|
Revenue
|
0.36M | 0.49M | | 0.78M | 0.74M | 1.43M | 1.84M | 1.31M | 0.77M | 0.14M | 0.24M | 0.45M | 0.22M | 0.29M | 0.48M | 0.30M | 0.00M | 0.00M | 0.00M | -0.02M | 0.04M | 0.14M | 0.17M | 0.16M | 0.20M | 0.14M | 0.02M | -0.00M | 0.00M | 358.00 | 941.00 | -0.00M | | | | 0.07M | 0.38M | 0.32M | 0.44M | 0.56M | 0.51M | 0.34M | 0.27M | 0.31M | 0.39M | 0.32M | 0.33M | 0.45M | 0.56M | 0.74M | 2.32M | 1.69M | 2.77M | 4.94M |
|
Cost of Revenue
|
0.20M | 0.41M | | 0.65M | 0.52M | 1.42M | 1.21M | 0.93M | 0.56M | 0.28M | 0.19M | 0.32M | 0.15M | 0.20M | 0.33M | 0.20M | 0.02M | 0.05M | 0.03M | | 578.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.25M | 60.00 | 80.00 | 0.00M | 0.01M | 0.00M | 0.00M | 60.00 | 0.01M | 0.06M | 0.07M | 0.12M | 0.14M | 0.09M | 0.08M | 0.11M | 0.08M | 0.11M | 0.08M | 0.08M | 0.16M | 0.17M | 0.54M | 2.25M | 1.57M | 2.85M | 3.85M |
|
Gross Profit
|
0.15M | 0.08M | | 0.13M | 0.22M | 0.53M | 0.64M | 0.38M | 0.22M | -0.13M | 0.04M | 0.13M | 0.06M | 0.09M | 0.15M | 0.10M | 0.00M | 0.00M | 0.00M | | 0.02M | 0.08M | 0.07M | 0.04M | 0.09M | 0.03M | -0.02M | -0.00M | 0.00M | 358.00 | 941.00 | -160.00 | | | | 0.06M | 0.32M | 0.25M | 0.31M | 0.43M | 0.42M | 0.26M | 0.16M | 0.23M | 0.27M | 0.23M | 0.25M | 0.29M | 0.39M | 0.20M | 0.07M | 0.12M | -0.08M | 1.09M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.57M | 0.58M | 0.15M | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.10M | 0.11M | 0.11M | 0.11M | 0.04M | | | | | | | | | 0.08M | 0.25M | 0.27M | 0.11M | 0.14M | 0.19M | 0.13M | 0.16M | 0.20M | 0.18M | 0.15M | 0.16M | 0.15M | 0.16M | 0.21M | 0.23M | 0.21M | 0.19M | 0.15M |
|
Selling, General & Administrative
|
0.02M | 0.04M | | 0.06M | 0.07M | -0.13M | -0.14M | -0.29M | 0.09M | 0.04M | 0.16M | 0.02M | -0.11M | 0.32M | 0.08M | 0.03M | 1.55M | 2.62M | 2.57M | | 1.61M | 2.05M | 4.16M | 0.28M | 0.40M | 0.38M | 0.19M | 0.34M | 0.18M | 0.22M | 0.21M | 0.96M | 0.26M | 0.23M | 0.27M | 0.55M | 0.31M | 0.28M | 0.44M | 0.65M | 0.51M | 0.43M | 0.32M | 0.61M | 0.62M | 0.28M | -0.06M | 0.49M | 0.54M | 0.52M | 0.55M | 0.56M | 0.66M | 0.61M |
|
Other Operating Expenses
|
| | | | | | | | | | 0.01M | | | | | | 0.02M | 0.05M | 0.03M | | -0.01M | -0.06M | -0.09M | 0.19M | -0.11M | 0.12M | -0.03M | -0.00M | -0.18M | 80.00 | 0.00M | 0.08M | 0.00M | 0.00M | 60.00 | 7.34M | 3.97M | 4.96M | 2.03M | 4.70M | 9.16M | 0.80M | 1.57M | 0.46M | 1.15M | 0.46M | 1.09M | 0.50M | 0.62M | 1.19M | 4.72M | 2.32M | 3.59M | 6.32M |
|
Operating Expenses
|
0.02M | 0.04M | | 0.06M | 0.07M | -0.13M | -0.14M | -0.29M | 0.09M | 0.04M | 0.17M | 0.02M | -0.11M | 0.32M | 0.08M | 0.03M | 1.56M | 2.67M | 2.59M | | 1.61M | 2.05M | 4.17M | 0.59M | 0.40M | 0.61M | 0.19M | 0.34M | 0.18M | 0.22M | 0.22M | 0.96M | 0.26M | 0.24M | 0.27M | 7.98M | 4.53M | 5.52M | 2.58M | 5.49M | 9.86M | 1.36M | 2.05M | 1.27M | 1.95M | 0.89M | 1.19M | 1.14M | 1.32M | 1.92M | 5.50M | 3.08M | 4.45M | 7.08M |
|
Operating Income
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.27M | 0.78M | 0.67M | -0.16M | -0.31M | -0.16M | -0.05M | -0.08M | -0.01M | 0.05M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.92M | -4.21M | -5.27M | -2.27M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -5.99M |
|
EBIT
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.27M | 0.78M | 0.67M | -0.16M | -0.31M | -0.16M | -0.05M | -0.08M | -0.01M | 0.05M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.92M | -4.21M | -5.27M | -2.27M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -5.99M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.14M | | | | | | | | | | | | | 6.29M | 0.36M | -2.91M | 8.40M | 13.10M | -5.94M | -7.40M | 7.92M | -14.53M | 8.79M | 73.72M |
|
Other Non Operating Income
|
| | | | | | | | | | 0.06M | | | | | | | | | | | | | | | | -0.35M | 3.70M | 15.87M | -0.01M | -2.14M | 0.05M | -0.18M | -0.01M | | | | | | | | | | | | | | | | 0.03M | | | | -0.01M |
|
Non Operating Income
|
