|
Revenue
|
0.17M | 0.09M | 0.32M | 0.14M | 0.23M | 0.28M | 0.52M | 0.52M | 0.53M | 0.29M | 0.32M | 0.34M | 0.64M | 0.73M | 0.60M | 0.64M | 0.84M | 0.65M | 1.24M | 1.52M | 2.27M | 3.98M | 1.32M | 0.57M | 0.65M | 1.64M | 0.90M | 0.91M | 1.80M | 1.15M | 0.65M | 1.04M | 1.02M | 1.20M | 0.88M | 0.78M | 2.05M | 1.67M | 0.63M | 0.55M | 0.43M | 0.31M | 1.62M | 2.67M | 1.70M | 3.04M | 4.17M | 6.15M | 4.30M | 3.56M | 5.26M | 4.41M | 2.92M | 0.78M | 0.89M | 0.93M | 0.47M | 0.49M | 0.87M | 0.98M | 0.30M | 0.20M | 0.57M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | 0.13M | 0.26M | 0.18M | 0.25M | 0.18M | 0.43M | 0.27M | 0.30M | 0.23M | 0.27M | 0.33M | 0.37M | 0.25M | 0.25M | 0.15M | 0.13M | 0.27M | 0.32M | 0.23M | 0.18M | 0.15M | 0.15M | 0.52M | 0.94M | 1.12M | 1.97M | 3.06M | 3.66M | 3.26M | 3.14M | 2.89M | 2.60M | 1.65M | 0.70M | 0.66M | 0.63M | 0.23M | 0.29M | 0.26M | 0.61M | 0.30M | 0.37M | 0.25M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | 2.14M | 3.73M | 1.14M | 0.32M | 0.47M | 1.20M | 0.63M | 0.61M | 1.57M | 0.87M | 0.32M | 0.67M | 0.76M | 0.94M | 0.73M | 0.65M | 1.78M | 1.35M | 0.40M | 0.37M | 0.28M | 0.16M | 1.10M | 1.73M | 0.58M | 1.07M | 1.11M | 2.49M | 1.04M | 0.42M | 2.38M | 1.81M | 1.27M | 0.08M | 0.23M | 0.30M | 0.24M | 0.20M | 0.61M | 0.37M | 0.01M | -0.17M | 0.32M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 0.02M | 0.02M | 0.04M | 0.07M | 0.08M | 0.08M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.02M | 0.03M | 0.02M | 0.09M | 0.05M | 0.11M | 0.08M | 0.10M | 0.10M | 0.16M | 0.15M | 0.18M | 0.18M | 0.18M | 0.46M | 0.36M | 0.27M | 0.22M | 0.28M | 0.37M | 0.47M | 0.99M | 0.67M | 1.07M | 1.15M | 0.84M | 0.52M | 0.64M | 0.60M | 0.52M | 0.74M | 0.67M | 0.63M | 0.72M | 0.71M | 0.65M | 0.72M | 0.89M | 0.56M | 0.70M | 0.81M | 1.24M | 0.76M | 0.96M | 1.14M | 1.30M | 1.08M | 1.07M | 0.86M | 0.91M | 0.97M | 0.99M | 0.84M | 0.94M | 0.94M | 0.91M | 0.91M | 0.83M | 1.02M | 0.85M | 0.77M | 3.38M | 0.46M |
|
Selling, General & Administrative
|
2.53M | 1.83M | 1.33M | 1.62M | 1.58M | 3.86M | 2.15M | 1.82M | 1.75M | 1.89M | 2.52M | 2.75M | 3.24M | 2.68M | 3.85M | 3.30M | 2.95M | 3.16M | 4.67M | 2.90M | 3.22M | 3.09M | 3.17M | 2.52M | 2.58M | 2.62M | 3.90M | 3.23M | 3.40M | 2.79M | 2.59M | 2.00M | 2.88M | 3.57M | 3.08M | 2.53M | 2.41M | 2.26M | 2.37M | 2.29M | 2.59M | 2.78M | 3.31M | 3.09M | 2.88M | 3.50M | 4.74M | 3.57M | 3.03M | 3.76M | 2.63M | 3.52M | 3.29M | 3.31M | 3.08M | 3.00M | 2.64M | 2.61M | 2.57M | 2.98M | 2.93M | 2.44M | 13.35M |
|
Other Operating Expenses
|
0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.01M | | | 0.02M | 0.14M | 0.02M | 0.02M | 0.02M | 0.02M | 0.11M | 0.12M | 0.12M | 0.14M | 0.22M | 0.17M | 0.17M | 0.15M | 0.16M | 0.16M | 0.16M | 0.40M | 0.16M | 0.15M | 0.12M | 0.12M | 0.14M | 0.10M | 0.09M | 0.07M | 0.08M | 0.07M | 0.06M | 0.08M | | | | 0.82M | | | | | | | | | | | | | | | | | 5.22M |
|
Operating Expenses
|
