|
Revenue
|
| | | | | | | | | 0.38M | | | | 0.38M | | | | | | | | | 2.00M | | | | | | 9.58M | 13.15M | 12.56M | 10.52M | 8.16M | 13.19M | 13.99M |
|
Cost of Revenue
|
| | | | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | 7.61M | 10.12M | 9.32M | 8.24M | 6.57M | 9.72M | 10.40M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 2.76M | 2.99M | 2.07M | 1.32M | 3.13M | 3.25M |
|
Research & Development
|
1.91M | 2.07M | 2.08M | 1.38M | 1.23M | 100.05M | 0.56M | 0.40M | 0.67M | 102.43M | 0.91M | 0.75M | 0.96M | 105.56M | 0.63M | 1.17M | 0.86M | 0.27M | 0.11M | 0.39M | | 0.30M | 0.32M | 0.51M | 0.24M | 0.60M | 0.43M | | | | | | | | |
|
Selling, General & Administrative
|
0.70M | 0.78M | 1.17M | 0.80M | 0.39M | 29.72M | 0.42M | 0.39M | 0.48M | 31.49M | 0.43M | 0.28M | 0.24M | 32.66M | 0.45M | 0.22M | 0.37M | 0.11M | 0.10M | 0.16M | | 0.23M | 0.08M | 0.13M | 0.12M | 0.19M | 0.18M | | 2.46M | 2.75M | 2.58M | 2.42M | 2.75M | 3.39M | 3.37M |
|
Other Operating Expenses
|
| | | | | 33.94M | | | | 33.94M | | | | 33.94M | | | | | | | | | 0.25M | | | | | | | | | | | | -2.72M |
|
Operating Expenses
|
2.61M | 2.85M | 3.25M | 2.17M | 1.62M | 163.71M | 0.98M | 0.80M | 1.15M | 167.86M | 1.34M | 1.03M | 1.20M | 172.15M | 1.08M | 1.39M | 1.24M | 0.38M | 0.21M | 0.55M | | 0.53M | 0.66M | 0.63M | 0.36M | 0.79M | 0.60M | | 2.46M | 2.75M | 2.58M | 2.42M | 2.75M | 3.39M | 0.65M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | -0.21M | -0.55M | 2.82M | -0.53M | 1.34M | -0.63M | 0.00M | -0.79M | -0.60M | | -0.72M | 0.01M | 0.41M | -0.35M | -1.43M | -0.26M | -0.77M |
|
EBIT
|
2.58M | 2.60M | 3.24M | 2.17M | 1.61M | 149.95M | -0.98M | -0.71M | -1.14M | -154.00M | -1.19M | -1.03M | -1.20M | -158.14M | -1.02M | -1.39M | -1.23M | -0.40M | -0.21M | -0.55M | 2.82M | -0.53M | 1.34M | -0.63M | 0.00M | -0.79M | -0.60M | | -0.72M | 0.01M | 0.41M | -0.35M | -1.43M | -0.26M | -0.77M |
|
Interest & Investment Income
|
-0.03M | -0.26M | -0.01M | -0.00M | -0.00M | -13.76M | 0.00M | 0.08M | 0.01M | 13.85M | 0.16M | -0.00M | 0.00M | 14.01M | 0.06M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | 0.06M | 0.00M | 0.00M | -0.01M | 0.01M | -0.06M | 0.18M | -0.06M | -0.06M | -0.06M | 0.43M | -0.06M | -0.06M | | | | -0.06M | 0.06M | | | -0.65M |
|
Non Operating Income
|
| | | | | | | | | | | | | | 0.06M | 0.00M | 0.00M | -0.01M | 0.01M | -0.06M | 0.18M | -0.06M | -0.06M | -0.06M | 0.43M | -0.06M | -0.06M | | | | 0.06M | 0.06M | | | |
|
EBT
|
2.58M | 2.60M | 3.24M | 2.17M | 1.61M | 149.95M | -0.98M | -0.71M | -1.14M | -154.00M | -1.19M | -1.03M | -1.20M | -158.14M | -1.02M | -1.39M | -1.23M | -0.40M | -0.21M | -0.61M | 2.82M | -0.59M | 1.28M | -0.69M | 0.44M | -0.85M | -0.67M | | -1.10M | -0.38M | 0.04M | -0.68M | -1.73M | -0.70M | -2.01M |
|
Tax Provisions
|
| 0.18M | | | | 1.35M | | 1.35M | 1.35M | -1.35M | | -0.02M | | -1.38M | | | | -0.01M | -0.00M | -0.01M | | -0.00M | | | 0.06M | 0.00M | | | 0.02M | 0.00M | 0.01M | 0.42M | | | |
