|
Revenue
|
-0.02M | -0.06M | | | | 0.01M | 0.01M | 364.00 | 0.00M | 425.00 | 125.00 | 0.02M | 375.00 | 0.18M | 0.16M | | 0.18M | 0.15M | 0.10M | 0.20M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.07M | 0.03M | 0.00M | 0.03M | 0.06M | 0.03M | 0.02M | 0.04M | 0.09M | 0.23M | 0.04M | 0.03M | 0.30M | 0.01M |
|
Interest Income - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.14M | -0.04M | 0.40M | 0.15M | 0.18M | 0.17M | 0.13M | 0.10M | 0.07M | 0.06M |
|
Interest Expense - Others
|
| | | | | | | | | | | | | | | | | 0.06M | 0.08M | 0.26M | 0.04M | 0.05M | 0.06M | 0.10M | 0.10M | 0.11M | 0.16M | 0.16M | 0.23M | 0.26M | 0.28M | 0.32M | 0.33M | 0.39M | 0.29M | 0.02M | 0.04M | 0.23M | 0.18M | 0.51M | 0.50M | 0.21M | 0.03M | 0.05M | | | | | | | | | | | | | |
|
Interest Expenses
|
0.02M | 0.06M | 0.07M | 0.29M | 0.13M | 0.16M | 0.17M | 0.88M | 0.20M | 0.03M | 0.06M | 1.25M | 0.07M | 0.07M | 0.07M | | 0.06M | 0.06M | 0.08M | 0.06M | 0.04M | -0.03M | | | | -0.01M | | | | | | | | 0.02M | | 0.01M | | | | | 0.50M | | | | 0.03M | | | | | | | | | | | | |
|
Interest Income - Net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.82M | -0.03M | -0.05M | -0.03M | 0.01M | 0.02M | 0.10M | 0.06M | 0.38M | 0.16M | 0.18M | 0.16M | 0.12M | 0.10M | 0.07M | 0.06M |
|
Other Non-Interest Income
|
0.04M | 0.02M | 0.04M | 0.31M | 0.04M | 0.03M | 0.02M | 0.31M | 0.03M | 0.04M | 0.02M | 0.34M | 0.03M | 0.02M | 0.04M | | 0.04M | 0.05M | 0.04M | -0.11M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.16M | 0.14M | 0.02M | 0.11M | 0.16M | 0.02M | 0.01M | 150.00 | | 0.00M | 0.01M | 300.00 | 0.00M | 469.00 | 245.00 | | | | | | | | | | | | | |
|
Non-Interest Income
|
0.04M | 0.02M | 0.04M | 0.31M | 0.04M | 0.03M | 0.02M | 0.31M | 0.03M | 0.04M | 0.02M | 0.34M | 0.03M | 0.02M | 0.04M | | 0.04M | 0.05M | 0.04M | -0.11M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.16M | 0.14M | 0.02M | 0.11M | 0.16M | 0.02M | 0.01M | 150.00 | | 0.00M | 0.01M | 300.00 | 0.00M | 469.00 | 245.00 | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.07M | 0.11M | 0.09M | 0.56M | 0.07M | 0.09M | 0.10M | 0.89M | 0.06M | 0.11M | 0.12M | 1.29M | 0.10M | 0.15M | 0.14M | 0.10M | 0.07M | 0.07M | 0.04M | 0.16M | 0.34M | 0.07M | 0.04M | 0.13M | 0.08M | 0.16M | 0.24M | 0.26M | 1.08M | 0.54M | 0.41M | 0.74M | 0.99M | 1.49M | 1.07M | | | | 0.42M | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.01M | | 0.02M | 0.05M | 0.12M | 0.28M | 0.44M | 0.40M | 0.37M | 0.41M | 2.56M | 0.49M | 0.29M | 0.29M | | 0.41M | 0.45M | 0.62M | 0.63M | 0.87M | 0.61M | 0.66M | 0.81M | 0.61M | 0.49M | 0.25M | 0.41M | 0.37M | 0.36M | 0.38M | 0.46M | 0.44M | 0.41M | 0.19M | 0.26M | 0.25M | 0.18M | 0.17M | 0.16M | 0.24M | 0.17M | 0.78M | 1.08M | 0.99M | 0.67M | 1.23M | 0.90M | 0.81M | 1.09M | 1.06M | 1.45M | 1.45M | 0.34M | 1.71M | 2.23M | 2.59M |
