|
Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | -0.00M | 0.04M | 0.03M | 0.08M | 0.02M | | 0.01M | 0.01M | 0.07M | 0.01M | | 0.06M | 0.02M | | | 0.01M | 0.00M | | 0.01M | | 0.00M | 0.00M | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.01M | 0.00M | 0.02M | 0.03M | 0.04M | 0.04M | 0.05M | -0.01M | 0.03M | 0.02M | 0.06M | 0.01M | | 0.01M | 0.01M | 0.03M | 0.01M | | 0.04M | 0.01M | | | 0.00M | 0.00M | | 0.00M | | 0.00M | 0.00M | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | 0.05M | 0.02M | 0.06M | 0.03M | 0.09M | 0.09M | 0.00M | 0.00M | 0.00M | 0.09M | | | | | | | | | | | 0.06M | 0.05M | 0.01M | 0.66M | 0.23M | 5.37M | 0.32M | 0.31M | 0.99M | 0.35M | 0.42M | 0.92M | 0.58M | 0.47M | 0.74M | 0.50M | 0.47M |
|
Wages, Salaries and Other
|
0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 500.00 | 0.14M | 0.19M | 0.16M | 0.17M | 0.18M | 0.37M | 0.20M | 0.15M | 0.20M | 0.31M | 0.28M | 0.26M | 0.28M | 0.31M | 0.32M | 0.31M | 0.35M | 0.21M | 0.29M | 0.32M | 0.28M | 0.50M | 0.76M | 1.43M | 1.13M | 1.11M | 0.81M | 0.90M | 0.77M | 0.86M | 0.53M | 1.40M | 0.67M | 0.68M | 0.50M | 1.39M | 0.89M | 0.73M | 0.78M |
|
Restructuring Costs
|
| 70.00 | 25.00 | 100.00 | | | 122.00 | 750.00 | 194.00 | | 850.00 | | 100.00 | | 750.00 | | 100.00 | | 575.00 | 75.00 | 100.00 | | 575.00 | 100.00 | | | 925.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | -925.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M |
|
Operating Expenses
|
0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 500.00 | 0.15M | 0.21M | 0.21M | 0.19M | 0.24M | 0.40M | 0.29M | 0.24M | 0.21M | 0.32M | 0.29M | 0.35M | 0.29M | 0.32M | 0.32M | 0.32M | 0.36M | 0.23M | 0.30M | 0.33M | 0.30M | 0.52M | 0.84M | 1.50M | 1.16M | 1.79M | 1.06M | 6.29M | 1.11M | 1.19M | 1.55M | 1.77M | 1.12M | 1.63M | 1.11M | 1.89M | 1.66M | 1.26M | 1.27M |
|
Operating Income
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -500.00 | -0.15M | -0.21M | -0.21M | -0.19M | -0.24M | -0.40M | -0.29M | -0.25M | -0.20M | -0.31M | -0.27M | -0.32M | -0.25M | -0.28M | -0.27M | -0.33M | -0.34M | -0.21M | -0.24M | -0.32M | -0.30M | -0.52M | -0.83M | -1.47M | -1.15M | -1.79M | -1.02M | -6.28M | -1.11M | -1.19M | -1.54M | -1.77M | -1.12M | -1.63M | -1.11M | -1.89M | -1.66M | -1.26M | -1.27M |
|
EBIT
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -500.00 | -0.15M | -0.21M | -0.21M | -0.19M | -0.24M | -0.40M | -0.29M | -0.25M | -0.20M | -0.31M | -0.27M | -0.32M | -0.25M | -0.28M | -0.27M | -0.33M | -0.34M | -0.21M | -0.24M | -0.32M | -0.30M | -0.52M | -0.83M | -1.47M | -1.15M | -1.79M | -1.02M | -6.28M | -1.11M | -1.19M | -1.54M | -1.77M | -1.12M | -1.63M | -1.11M | -1.89M | -1.66M | -1.26M | -1.27M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.06M | 0.06M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.03M | 0.02M | 0.03M | 0.04M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | 0.65M | | -0.09M | -0.36M | 0.69M | -1.61M | -4.43M | 4.40M | -1.33M | 0.93M | -37.98M | 28.48M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| -180.00 | -372.00 | -622.00 | -711.00 | -800.00 | -833.00 | -912.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.49M | 0.24M | -1.23M | -7.38M | -6.12M | -1.30M | 2.25M | -0.55M | 0.19M | -2.13M | -4.86M | 4.08M | -1.63M | 0.64M | -38.30M | 28.14M | -2.39M | -1.01M | -2.40M | | | 0.04M | 0.06M | 0.06M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.03M | 0.02M | 0.03M | 0.04M |
|
EBT
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.93M | -0.80M | -0.09M | -2.41M | -5.19M | 3.74M | -1.84M | 0.39M | -38.62M | 27.84M | -2.91M | -1.84M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | | | | 0.27M | | | | 0.25M | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.01M | 0.01M | 0.00M | -0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -500.00 | -0.15M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.93M | -0.80M | -0.09M | -2.41M | -5.19M | 3.74M | -1.84M | 0.39M | -38.62M | 27.84M | -2.91M | -1.84M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