2.64M | 1.95M | 1.44M | 1.80M | 1.72M | 4.06M | 2.33M | 2.02M | 1.96M | 2.06M | 2.69M | 2.95M | 3.49M | 3.08M | 4.41M | 3.76M | 3.33M | 3.49M | 5.06M | 3.40M | 3.81M | 4.21M | 4.06M | 3.77M | 3.89M | 3.61M | 4.58M | 4.03M | 4.17M | 3.72M | 3.49M | 2.81M | 3.63M | 4.41M | 3.93M | 3.28M | 3.21M | 3.22M | 3.01M | 3.06M | 3.47M | 4.11M | 4.07M | 4.05M | 4.03M | 5.62M | 5.82M | 4.64M | 3.90M | 4.67M | 3.60M | 4.51M | 4.13M | 4.25M | 4.02M | 3.91M | 3.55M | 3.44M | 3.58M | 3.83M | 3.70M | 5.83M | 19.02M |
|
Operating Income
|
-2.47M | -1.86M | -1.12M | -1.66M | -1.49M | -3.78M | -1.81M | -1.50M | -1.43M | -1.77M | -2.37M | -2.61M | -2.84M | -2.35M | -3.81M | -3.13M | -2.49M | -2.84M | -3.82M | -1.88M | -1.67M | -0.49M | -2.92M | -3.45M | -3.42M | -2.41M | -3.95M | -3.42M | -2.60M | -2.84M | -3.17M | -2.14M | -2.87M | -3.47M | -3.20M | -2.63M | -1.43M | -1.86M | -2.61M | -2.68M | -3.19M | -4.05M | -2.97M | -2.32M | -3.44M | -4.55M | -4.71M | -2.15M | -2.86M | -4.25M | -1.22M | -2.70M | -2.86M | -4.17M | -3.79M | -3.62M | -3.31M | -3.24M | -2.98M | -3.46M | -3.69M | -6.00M | -18.71M |
|
EBIT
|
-2.47M | -1.86M | -1.12M | -1.66M | -1.49M | -3.78M | -1.81M | -1.50M | -1.43M | -1.77M | -2.37M | -2.61M | -2.84M | -2.35M | -3.81M | -3.13M | -2.49M | -2.84M | -3.82M | -1.88M | -1.67M | -0.49M | -2.92M | -3.45M | -3.42M | -2.41M | -3.95M | -3.42M | -2.60M | -2.84M | -3.17M | -2.14M | -2.87M | -3.47M | -3.20M | -2.63M | -1.43M | -1.86M | -2.61M | -2.68M | -3.19M | -4.05M | -2.97M | -2.32M | -3.44M | -4.55M | -4.71M | -2.15M | -2.86M | -4.25M | -1.22M | -2.70M | -2.86M | -4.17M | -3.79M | -3.62M | -3.31M | -3.24M | -2.98M | -3.46M | -3.69M | -6.00M | -18.71M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 228.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | 0.03M | 0.02M | 0.03M | 0.09M | 0.07M | 0.06M | 0.04M | 0.02M | 0.01M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | 0.16M | -0.08M | 0.05M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.02M | 0.05M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -267.00 | -0.01M | -0.02M | -0.01M | -1.23M | -0.02M | -0.24M | -0.07M | -0.04M | -1.77M | -0.05M | -0.01M | | -0.01M | -0.00M | -0.03M | -0.00M | 0.01M | 3.25M | -0.00M | -0.01M | -0.01M | 0.00M | -103.00 | 183.00 | -0.02M | -0.00M | -531.00 | -0.08M | 0.09M |
|
Non Operating Income
|
| | | | | | | | | | | | | | 0.16M | -0.08M | 0.05M | -0.01M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.02M | 0.05M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -267.00 | -0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.24M | -0.07M | -0.04M | -0.05M | -0.05M | -0.01M | 0.04M | -0.01M | -0.00M | -0.03M | -0.00M | 0.01M | 661.00 | -0.00M | -0.01M | -0.01M | 0.00M | -103.00 | 183.00 | -0.02M | -0.00M | -531.00 | -0.08M | 0.09M |
|
EBT
|
-2.60M | -2.12M | -1.34M | -2.60M | -2.15M | -4.42M | -2.41M | -1.54M | -1.43M | -1.77M | -8.70M | -3.13M | -2.14M | -3.72M | -6.29M | -2.75M | -1.92M | -2.11M | -7.83M | -1.89M | -1.67M | -0.50M | -2.93M | -3.47M | -3.37M | -2.42M | -3.96M | -3.43M | -2.61M | -2.85M | -3.18M | -2.15M | -2.89M | -3.48M | -3.23M | -2.69M | -1.48M | -1.22M | -2.66M | -2.95M | -3.29M | -4.13M | -4.81M | -1.52M | -3.45M | -4.51M | -4.72M | -1.76M | -1.12M | -0.66M | -3.84M | 0.55M | -3.11M | -3.62M | -1.13M | -4.49M | 1.88M | -3.29M | -2.69M | -3.34M | -3.65M | -6.05M | -18.61M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.43M | | | | -1.66M | | | | | | | | -1.42M | | | | -2.78M | | | | -3.25M | | | | | | | | | |