|
Wages, Salaries and Other
|
0.54M | 0.34M | 0.19M | 2.22M | 0.42M | 0.40M | 0.39M | 4.12M | 0.23M | 0.14M | 0.18M | 4.73M | 0.27M | 0.56M | 0.15M | | 0.37M | 0.14M | 0.28M | 0.61M | 0.28M | 0.55M | 0.44M | 0.46M | 0.88M | 0.52M | 0.47M | 0.43M | 0.42M | 0.42M | 0.60M | 0.60M | 0.53M | 0.37M | 0.03M | 0.03M | 0.03M | 0.04M | 0.01M | 0.00M | | 0.06M | | 0.04M | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.23M | 0.44M | 0.48M | 2.09M | 0.81M | 0.79M | 0.53M | 3.32M | 0.64M | 0.57M | 0.51M | 9.27M | 0.64M | 0.55M | 0.50M | | 0.92M | 0.70M | 0.60M | 1.66M | 0.90M | 0.98M | 0.61M | 1.20M | 1.09M | 0.74M | 0.87M | 1.37M | 1.28M | 0.28M | 1.09M | 1.29M | 1.08M | 0.92M | 0.60M | 0.18M | 0.34M | 0.66M | 14.90M | 3.40M | 3.46M | 3.76M | 4.29M | 3.62M | 3.65M | 4.01M | 4.58M | 2.28M | 2.33M | 2.15M | 3.09M | 1.10M | 1.05M | 2.39M | 3.12M | 1.37M | 1.12M |
|
Other Operating Expenses
|
0.78M | 0.58M | 0.38M | 4.67M | 0.46M | 0.44M | 0.41M | 8.62M | 0.26M | 0.18M | 0.20M | 5.29M | 0.30M | 0.57M | 0.20M | | 0.41M | 0.19M | 0.32M | 0.64M | 0.31M | 0.57M | 0.45M | 0.49M | 0.88M | 0.53M | 0.49M | 0.47M | 0.44M | 0.57M | 0.74M | 0.62M | 0.64M | 0.53M | 0.06M | 0.04M | 0.03M | 0.04M | 0.01M | 0.01M | | 0.09M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
1.02M | 1.04M | 0.85M | 6.79M | 1.32M | 1.35M | 1.21M | 12.37M | 1.30M | 1.11M | 1.13M | 17.13M | 1.43M | 1.42M | 0.99M | | 1.73M | 1.34M | 1.54M | 2.93M | 2.08M | 2.16M | 1.72M | 2.50M | 2.59M | 1.76M | 1.61M | 2.25M | 2.09M | 1.21M | 2.21M | 2.36M | 2.16M | 1.86M | 0.84M | 0.48M | 0.63M | 0.87M | 15.07M | 3.57M | 3.70M | 4.01M | 5.07M | 4.70M | 4.64M | 4.69M | 5.81M | 3.18M | 3.14M | 3.24M | 4.14M | 2.55M | 2.50M | 2.73M | 4.83M | 3.60M | 3.71M |
|
Operating Income
|
-1.02M | -1.04M | -0.85M | -6.79M | -1.32M | -1.34M | -1.21M | -12.36M | -1.30M | -1.11M | -1.13M | -17.11M | -1.43M | -1.28M | -0.90M | | -1.63M | -1.26M | -1.49M | -2.79M | -2.07M | -2.14M | -1.72M | -2.49M | -2.57M | -1.74M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.82M | -0.82M | -0.46M | -0.61M | -0.85M | -15.05M | -3.56M | -3.69M | -4.01M | -5.05M | -4.63M | -4.61M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
EBIT
|
-1.02M | -1.04M | -0.85M | -6.79M | -1.32M | -1.34M | -1.21M | -12.36M | -1.30M | -1.11M | -1.13M | -17.11M | -1.43M | -1.28M | -0.90M | | -1.63M | -1.26M | -1.49M | -2.79M | -2.07M | -2.14M | -1.72M | -2.49M | -2.57M | -1.74M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.82M | -0.82M | -0.46M | -0.61M | -0.85M | -15.05M | -3.56M | -3.69M | -4.01M | -5.05M | -4.63M | -4.61M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
Other Non Operating Income
|