Income from Continuing Operations
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.69M | -0.80M | -0.09M | -2.41M | -5.46M | 3.74M | -1.84M | 0.39M | -38.87M | 27.84M | -2.91M | -1.84M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
Consolidated Net Income
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.69M | -0.80M | -0.09M | -2.41M | -5.46M | 3.74M | -1.84M | 0.39M | -38.87M | 27.84M | -2.91M | -1.84M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
Income towards Parent Company
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.69M | -0.80M | -0.09M | -2.41M | -5.46M | 3.74M | -1.84M | 0.39M | -38.87M | 27.84M | -2.91M | -1.84M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.21M | -0.21M | -0.19M | -0.24M | -0.89M | -0.05M | -1.48M | -7.59M | -6.43M | -1.57M | 1.69M | -0.80M | -0.09M | -2.41M | -5.46M | 3.79M | -1.83M | 0.42M | -38.87M | 27.89M | -2.84M | -1.96M | -3.88M | -1.15M | -1.79M | -0.98M | -6.22M | -1.05M | -1.10M | -1.45M | -1.68M | -1.04M | -1.56M | -1.04M | -1.85M | -1.64M | -1.23M | -1.24M |
|
EPS (Basic)
|
0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.04 | -0.01 | 0.00 | 0.43 | -0.12 | -0.01 | 0.00 | -0.53 | 0.09 | -0.01 | 0.58 | -67.08 | 12.22 | -1.25 | -0.75 | -1.49 | -0.18 | -1.99 | -0.70 | -5.69 | -0.75 | -0.78 | -1.02 | -1.19 | -0.73 | -1.10 | -0.74 | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | -0.12 | -0.01 | | | 0.00 | -0.01 | 0.14 | -63.76 | 11.18 | -1.25 | -0.75 | -1.19 | -0.18 | -0.20 | -0.07 | -0.57 | | | | -1.19 | 0.73 | -1.11 | -0.75 | -1.25 | 0.83 | -0.48 | -0.48 |
|
Shares Outstanding (Weighted Average)
|
18.11M | | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 18.11M | 32.01M | 73.91M | 95.59M | 100.62M | 94.01M | 105.10M | 106.23M | 106.31M | 106.32M | 188.13M | 623.92M | 739.24M | 3.91M | 6.44M | 7.10M | 1,511.90M | 10.34M | 40.75M | 169.16M | 0.68M | 0.58M | 2.49M | 2.33M | 2.45M | 2.61M | 6.45M | 0.90M | 1.41M | 1.09M | 1.41M | 1.41M | 1.43M | 1.41M | 1.42M | 1.41M | 1.41M | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 18.11M | | | | 18.11M | | | | | | | | | | | | | | | | | | | | | | | | | 6.44M | 7.10M | | | 776.60M | 960.39M | 2.73M | | 1,244.53M | 1,164.46M | 2.45M | 3.25M | | | 14.07M | 10.93M | | | | 1.41M | 1.42M | 1.41M | 1.41M | 1.48M | 1.98M | 2.58M | 2.58M |
|
EBITDA
|
-0.01M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -500.00 | -0.15M | -0.21M | -0.21M | -0.19M | -0.24M | -0.40M | -0.29M | -0.25M | -0.20M | -0.31M | -0.27M | -0.32M | -0.25M | -0.28M | -0.27M | -0.33M | -0.34M | -0.21M | -0.24M | -0.32M | -0.30M | -0.52M | -0.83M | -1.47M | -1.15M | -1.79M | -1.02M | -6.28M | -1.11M | -1.19M | -1.54M | -1.77M | -1.12M | -1.63M | -1.11M | -1.89M | -1.66M | -1.26M | -1.27M |
|
Interest Expenses
|
| | | | -711.00 | -800.00 | -833.00 | -912.00 | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 716.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.13M | 0.18M | 0.19M | 0.41M | 0.38M | 0.38M | 0.45M | 0.50M | 0.53M | 0.41M | 0.32M | 0.30M | 0.29M | 0.32M | 0.34M | 0.23M | 1.31M | 2.40M | | | | | 50.00 | | | | | | | | | | |
|
Shares Outstanding
|
18.11M | 18.11M | 18.11M | | 18.11M | 18.11M | 18.11M | | 18.11M | | 18.11M | | | | 18.11M | | | | | | | | | | | | 32.01M | | | | 105.01M | | | | 0.77M | 400.34M | 677.13M | 784.19M | 6.02M | 6.72M | 7.92M | 14.06M | 3.00M | 85.76M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 3.00M | 0.63M | 0.65M | 1.40M | 1.41M | 1.41M | 1.41M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.43M | 1.75M | 2.59M | 2.59M | 2.59M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.85 | | | | -5.25 | | | | -0.65 | | | | | | | | | | | | | | | | | | | |