|
Profit After Tax
|
-2.60M | -2.12M | -1.34M | -2.60M | -2.15M | -4.42M | -2.41M | -1.54M | -1.43M | -1.77M | -8.70M | -3.13M | -2.14M | -3.72M | -6.29M | -2.75M | -1.92M | -2.11M | -7.83M | -1.89M | -1.67M | -0.50M | -2.93M | -3.47M | -3.37M | -2.42M | -3.96M | -3.43M | -2.61M | -2.85M | -3.18M | -2.15M | -2.89M | -3.48M | -3.23M | -2.69M | -1.48M | -1.23M | -2.66M | -2.95M | -3.29M | -4.12M | -4.81M | -1.52M | -3.45M | -4.51M | -4.72M | -1.76M | -1.12M | -0.66M | -3.84M | 0.59M | -3.11M | -3.62M | -1.13M | -4.49M | 1.88M | -3.31M | -2.69M | -3.34M | -3.98M | -5.36M | -18.61M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -3.48M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -30.00 | 0.00M | -662.00 | -0.00M | 0.00M | -278.00 | 0.00M | 0.00M | 855.00 | -0.00M | -576.00 | -0.00M | -874.00 | -0.04M | -0.01M | -0.02M | -0.03M | -0.02M | -0.03M | -0.02M | -0.03M | -0.03M | -0.04M | -0.09M | -0.01M |
|
Income from Continuing Operations
|
-2.60M | -2.12M | -1.34M | -2.60M | -2.15M | -4.42M | -2.41M | -1.54M | -1.43M | -1.77M | -8.70M | -3.13M | -2.14M | -3.72M | -6.29M | -2.75M | -1.92M | -2.11M | -7.83M | -1.89M | -1.67M | -0.50M | -2.93M | -3.47M | -3.37M | -2.42M | -3.96M | -3.43M | -2.61M | -2.85M | -3.18M | -2.15M | -2.89M | -7.91M | -3.23M | -2.69M | -1.48M | 0.44M | -2.66M | -2.95M | -3.29M | -4.13M | -4.81M | -1.52M | -3.45M | -3.08M | -4.72M | -1.76M | -1.12M | 2.12M | -3.84M | 0.55M | -3.11M | -0.37M | -1.13M | -4.49M | 1.88M | -3.29M | -2.69M | -3.34M | -3.65M | -6.05M | -18.61M |
|
Consolidated Net Income
|
-2.60M | -2.12M | -1.34M | -2.60M | -2.15M | -4.42M | -2.41M | -1.54M | -1.43M | -1.77M | -8.70M | -3.13M | -2.14M | -3.72M | -6.29M | -2.75M | -1.92M | -2.11M | -7.83M | -1.89M | -1.67M | -0.50M | -2.93M | -3.47M | -3.37M | -2.42M | -3.96M | -3.43M | -2.61M | -2.85M | -3.18M | -2.15M | -2.89M | -7.91M | -3.23M | -2.69M | -1.48M | 0.44M | -2.66M | -2.95M | -3.29M | -4.13M | -4.81M | -1.52M | -3.45M | -3.08M | -4.72M | -1.76M | -1.12M | 2.12M | -3.84M | 0.55M | -3.11M | -0.37M | -1.13M | -4.49M | -0.03M | -0.03M | 0.02M | -3.34M | -0.34M | 0.01M | -18.61M |
|
Income towards Parent Company
|
-2.60M | -2.12M | -1.34M | -2.60M | -2.15M | -4.42M | -2.41M | -1.54M | -1.43M | -1.77M | -8.70M | -3.13M | -2.14M | -3.72M | -6.29M | -2.75M | -1.92M | -2.11M | -7.83M | -1.89M | -1.67M | -0.50M | -2.93M | -3.47M | -3.37M | -2.42M | -3.96M | -3.43M | -2.61M | -2.85M | -3.18M | -2.15M | -2.89M | -7.91M | -3.23M | -2.69M | -1.48M | 0.44M | -2.66M | -2.95M | -3.29M | -4.13M | -4.81M | -1.52M | -3.45M | -3.08M | -4.72M | -1.76M | -1.12M | 2.12M | -3.84M | 0.55M | -3.11M | -0.37M | -1.13M | -4.49M | -0.03M | -0.03M | 0.02M | -3.34M | -0.34M | 0.01M | -18.61M |