| 0.01M | | 0.08M | | -0.05M | | -0.07M | -0.01M | | | -0.08M | -0.05M | | | | | -0.03M | | -0.01M | -0.01M | -0.00M | -0.03M | -0.06M | 0.00M | -0.02M | 0.17M | 0.16M | -0.11M | -0.62M | -0.86M | -0.45M | -0.55M | -1.29M | 2.14M | | | | | | | | | | -0.02M | 5.29M | -1.49M | -2.73M | 7.69M | 0.52M | 0.15M | -1.74M | 1.04M | 0.99M | -0.63M | 0.57M | 0.61M |
|
Non Operating Income
|
-0.10M | -0.17M | -0.16M | -0.75M | -0.17M | -0.31M | -0.27M | -1.71M | -0.27M | -0.14M | -0.17M | -2.71M | -0.24M | -0.05M | -0.20M | | -0.13M | -0.16M | -0.13M | -0.33M | -0.42M | -0.12M | -0.12M | -0.30M | -0.18M | -0.31M | -0.29M | -0.28M | -1.46M | -1.74M | -1.39M | -1.55M | -2.03M | -3.24M | 6.73M | 3.34M | -0.23M | -4.91M | 0.60M | -0.51M | -0.50M | -16.39M | 0.24M | -0.05M | -0.05M | 5.61M | -1.39M | -2.59M | 7.87M | 0.92M | 1.89M | -1.56M | 1.20M | 1.05M | -0.53M | 0.65M | 0.67M |
|
EBT
|
-1.04M | -1.10M | -0.93M | -7.07M | -1.45M | -1.50M | -1.38M | -13.24M | -1.50M | -1.15M | -1.19M | -18.36M | -1.50M | -1.35M | -0.97M | | -1.69M | -1.32M | -1.57M | -2.85M | -2.11M | -2.12M | -1.72M | -2.49M | -2.57M | -1.73M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.84M | -0.82M | -0.47M | -0.61M | -0.85M | -15.05M | -3.56M | -4.18M | -4.01M | -5.05M | -4.63M | -4.64M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
Profit After Tax
|
-1.11M | -1.20M | -1.01M | -7.53M | -1.49M | -1.65M | -1.48M | -14.07M | -1.57M | -1.25M | -1.30M | -19.82M | -1.67M | -1.33M | -1.10M | | -1.76M | -1.42M | -1.62M | -3.12M | -2.49M | -2.26M | -1.83M | -2.79M | -2.75M | -2.05M | -1.86M | -2.51M | -3.51M | -2.93M | -3.57M | -3.88M | -4.16M | -5.06M | -7.55M | 2.88M | -0.84M | -5.76M | -15.65M | -4.06M | -4.18M | -20.40M | -4.82M | -4.68M | -4.66M | 0.92M | -7.17M | -5.71M | 4.77M | -2.30M | -2.22M | -4.03M | -1.09M | -1.66M | -5.34M | -2.66M | -3.04M |
|
Income from Continuing Operations
|
-1.04M | -1.10M | -0.93M | -7.07M | -1.45M | -1.50M | -1.38M | -13.24M | -1.50M | -1.15M | -1.19M | -18.36M | -1.50M | -1.35M | -0.97M | | -1.69M | -1.32M | -1.57M | -2.85M | -2.11M | -2.12M | -1.72M | -2.49M | -2.57M | -1.73M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.84M | -0.82M | -0.47M | -0.61M | -0.85M | -15.05M | -3.56M | -4.18M | -4.01M | -5.05M | -4.63M | -4.64M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
Consolidated Net Income
|
-1.04M | -1.10M | -0.93M | -7.07M | -1.45M | -1.50M | -1.38M | -13.24M | -1.50M | -1.15M | -1.19M | -18.36M | -1.50M | -1.35M | -0.97M | | -1.69M | -1.32M | -1.57M | -2.85M | -2.11M | -2.12M | -1.72M | -2.49M | -2.57M | -1.73M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.84M | -0.82M | -0.47M | -0.61M | -0.85M | -15.05M | -3.56M | -4.18M | -4.01M | -5.05M | -4.63M | -4.64M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
Income towards Parent Company
|
