0.04M | -0.29M | -2.61M | 0.35M | -0.06M | 0.20M | -1.35M | -0.34M | -0.62M | -0.62M | -0.71M |
|
Income towards Parent Company
|
0.02M | -0.06M | -0.06M | -0.06M | -0.07M | -0.08M | -0.10M | 1.07M | -0.04M | 0.24M | -0.18M | 0.34M | 0.03M | 0.30M | 0.67M | 0.02M | -0.14M | -0.08M | -0.05M | -0.04M | -0.29M | -2.61M | 0.35M | -0.06M | 0.20M | -1.35M | -0.34M | -0.62M | -0.62M | -0.71M |
|
Net Income towards Common Stockholders
|
0.01 | -0.06M | -0.06M | | -0.07M | -0.08M | -0.10M | 1.07M | -0.04M | 0.24M | -0.18M | 0.34M | 0.03M | 0.30M | 0.67M | 0.02M | -0.14M | -0.08M | -0.05M | -0.04M | -0.29M | -2.61M | 0.35M | -0.10M | 0.20M | -1.35M | -0.35M | -0.62M | -0.62M | -0.71M |
|
EPS (Basic)
|
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 | -0.01 | 0.00 | 0.00 | -0.02 | -0.16 | 0.02 | -0.01 | 0.01 | -0.07 | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | 0.02 | -0.01 | 0.11 | -0.75 | -0.02 | -0.04 | -0.34 | -0.40 |
|
Shares Outstanding (Weighted Average)
|
50.99M | 67.38M | 66.34M | 74.66M | 74.66M | 80.28M | 86.37M | 102.73M | 102.73M | 102.73M | 102.92M | 171.22M | 171.22M | 171.22M | 171.22M | 171.22M | 172.98M | 14.48M | 14.41M | 14.48M | 14.48M | 16.77M | 15.88M | 17.67M | 17.67M | 17.97M | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | 15.88M | 17.67M | 1.77M | 1.80M | 17.82M | 17.97M | 1.80M | 1.80M |
|
EBITDA
|
0.27M | -0.08M | -0.10M | -0.04M | -0.09M | -0.03M | -0.07M | 0.77M | 0.01M | 0.48M | -0.02M | 0.13M | 0.02M | 0.24M | 0.13M | -0.05M | -0.46M | -0.40M | 0.24M | -0.11M | -0.59M | -2.63M | 0.43M | -0.31M | 0.20M | -0.30M | -1.07M | -0.55M | -0.25M | -0.71M |
|
Interest Expenses
|
| | | | | | | | | | | | 0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M |
|
Tax Rate
|
| | -0.59% | 2.10% | -1.70% | -56.07% | 0.95% | 0.08% | -1.38% | -0.21% | -2,259.10% | | 79.30% | 20.29% | -240.89% | 45.59% | 1.16% | -15.03% | 58.93% | 30.13% | -5.81% | -3.02% | -38.63% | 23.98% | 21.82% | -0.12% | 19.12% | | | |