| | | 0.01M | 417.00 | -0.00M | -0.04M | 0.02M | -0.01M | -0.03M | 0.37M | | | | | | 0.11M | 0.10M | 0.00M | | -1.76M | 0.72M | 0.28M | -1.08M | -1.72M | -27.56M | 3.45M | -16.98M | -35.02M | 0.81M | -10.75M | 1.06M | 0.09M | 0.02M | 0.05M | 1.14M | -0.63M | 1.43M | 1.69M | -0.68M | 1.71M | 0.07M | 0.50M | 6.01M | 0.50M | -2.63M | 8.26M | 13.10M | -5.80M | -7.31M | 7.67M | -14.31M | 8.41M | 71.58M |
|
EBT
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.38M | 0.78M | 0.67M | -0.21M | -0.39M | 0.21M | 0.03M | -0.08M | -0.01M | 0.06M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.97M | -4.27M | -5.33M | -2.28M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -7.49M |
|
Profit After Tax
|
0.13M | -0.18M | -0.31M | 0.07M | 0.01M | 0.17M | 0.26M | -0.37M | -0.21M | -0.39M | 0.21M | 0.01M | -0.08M | -0.01M | 0.06M | 0.01M | -1.45M | -2.57M | -2.59M | | -3.35M | -1.25M | -3.82M | -1.63M | -2.04M | -28.14M | 3.24M | -17.32M | -35.20M | 0.59M | -10.96M | 0.10M | -0.16M | -0.22M | -0.22M | -6.78M | -4.84M | -3.84M | -0.58M | -5.74M | -7.72M | -1.03M | -1.40M | 4.97M | -1.18M | -3.28M | 7.31M | 12.26M | -6.73M | -9.04M | 2.24M | -17.27M | 3.88M | 65.59M |
|
Income from Continuing Operations
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.38M | 0.78M | 0.67M | -0.21M | -0.39M | 0.21M | 0.03M | -0.08M | -0.01M | 0.06M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.97M | -4.27M | -5.33M | -2.28M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -7.49M |
|
Consolidated Net Income
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.38M | 0.78M | 0.67M | -0.21M | -0.39M | 0.21M | 0.03M | -0.08M | -0.01M | 0.06M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.97M | -4.27M | -5.33M | -2.28M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -7.49M |
|
Income towards Parent Company
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.38M | 0.78M | 0.67M | -0.21M | -0.39M | 0.21M | 0.03M | -0.08M | -0.01M | 0.06M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.97M | -4.27M | -5.33M | -2.28M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -7.49M |
|
Net Income towards Common Stockholders
|
0.13M | 0.03M | | 0.07M | 0.01M | 0.38M | 0.78M | 0.67M | -0.21M | -0.39M | 0.21M | 0.03M | -0.08M | -0.01M | 0.06M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.16M | -0.22M | -0.22M | -11.62M | -5.06M | -3.86M | -0.58M | -5.74M | -7.72M | -1.03M | -1.40M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -7.49M |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | | -0.01 | -0.02 | -0.02 | -0.06 | -0.02 | -0.01 | -0.02 | -4.84 | -0.72 | -9.53 | 0.23 | -0.88 | -1.78 | 0.01 | -0.09 | 0.27 | -0.01 | -0.02 | -0.02 | -2.43 | -0.89 | -0.59 | 0.54 | -0.47 | -0.61 | -0.08 | -0.10 | 0.36 | -0.08 | -0.23 | 0.51 | 0.78 | -0.43 | -0.56 | 0.14 | -0.86 | 0.18 | 1.48 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | -0.02 | -0.02 | | | -0.01 | -0.02 | | | | 0.01 | | | | -0.09 | | | | | | | | | | -0.47 | -0.08 | -0.11 | 0.29 | -0.08 | -0.23 | 0.42 | 0.63 | -0.43 | -0.56 | 0.14 | -0.86 | 0.14 | 1.30 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.84M | 5.71M | 5.71M | 10.28M | 12.55M | 12.65M | 12.97M | 13.08M | 13.77M | 13.83M | 14.33M | 14.37M | 15.69M | 15.71M | 16.17M | 17.03M | 20.09M | 48.05M | 48.05M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 137.58M | 151.65M | | | 167.87M | 170.16M | | | | 275.28M | | | | 126.62M | | | | | | | | | | 12.64M | 12.95M | 12.73M | 17.19M | 17.26M | 17.44M | 17.55M | 19.41M | 19.45M | 16.16M | 16.26M | 19.97M | 27.94M | 50.30M |
|
EBITDA
|
0.02M | -0.18M | | 0.06M | 0.01M | 0.26M | 0.28M | -0.01M | -0.22M | -0.39M | 0.25M | -0.03M | -0.08M | -0.01M | 0.06M | 0.01M | -1.56M | -2.66M | -2.59M | | -1.59M | -1.97M | -4.10M | -0.54M | -0.32M | -0.59M | -0.21M | -0.34M | -0.18M | -0.21M | -0.21M | -0.96M | -0.26M | -0.24M | -0.27M | -7.92M | -4.21M | -5.27M | -2.27M | -5.06M | -9.43M | -1.10M | -1.90M | -1.04M | -1.68M | -0.65M | -0.94M | -0.85M | -0.93M | -1.72M | -5.43M | -2.96M | -4.53M | -5.99M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | -0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | 0.05M | 0.06M | 0.06M | 0.01M | | | | | | | | | | | | | | | 1.50M |