-1.04M | -1.10M | -0.93M | -7.07M | -1.45M | -1.50M | -1.38M | -13.24M | -1.50M | -1.15M | -1.19M | -18.36M | -1.50M | -1.35M | -0.97M | | -1.69M | -1.32M | -1.57M | -2.85M | -2.11M | -2.12M | -1.72M | -2.49M | -2.57M | -1.73M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.84M | -0.82M | -0.47M | -0.61M | -0.85M | -15.05M | -3.56M | -4.18M | -4.01M | -5.05M | -4.63M | -4.64M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
Net Income towards Common Stockholders
|
-1.04M | -1.10M | -0.93M | -7.07M | -1.45M | -1.50M | -1.38M | -13.24M | -1.50M | -1.15M | -1.19M | -18.36M | -1.50M | -1.35M | -0.97M | | -1.69M | -1.32M | -1.57M | -2.85M | -2.11M | -2.12M | -1.72M | -2.49M | -2.57M | -1.73M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.84M | -0.82M | -0.47M | -0.61M | -0.85M | -15.05M | -3.56M | -4.18M | -4.01M | -5.05M | -4.63M | -4.64M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | -0.01 | -0.13 | -0.12 | -0.11 | -0.12 | -0.10 | -0.08 | -0.08 | -0.10 | -0.08 | -1.17 | -0.81 | -0.87 | -1.00 | -0.64 | -0.57 | -1.15 | -0.69 | -0.56 | -0.43 | -0.56 | -0.48 | -0.37 | -0.29 | -0.35 | -0.53 | -0.39 | -0.29 | -0.28 | -0.24 | -0.23 | -0.01 | 0.00 | -2.10 | -2.16 | -0.01 | -5.10 | -4.99 | -3.38 | -1.43 | -1.27 | -1.27 | -1.29 | -1.93 | -1.47 | 1.04 | -0.76 | -0.33 | -0.30 | -0.13 | -0.35 | -0.64 | -0.38 | -0.33 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24 | | | 0.00 | | | -20.62 | -4.47 | -4.99 | | -1.43 | -0.49 | -1.27 | -1.29 | -1.93 | -1.47 | 0.39 | -0.76 | -0.33 | -0.30 | -0.13 | -0.35 | -0.64 | -0.38 | -0.33 |
|
Shares Outstanding (Weighted Average)
|
547.89M | 510.70M | 525.98M | 561.29M | 11.56M | 13.17M | 13.65M | 13.59M | 15.31M | 16.50M | 16.94M | 16.53M | 20.24M | 1.14M | 1.35M | 1.28M | 1.76M | 2.23M | 2.83M | 2.47M | 3.62M | 4.01M | 4.28M | 4.99M | 5.40M | 5.56M | 5.42M | 6.39M | 6.58M | 7.41M | 7.63M | 13.65M | 17.51M | 21.52M | 960.08M | 1,594.65M | 0.40M | 0.39M | 2,919.72M | 3,183.51M | 0.84M | 1.19M | 3.52M | 3.64M | 3.64M | 3.62M | 3.72M | 3.89M | 4.57M | 4.22M | 6.67M | 8.12M | 8.12M | 7.76M | 8.36M | 8.74M | 9.12M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.51M | | | 1,594.65M | | | 0.73M | 0.80M | 0.84M | | 3.52M | 9.46M | 3.64M | 3.62M | 3.72M | 3.89M | 12.32M | 4.22M | 6.67M | 8.12M | 8.12M | 7.76M | 8.36M | 8.74M | 9.12M |
|
EBITDA
|
-1.02M | -1.04M | -0.85M | -6.79M | -1.32M | -1.34M | -1.21M | -12.36M | -1.30M | -1.11M | -1.13M | -17.11M | -1.43M | -1.28M | -0.90M | | -1.63M | -1.26M | -1.49M | -2.79M | -2.07M | -2.14M | -1.72M | -2.49M | -2.57M | -1.74M | -1.57M | -2.23M | -2.05M | -1.19M | -2.18M | -2.33M | -2.13M | -1.82M | -0.82M | -0.46M | -0.61M | -0.85M | -15.05M | -3.56M | -3.69M | -4.01M | -5.05M | -4.63M | -4.61M | -4.68M | -5.78M | -3.12M | -3.10M | -3.22M | -4.11M | -2.47M | -2.29M | -2.69M | -4.81M | -3.31M | -3.71M |