|
Revenue
|
| 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.01M | 0.07M | 0.06M | 0.04M | 0.06M | 0.05M | 0.17M | 0.23M | | 0.31M | 0.63M | 0.68M | 0.38M | 0.62M | 1.09M | 1.62M | 0.91M | 0.83M | 1.38M | 1.57M | 0.52M | 0.73M | 0.51M | 0.71M | 0.62M | 1.01M | 1.30M | 1.93M | 2.45M | 2.53M | 2.80M | 2.41M | 1.43M | 2.09M | 1.51M | 2.60M | 1.92M | 2.83M | 1.46M | 3.64M | 2.79M | 2.93M | 1.62M | 4.23M |
|
Cost of Revenue
|
| 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.04M | 0.02M | 0.04M | 0.03M | 0.09M | 0.12M | | 0.18M | 0.31M | 0.33M | 0.26M | 0.28M | 0.52M | 0.72M | 0.51M | 0.39M | 0.51M | 0.68M | 0.34M | 0.33M | 0.39M | 0.42M | 0.64M | 0.67M | 0.74M | 1.21M | 1.58M | 1.76M | 1.92M | 3.13M | 0.92M | 1.24M | 1.04M | 1.69M | 1.28M | 1.66M | 0.95M | 2.38M | 2.06M | 2.03M | 1.12M | 2.68M |
|
Gross Profit
|
| 0.00M | 749.00 | -0.00M | 0.01M | 0.00M | 0.00M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.08M | 0.11M | | 0.13M | 0.32M | 0.35M | 0.09M | 0.33M | 0.55M | 0.88M | 0.39M | 0.43M | 0.85M | 0.85M | 0.18M | 0.40M | 0.12M | 0.28M | -0.03M | 0.35M | 0.56M | 0.72M | 0.88M | 0.76M | 0.88M | -0.72M | 0.52M | 0.85M | 0.47M | 0.91M | 0.64M | 1.17M | 0.51M | 1.26M | 0.73M | 0.90M | 0.51M | 1.55M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | 0.06M | | | | 0.11M | | | | | | | | | | | | | | | | 0.16M | | | | 0.10M | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M | | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | | 0.04M | 0.06M | 0.08M | -0.16M | 0.10M | 0.11M | 0.15M | -0.32M | 0.01M | 0.02M | 0.03M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.13M | 0.15M | 0.15M | | 0.09M | 0.09M | 0.08M | 0.07M | 0.09M | 0.10M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.02M |
|
Selling, General & Administrative
|
0.28M | 0.36M | 0.58M | 2.21M | 0.42M | 0.48M | 0.46M | | 0.68M | 0.78M | 0.60M | 1.15M | 1.61M | 2.14M | | 2.43M | 2.40M | 2.34M | 2.32M | 2.09M | 2.23M | 2.14M | 1.35M | 2.00M | 1.79M | 1.66M | 1.40M | 1.22M | 1.08M | 0.98M | 1.10M | 0.75M | 0.57M | 0.59M | 0.57M | 0.82M | 0.80M | 1.01M | 0.91M | 0.99M | 0.49M | 0.58M | 0.62M | 0.85M | 0.86M | 0.70M | 0.62M | 0.75M | 0.67M | 0.84M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.47M | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
545.00 | 0.01M | 544.00 | 0.01M | 545.00 | 545.00 | 0.01M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.24M | 0.00M | 0.02M | -0.00M | 0.46M | 0.19M | 0.14M | 0.11M | 0.15M | 0.14M | 0.15M | 0.13M | 0.15M | -0.33M | 0.46M | 0.50M | 0.59M | 0.84M | 0.71M | 0.87M | 1.38M | 0.68M | 0.64M | 0.71M | 0.65M | 0.70M | 0.59M | 1.00M | 0.88M | 0.84M | 0.65M | 0.94M |
|
Operating Expenses
|
0.28M | 0.36M | 0.59M | 2.25M | 0.44M | 0.50M | 0.49M | | 0.71M | 0.81M | 0.64M | 1.19M | 1.66M | 2.18M | | 2.49M | 2.48M | 2.43M | 2.40M | 2.20M | 2.36M | 2.29M | 1.48M | 2.21M | 1.94M | 1.80M | 1.55M | 1.37M | 1.24M | 1.11M | 1.25M | 0.90M | 1.16M | 1.23M | 1.31M | 1.66M | 1.60M | 1.96M | 2.37M | 1.74M | 1.22M | 1.39M | 1.34M | 1.62M | 1.51M | 1.76M | 1.55M | 1.64M | 1.37M | 1.81M |