|
Net Income towards Common Stockholders
|
-2.60M | -2.12M | -1.34M | -2.60M | -2.15M | -4.42M | -2.41M | -1.54M | -1.43M | -1.77M | -8.70M | -3.13M | -2.14M | -3.72M | -6.29M | -2.75M | -1.92M | -2.11M | -7.83M | -1.89M | -1.67M | -0.50M | -2.93M | -3.47M | -3.37M | -2.42M | -3.96M | -3.43M | -2.61M | -2.85M | -3.18M | -2.15M | -2.89M | -7.91M | -3.23M | -2.69M | -1.48M | -1.53M | -2.67M | -2.95M | -3.29M | -4.12M | -4.81M | -1.52M | -3.45M | -4.51M | -4.72M | -1.87M | -1.12M | -0.66M | -3.84M | 0.59M | -3.10M | -3.59M | -1.18M | -4.63M | 1.88M | -3.30M | -17.55M | -27.22M | -19.45M | -5.27M | -18.63M |
|
EPS (Basic)
|
-0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.73 | -0.01 | 0.00 | 0.00 | -0.32 | -0.48 | -0.20 | -0.14 | -0.16 | -0.51 | -0.11 | -0.08 | -0.03 | -0.13 | -0.14 | -0.14 | -0.10 | -0.16 | -0.13 | -0.10 | -0.11 | -0.12 | -0.07 | -0.10 | -15.58 | -4.25 | -3.22 | -1.55 | -1.66 | -1.12 | -0.79 | -0.72 | -0.78 | -0.88 | -0.21 | -0.48 | -0.62 | -0.63 | -0.23 | -0.13 | 0.01 | -0.30 | 0.91 | -4.80 | -5.36 | -1.73 | -265.45 | 0.00M | -623.44 | -417.94 | -15.35 | -34.00 | -10.18 | -2.08 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.05 | -0.88 | -0.21 | -0.48 | -0.62 | -0.48 | -0.23 | -0.13 | 0.01 | -0.30 | 0.91 | -4.80 | -5.36 | -1.73 | -265.45 | 0.00M | -623.44 | -417.94 | -15.35 | -34.00 | -10.18 | -2.08 |
|
Shares Outstanding (Weighted Average)
|
| | | 351.40M | 351.96M | 376.83M | 490.28M | 583.62M | 594.93M | 9.60M | 649.92M | 680.40M | 721.14M | 11.73M | 13.16M | 13.47M | 13.57M | 13.52M | 15.46M | 17.36M | 21.44M | 18.94M | 22.54M | 24.07M | 24.08M | 23.69M | 25.43M | 26.35M | 26.37M | 26.38M | 27.67M | 30.11M | 30.11M | 0.74M | 0.76M | 0.91M | 0.95M | 0.92M | 2.38M | 3.76M | 4.58M | 3.92M | 5.46M | 7.24M | 7.24M | 6.92M | 7.49M | 8.08M | 8.98M | 8.97M | 12.91M | 0.65M | 0.65M | 0.65M | 0.68M | 0.02M | 0.00M | 0.01M | 0.04M | 1.77M | 0.57M | 0.52M | 8.94M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.92M | 5.46M | 7.24M | 7.24M | 6.92M | 7.49M | 8.08M | 8.98M | 8.97M | 12.91M | 0.65M | 0.65M | 0.65M | 0.68M | 0.02M | 0.00M | 0.01M | 0.04M | 1.77M | 0.57M | 0.52M | 8.94M |
|
EBITDA
|
-2.47M | -1.86M | -1.12M | -1.66M | -1.49M | -3.78M | -1.81M | -1.50M | -1.43M | -1.77M | -2.35M | -2.59M | -2.80M | -2.28M | -3.73M | -3.04M | -2.40M | -2.75M | -3.82M | -1.88M | -1.67M | -0.49M | -2.92M | -3.45M | -3.42M | -2.41M | -3.95M | -3.42M | -2.60M | -2.84M | -3.17M | -2.14M | -2.87M | -3.47M | -3.20M | -2.63M | -1.43M | -1.86M | -2.61M | -2.68M | -3.19M | -4.05M | -2.97M | -2.32M | -3.44M | -4.55M | -4.71M | -2.15M | -2.86M | -4.25M | -1.22M | -2.70M | -2.86M | -4.17M | -3.79M | -3.62M | -3.31M | -3.24M | -2.98M | -3.46M | -3.69M | -6.00M | -18.71M |
|
Interest Expenses
|
0.13M | 0.26M | 0.22M | 0.93M | 0.66M | 0.64M | 0.60M | 0.04M | 0.00M | 273.00 | | -405.00 | -333.00 | -534.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -127.47% | | | | 136.07% | | | | | | | | 31.57% | | | | 418.48% | | | | 89.86% | | | | | | | | | |