|
Profit After Tax
|
2.58M | 2.42M | 3.24M | -2.17M | 1.61M | 148.59M | -0.98M | -0.71M | -1.14M | -152.65M | -1.19M | -1.01M | -1.20M | -156.76M | -1.02M | -1.39M | -1.23M | -0.39M | -0.21M | -0.60M | 2.82M | -0.59M | 1.28M | -0.69M | 0.38M | -0.85M | -0.67M | | -1.11M | -0.38M | 0.03M | -1.10M | -1.73M | -0.70M | -2.01M |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.19M | -0.47M | -0.19M | | | -0.67M | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
2.58M | 2.42M | 3.24M | 2.17M | 1.61M | 148.59M | -0.98M | -2.07M | -2.50M | -152.65M | -1.19M | -1.01M | -1.20M | -156.76M | -1.02M | -1.39M | -1.23M | -0.39M | -0.21M | -0.60M | 2.82M | -0.59M | 1.28M | -0.69M | 0.38M | -0.85M | -0.67M | | -1.11M | -0.38M | 0.03M | -1.10M | -1.73M | -0.70M | -2.01M |
|
Consolidated Net Income
|
| | | | | -2.20M | | | | 2.20M | | | | 2.20M | | | -1.23M | -0.39M | -0.21M | -0.60M | 2.82M | -0.59M | 1.28M | -0.69M | 0.38M | -0.85M | -0.67M | | -1.11M | -0.38M | 0.03M | -1.10M | -1.73M | -0.70M | -2.01M |
|
Income towards Parent Company
|
| | | | | -2.20M | | | | 2.20M | | | | 2.20M | | | -1.23M | -0.39M | -0.21M | -0.60M | 2.82M | -0.59M | 1.28M | -0.69M | 0.38M | -0.85M | -0.67M | | -1.11M | -0.38M | 0.03M | -1.10M | -1.73M | -0.70M | -2.01M |
|
Net Income towards Common Stockholders
|
| | | | | -2.20M | | | | 2.20M | | | | 2.20M | | | -1.23M | -0.39M | -0.21M | -0.60M | 2.82M | -0.59M | 1.28M | -0.69M | 0.38M | -0.85M | -0.67M | | -2.03M | -1.33M | -1.00M | -1.14M | -2.43M | -0.70M | -2.01M |
|
EPS (Basic)
|
0.06 | 0.06 | 0.08 | 0.05 | 0.04 | -54.00 | 0.02 | 0.02 | 0.02 | 53.87 | 0.02 | 0.02 | 0.03 | 0.05 | 0.02 | 0.03 | 0.03 | 0.01 | -0.01 | -0.01 | 59.76 | -0.01 | 0.02 | -0.01 | 7.02 | -0.02 | -0.01 | | -12.91 | -8.43 | -6.33 | -7.20 | -0.47 | -0.13 | -0.35 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -12.91 | -8.43 | -6.33 | -7.20 | -0.47 | -0.13 | -0.35 |
|
Shares Outstanding (Weighted Average)
|
40.77M | 40.77M | 40.77M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 40.88M | 0.04M | 40.88M | 40.88M | 40.88M | 40.88M | 40.88M | 40.88M | 40.88M | 52.33M | 0.05M | 0.05M | 0.05M | 54.38M | 0.05M | 0.05M | 0.05M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 5.19M | 5.41M | 5.70M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 5.19M | 5.41M | 5.70M |
|
EBITDA
|
2.58M | 2.60M | 3.24M | 2.17M | 1.61M | 149.95M | -0.98M | -0.71M | -1.14M | -154.00M | -1.19M | -1.03M | -1.20M | -158.14M | -1.02M | -1.39M | -1.23M | -0.40M | -0.21M | -0.55M | 2.82M | -0.53M | 1.34M | -0.63M | 0.00M | -0.79M | -0.60M | | -0.72M | 0.01M | 0.41M | -0.35M | -1.43M | -0.26M | -0.77M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | 0.39M | 0.37M | 0.34M | 0.30M | 0.44M | 0.59M |
|
Tax Rate
|
| 6.97% | | | | 0.90% | | -190.31% | -118.65% | 0.88% | | 2.04% | | 0.87% | | | | 2.03% | 0.96% | 1.32% | | 0.51% | | | 12.59% | -0.35% | | | -1.46% | -0.26% | 12.82% | -61.49% | | | |