|
Operating Income
|
-0.28M | -0.36M | -0.59M | -2.25M | -0.43M | -0.49M | -0.49M | 0.05M | -0.69M | -0.79M | -0.62M | -1.17M | -1.58M | -2.07M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.86M | -1.81M | -1.41M | -1.10M | -1.77M | -1.09M | -0.95M | -1.38M | -0.98M | -1.12M | -0.84M | -1.27M | -0.55M | -0.60M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.47M | -0.70M | -0.45M | -1.00M | -0.50M | -0.82M | -0.74M | -0.87M | -0.26M |
|
EBIT
|
-0.28M | -0.36M | -0.59M | -2.25M | -0.43M | -0.49M | -0.49M | 0.05M | -0.69M | -0.79M | -0.62M | -1.17M | -1.58M | -2.07M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.86M | -1.81M | -1.41M | -1.10M | -1.77M | -1.09M | -0.95M | -1.38M | -0.98M | -1.12M | -0.84M | -1.27M | -0.55M | -0.60M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.47M | -0.70M | -0.45M | -1.00M | -0.50M | -0.82M | -0.74M | -0.87M | -0.26M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.44M | -0.20M | 0.01M | | | -0.80M | 0.70M | 0.02M | 0.38M | 0.01M | 0.02M | | 0.02M | -0.19M | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | 0.13M | | | | 0.06M | | | | | | 0.48M | 0.00M | 0.49M | 0.17M | 1.08M | 0.52M | 0.42M | -0.27M | 0.23M | -0.06M | -0.04M | -0.08M | -0.04M | 0.30M | | 0.57M | | | | | | | | | | | | | | | |
|
EBT
|
-0.28M | -0.39M | -0.68M | -2.33M | -0.51M | -0.56M | -0.53M | -0.05M | -0.80M | -0.66M | -0.76M | -1.31M | -1.73M | -2.01M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.89M | -2.01M | -1.60M | -1.44M | -2.13M | -1.37M | -1.23M | -1.66M | -1.27M | -1.19M | -0.90M | -1.33M | -0.61M | -0.67M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.48M | -0.70M | -0.45M | -1.01M | -0.51M | -0.85M | -0.76M | -0.88M | -0.29M |
|
Profit After Tax
|
-0.28M | -0.39M | -0.68M | -2.45M | -0.51M | -0.56M | -0.53M | -0.05M | -0.80M | -0.91M | -0.76M | -1.31M | -1.73M | -2.14M | | -2.36M | -2.16M | -2.09M | -2.31M | -2.34M | -1.81M | -1.90M | -1.27M | -2.85M | -0.57M | -0.53M | -1.64M | -0.74M | -1.18M | -0.88M | -1.35M | -0.59M | -0.30M | -0.51M | 0.13M | -0.90M | -0.72M | -2.69M | -1.86M | -0.89M | -0.74M | -0.48M | -0.70M | -0.45M | -1.01M | -0.51M | -0.85M | -0.76M | -0.88M | -0.29M |
|
Income from Continuing Operations
|
-0.28M | -0.39M | -0.68M | -2.33M | -0.51M | -0.56M | -0.53M | -0.05M | -0.80M | -0.66M | -0.76M | -1.31M | -1.73M | -2.01M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.89M | -2.01M | -1.60M | -1.44M | -2.13M | -1.37M | -1.23M | -1.66M | -1.27M | -1.19M | -0.90M | -1.33M | -0.61M | -0.67M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.48M | -0.70M | -0.45M | -1.01M | -0.51M | -0.85M | -0.76M | -0.88M | -0.29M |
|
Consolidated Net Income
|
-0.28M | -0.39M | -0.68M | -2.33M | -0.51M | -0.56M | -0.53M | -0.05M | -0.80M | -0.66M | -0.76M | -1.31M | -1.73M | -2.01M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.89M | -2.01M | -1.60M | -1.44M | -2.13M | -1.37M | -1.23M | -1.66M | -1.27M | -1.19M | -0.90M | -1.33M | -0.61M | -0.67M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.48M | -0.70M | -0.45M | -1.01M | -0.51M | -0.85M | -0.76M | -0.88M | -0.29M |
