|
Revenue
|
| 100.00 | 100.00 | 400.00 | | | | | | | | | | | | | | 521.00 | 56.00 | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Cost of Revenue
|
| 36.00 | 15.00 | 57.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| 64.00 | 85.00 | 343.00 | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Research & Development
|
| | | | | | | | | | | | | | 0.10M | 0.06M | 0.05M | 0.02M | 553.00 | | | | 494.00 | 400.00 | 404.00 | |
|
Selling, General & Administrative
|
| 0.01M | 0.01M | 0.01M | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | 0.02M | 0.10M | 0.01M | 0.01M | 0.00M | 0.00M |
|
Other Operating Expenses
|
| | | | | | | | | | | 0.01M | 0.03M | -0.07M | 0.00M | 0.05M | 0.01M | 0.05M | 0.05M | 0.02M | 0.02M | 0.04M | 0.19M | 0.03M | 0.03M | 0.03M |
|
Operating Expenses
|
| 0.01M | 0.01M | 0.01M | | | | | | | | 0.01M | 0.03M | 0.10M | 0.11M | 0.11M | 0.07M | 0.08M | 0.05M | 0.04M | 0.05M | 0.14M | 0.20M | 0.03M | 0.03M | 0.04M |
|
Operating Income
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.10M | -0.11M | -0.11M | -0.07M | -0.08M | -0.05M | -0.02M | -0.04M | -0.13M | -0.19M | -0.03M | -0.03M | -0.03M |
|
EBIT
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.10M | -0.11M | -0.11M | -0.07M | -0.08M | -0.05M | -0.02M | -0.04M | -0.13M | -0.19M | -0.03M | -0.03M | -0.03M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | 13.00 | 180.00 | 338.00 | 701.00 | 727.00 | 787.00 | 826.00 | 973.00 | 0.00M | 0.00M | 0.00M | 0.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | -0.07M | -0.03M | -0.03M | -0.12M | -0.04M | -0.04M | -0.02M | -0.03M | -0.13M | -0.12M | 0.03M | -0.05M | -0.03M |
|
Non Operating Income
|
| | | | | | | | | | | | | -0.07M | -0.03M | -0.03M | -0.12M | -0.04M | -0.04M | -0.02M | -0.03M | -0.13M | -0.12M | -0.01M | -0.05M | -0.03M |
|
EBT
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.14M | -0.15M | -0.18M | -0.12M | -0.10M | -0.05M | -0.07M | -0.27M | -0.31M | -0.04M | -0.08M | -0.06M |
|
Profit After Tax
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.14M | -0.15M | -0.18M | -0.12M | -0.10M | -0.05M | -0.07M | -0.27M | -0.31M | -0.04M | -0.08M | -0.06M |
|
Income from Continuing Operations
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.14M | -0.15M | -0.18M | -0.12M | -0.10M | -0.05M | -0.07M | -0.27M | -0.31M | -0.04M | -0.08M | -0.06M |
|
Consolidated Net Income
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.14M | -0.15M | -0.18M | -0.12M | -0.10M | -0.05M | -0.07M | -0.27M | -0.31M | -0.04M | -0.08M | -0.06M |
|
Income towards Parent Company
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.14M | -0.15M | -0.18M | -0.12M | -0.10M | -0.05M | -0.07M | -0.27M | -0.31M | -0.04M | -0.08M | -0.06M |
|
Net Income towards Common Stockholders
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.14M | -0.15M | -0.18M | -0.12M | -0.10M | -0.05M | -0.07M | -0.27M | -0.31M | -0.04M | -0.08M | -0.06M |
|
EPS (Basic)
|
| 0.00 | 0.00 | 0.00 | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 7.71M | 40.00M | 40.00M | 40.00M | 44.49M | 60.00M | 48.58M | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 44.49M | 60.00M | 48.58M | 42.39M | 40.83M | 36.51M | 36.79M | 37.18M | 36.91M | 37.18M | 37.18M | 37.18M |
|
EBITDA
|
| -0.01M | -0.01M | -0.01M | | | | | | | | -0.01M | -0.03M | -0.18M | -0.15M | -0.15M | -0.17M | -0.13M | -0.09M | -0.05M | -0.09M | -0.24M | -0.33M | -0.06M | -0.07M | -0.06M |
|
Interest Expenses
|
| | | | | | | | | | | | | 0.08M | 0.04M | 0.04M | 0.11M | 0.05M | 0.04M | 0.02M | 0.05M | 0.11M | 0.13M | 0.03M | 0.04M | 0.03M |