|
Revenue
|
| | | | | | | 0.06M | | | 0.26M | 0.36M | 0.36M | | | 0.18M | 0.53M | | | | | | | | | | | | 0.36M | | 0.19M | 0.05M | | | 0.32M | 0.05M | 0.89M | 0.15M | 0.09M | 1.27M | 1.10M | 0.04M | 1.86M | 0.59M | 0.40M | 0.13M | 1.03M |
|
Cost of Revenue
|
| | | | | | | 0.05M | | 0.42M | 0.05M | 0.44M | 0.25M | | 0.01M | 0.11M | 0.40M | 0.02M | 0.01M | 0.00M | 0.00M | | | | | 0.15M | 0.18M | 0.25M | 0.23M | 0.51M | 0.28M | 0.05M | | | 0.20M | 0.06M | 0.79M | 0.02M | 0.06M | 0.72M | 0.67M | 0.00M | 1.31M | 0.50M | 0.20M | 0.08M | 0.66M |
|
Gross Profit
|
| | | | | | | 0.01M | | | 0.21M | -0.08M | 0.11M | | -0.01M | 0.07M | 0.14M | -0.02M | -0.01M | -0.00M | -0.00M | | | | | 0.15M | -0.18M | -0.25M | 0.14M | -0.51M | -0.09M | 0.00M | | | 0.12M | -0.01M | 0.11M | 0.13M | 0.02M | 0.56M | 0.44M | 0.04M | 0.55M | 0.09M | 0.20M | 0.06M | 0.37M |
|
Research & Development
|
0.61M | | 0.67M | 0.38M | | | 0.81M | 0.83M | 1.32M | 1.22M | 1.23M | 1.06M | 1.17M | 1.14M | 1.33M | 1.07M | 1.13M | 1.02M | 0.98M | 0.92M | 0.90M | 0.86M | 0.80M | 0.49M | 0.81M | 0.42M | 0.36M | 0.44M | 0.83M | 0.47M | 1.14M | 0.24M | 0.11M | 0.19M | 0.10M | 0.11M | 0.16M | 0.19M | 0.09M | 0.30M | 0.28M | 0.40M | 0.33M | 0.46M | 0.45M | 0.25M | 0.31M |
|
Selling, General & Administrative
|
1.04M | | 1.05M | 1.92M | | | 1.15M | 1.75M | 1.28M | 1.23M | 2.84M | 1.17M | 1.33M | 1.11M | 1.13M | 1.59M | 1.28M | 1.35M | 1.33M | 1.67M | 1.47M | 1.58M | 1.34M | 1.13M | 1.15M | 1.17M | 1.14M | 1.17M | 1.33M | 1.56M | 1.13M | 0.98M | 1.41M | 1.47M | 1.46M | 1.39M | 1.65M | 1.57M | 1.43M | 1.41M | 1.41M | 1.78M | 1.66M | 1.29M | 2.01M | 1.65M | 1.81M |
|
Other Operating Expenses
|
| 1.63M | | 0.00M | 1.59M | 1.81M | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | 0.02M | 0.01M | | 0.00M | 0.01M | | | | | | | | | | |
|
Operating Expenses
|
1.65M | 1.63M | 1.72M | 2.30M | 1.59M | 1.81M | 1.97M | 2.58M | 2.60M | 2.44M | 4.07M | 2.23M | 2.50M | 2.25M | 2.46M | 2.66M | 2.41M | 2.37M | 2.31M | 2.58M | 2.38M | 2.45M | 2.14M | 1.62M | 1.96M | 1.59M | 1.50M | 1.60M | 2.16M | 2.04M | 2.27M | 1.23M | 1.52M | 1.66M | 1.56M | 1.50M | 1.81M | 1.76M | 1.52M | 1.71M | 1.69M | 2.18M | 1.98M | 1.75M | 2.45M | 1.89M | 2.12M |
|
Operating Income
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.97M | -2.57M | -2.60M | -2.44M | -3.85M | -2.31M | -2.39M | -2.25M | -2.48M | -2.59M | -2.28M | -2.39M | -2.31M | -2.59M | -2.38M | -2.45M | -2.14M | -1.62M | -1.96M | -1.44M | -1.68M | -1.86M | -2.02M | -2.54M | -2.36M | -1.23M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.50M | -1.15M | -1.25M | -2.14M | -1.43M | -1.67M | -2.26M | -1.84M | -1.75M |
|
EBIT
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.97M | -2.57M | -2.60M | -2.44M | -3.85M | -2.31M | -2.39M | -2.25M | -2.48M | -2.59M | -2.28M | -2.39M | -2.31M | -2.59M | -2.38M | -2.45M | -2.14M | -1.62M | -1.96M | -1.44M | -1.68M | -1.86M | -2.02M | -2.54M | -2.36M | -1.23M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.50M | -1.15M | -1.25M | -2.14M | -1.43M | -1.67M | -2.26M | -1.84M | -1.75M |
|
Interest & Investment Income
|
0.00M | | 0.00M | 0.00M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | | | 0.00M | 0.02M | 0.05M | 0.05M | 0.02M | 0.03M | 0.00M | | 0.00M | | 0.00M | | | | 0.00M | | | | | | | 0.09M | 0.09M | 0.06M | 0.08M | 0.15M | 0.23M | 0.13M | 0.12M | 0.10M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.00M | -0.25M | 0.00M | 0.02M | | | 0.12M | 0.04M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | |
|
Non Operating Income
|
0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.00M | -0.00M | 0.00M | 0.02M | 0.12M | 0.19M | 0.28M | 0.15M | 0.17M | 0.20M | 0.14M | 0.27M | 0.28M | 0.50M | 0.18M | 0.16M | 0.32M |
|
EBT
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.44M | -1.68M | -1.85M | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M |
|
Profit After Tax
|
-1.65M | -1.63M | -1.72M | -2.30M | -1.58M | -1.80M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.39M | -1.68M | -1.85M | -2.02M | -2.29M | -2.35M | -1.23M | -1.49M | -1.64M | -1.31M | -1.32M | -1.43M | -1.48M | -1.33M | -0.95M | -1.11M | -1.87M | -1.16M | -1.16M | -2.08M | -1.68M | -1.43M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | -0.00M | | -0.00M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.44M | -1.68M | -1.85M | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M |
|
Consolidated Net Income
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.44M | -1.68M | -1.85M | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M |
|
Income towards Parent Company
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.44M | -1.68M | -1.85M | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M |
|
Net Income towards Common Stockholders
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.96M | -2.56M | -2.59M | -2.43M | -3.85M | -2.31M | -2.38M | -2.24M | -2.47M | -2.59M | -2.28M | -2.39M | -2.29M | -2.54M | -2.33M | -2.43M | -2.11M | -1.62M | -1.96M | -1.44M | -1.68M | -1.85M | -2.02M | -2.54M | -2.36M | -1.22M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.41M | -1.06M | -1.19M | -2.06M | -1.29M | -1.43M | -2.12M | -1.72M | -1.65M |
|
EPS (Basic)
|
-0.18 | -0.17 | -0.18 | -0.24 | -0.14 | -0.14 | -0.15 | -0.21 | -0.20 | -0.19 | -0.30 | -0.18 | -0.16 | -0.17 | -0.16 | -0.17 | -0.13 | -0.11 | -0.09 | -0.10 | -0.09 | -0.09 | -0.08 | -0.06 | -0.07 | -0.05 | -0.06 | -0.06 | -0.07 | -0.07 | -0.07 | -0.04 | -0.05 | -0.05 | -0.03 | -0.03 | -0.04 | -0.04 | -0.03 | -0.02 | -0.03 | -0.04 | -0.02 | -0.03 | -0.04 | -0.03 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.06 | | -0.07 | -0.07 | -0.07 | -0.04 | -0.05 | -0.05 | -0.03 | -0.03 | -0.04 | -0.04 | -0.03 | -0.02 | -0.03 | -0.04 | -0.02 | -0.03 | -0.04 | -0.03 | |
|
Shares Outstanding (Weighted Average)
|
9.06M | 9.63M | 9.66M | 9.51M | 11.36M | 12.80M | 12.81M | 12.46M | 12.87M | 12.92M | 12.96M | 12.93M | 14.86M | 15.60M | 15.60M | 15.42M | 17.72M | 21.36M | 25.56M | 22.86M | 26.70M | 26.70M | 26.70M | 26.70M | 26.71M | 26.71M | 27.84M | 27.84M | 30.53M | 31.31M | 31.49M | 31.23M | 31.83M | 33.54M | 37.87M | 35.34M | 38.26M | 38.55M | 38.56M | 38.50M | 38.85M | 47.31M | 54.71M | 48.94M | 55.00M | 55.22M | 55.74M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 27.84M | | 30.53M | 31.31M | 31.49M | 31.23M | 31.83M | 33.54M | 37.87M | 35.34M | 38.26M | 38.55M | 38.56M | 38.50M | 38.85M | 47.31M | | 48.94M | 55.00M | 55.22M | |
|
EBITDA
|
-1.65M | | -1.72M | -2.30M | -1.59M | -1.81M | -1.97M | -2.57M | -2.60M | -2.44M | -3.85M | -2.31M | -2.39M | -2.25M | -2.48M | -2.59M | -2.28M | -2.39M | -2.31M | -2.59M | -2.38M | -2.45M | -2.14M | -1.62M | -1.96M | -1.44M | -1.68M | -1.86M | -2.02M | -2.54M | -2.36M | -1.23M | -1.52M | -1.66M | -1.44M | -1.50M | -1.70M | -1.63M | -1.50M | -1.15M | -1.11M | -1.87M | -1.15M | -1.17M | -2.08M | -1.68M | -1.43M |