|
Income towards Parent Company
|
-0.28M | -0.39M | -0.68M | -2.33M | -0.51M | -0.56M | -0.53M | -0.05M | -0.80M | -0.66M | -0.76M | -1.31M | -1.73M | -2.01M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.89M | -2.01M | -1.60M | -1.44M | -2.13M | -1.37M | -1.23M | -1.66M | -1.27M | -1.19M | -0.90M | -1.33M | -0.61M | -0.67M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.48M | -0.70M | -0.45M | -1.01M | -0.51M | -0.85M | -0.76M | -0.88M | -0.29M |
|
Net Income towards Common Stockholders
|
-0.28M | -0.39M | -0.68M | -2.33M | -0.51M | -0.56M | -0.53M | -0.05M | -0.80M | -0.66M | -0.76M | -1.31M | -1.73M | -2.01M | | -2.36M | -2.16M | -2.09M | -2.31M | -1.89M | -2.01M | -1.60M | -1.44M | -2.13M | -1.37M | -1.23M | -1.66M | -1.27M | -1.19M | -0.90M | -1.33M | -0.61M | -0.67M | -0.51M | -0.44M | -0.89M | -0.74M | -2.71M | -1.88M | -0.89M | -0.74M | -0.48M | -0.70M | -0.45M | -1.01M | -0.51M | -0.85M | -0.76M | -0.88M | -0.29M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.01 | -0.05 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.03 | | -0.12M | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.12 | -0.05 | -0.02 | -0.04 | -0.04 | -0.07 | -0.06 | -0.21 | -0.15 | -0.07 | -0.06 | -0.04 | -0.05 | -0.03 | -0.07 | -0.03 | -0.06 | -0.05 | -0.06 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | -0.21 | -0.15 | -0.07 | -0.06 | -0.04 | -0.05 | -0.03 | -0.07 | -0.03 | -0.06 | -0.05 | -0.06 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
48.21M | 48.75M | 48.66M | 48.71M | 51.48M | 57.44M | 59.59M | 57.28M | 65.44M | 66.25M | 66.57M | 66.65M | 77.88M | 78.50M | 89.44M | 20.00 | 117.73M | 118.38M | 117.75M | 118.68M | 119.01M | 120.43M | 119.60M | 126.48M | 128.28M | 130.25M | 128.51M | 130.49M | 143.50M | 143.80M | 11.06M | 11.47M | 12.07M | 12.89M | 12.07M | 12.91M | 12.91M | 12.93M | 12.92M | 12.98M | 13.00M | 13.04M | 13.36M | 14.50M | 14.72M | 14.74M | 14.68M | 15.39M | 15.66M | 15.94M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.91M | 12.93M | 12.92M | 12.98M | 13.00M | 13.04M | 13.36M | 14.50M | 14.72M | 14.74M | 14.68M | 15.39M | 15.66M | 15.94M |
|
EBITDA
|
-0.28M | -0.36M | -0.58M | -2.22M | -0.42M | -0.47M | -0.47M | 0.05M | -0.67M | -0.77M | -0.60M | -1.14M | -1.55M | -2.05M | | -2.32M | -2.10M | -2.01M | -2.47M | -1.77M | -1.70M | -1.26M | -1.42M | -1.76M | -1.07M | -0.92M | -1.37M | -0.97M | -1.12M | -0.83M | -1.27M | -0.54M | -0.47M | -0.36M | -0.29M | -0.89M | -0.65M | -2.62M | -1.80M | -0.82M | -0.66M | -0.37M | -0.63M | -0.39M | -0.95M | -0.45M | -0.77M | -0.69M | -0.81M | -0.24M |
|
Interest Expenses
|
| 0.03M | 0.08M | 0.08M | 0.08M | 0.07M | 0.04M | 0.10M | 0.11M | -0.13M | 0.14M | 0.14M | 0.15M | -0.06M | | | | | | 0.03M | 0.20M | 0.20M | 0.34M | 0.36M | 0.28M | 0.28M | 0.28M | 0.30M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.03M |