|
Revenue
|
0.68M | 0.53M | 0.26M | | 0.02M | 0.10M | 0.10M | 0.18M | 0.13M | 0.18M | 0.05M | 0.10M | 0.26M | 0.05M | 0.13M | 0.10M | 0.11M | 0.09M | 0.12M | 0.05M | 0.07M | 0.04M | | 0.39M | | 0.16M | 0.17M | 0.02M | 0.23M | 0.38M | 0.42M | 0.41M | 0.43M | 0.52M | 0.47M | 0.54M | 0.49M | 0.51M | 0.51M | 0.56M | 0.55M | 0.61M | 0.57M | 1.01M | 0.94M | 0.97M | 0.96M | 1.08M | 1.10M | 1.25M |
|
Cost of Revenue
|
0.45M | 0.35M | 0.16M | 0.03M | 0.01M | 0.05M | 0.15M | 0.09M | 0.07M | 0.11M | 0.17M | 0.06M | 0.21M | 0.02M | 0.10M | 0.05M | 0.06M | 0.07M | 0.07M | 0.02M | 0.03M | 0.02M | 0.04M | 0.10M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.16M | 0.11M | 0.15M | 0.15M | 0.19M | 0.07M | 0.09M | 0.09M | 0.08M | 0.07M | 0.13M | 0.11M | 0.12M | 0.18M | 0.32M | 0.27M | 0.21M | 0.18M | 0.26M | 0.23M | 0.17M |
|
Gross Profit
|
0.24M | 0.18M | 0.09M | 0.03M | 0.01M | 0.05M | 0.06M | 0.09M | 0.06M | 0.08M | 0.04M | 0.04M | 0.06M | 0.03M | 0.03M | 0.05M | 0.05M | 0.02M | 0.05M | 0.03M | 0.04M | 0.02M | 0.05M | 0.28M | 0.06M | 0.12M | 0.13M | 0.15M | 0.19M | 0.32M | 0.35M | 0.35M | 0.36M | 0.43M | 0.40M | 0.45M | 0.40M | 0.43M | 0.44M | 0.43M | 0.44M | 0.49M | 0.39M | 0.69M | 0.67M | 0.75M | 0.78M | 0.82M | 0.87M | 1.08M |
|
Depreciation & Amortization - Total
|
| | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 794.00 | | | | | | | | | | | | | 451.00 | 451.00 | 521.00 | 706.00 | 814.00 | 960.00 | 959.00 | 999.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Research & Development
|
0.04M | 0.03M | 0.03M | 0.04M | 0.02M | 0.09M | 0.06M | 0.03M | 0.03M | 0.05M | 0.13M | 0.06M | 0.06M | 0.02M | 0.04M | 0.00M | 20.00 | | 0.01M | | 0.00M | 0.00M | | 0.01M | 0.02M | 0.02M | 0.04M | 0.06M | 0.05M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.00M | 0.05M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.17M | 0.00M | 0.00M | 0.00M | | 0.00M |
|
Selling, General & Administrative
|
0.21M | 0.09M | 0.20M | 0.16M | 0.22M | 0.22M | 0.06M | 0.21M | 0.24M | 0.28M | -0.06M | 0.22M | 0.14M | 0.19M | 0.17M | 1.28M | 0.17M | 0.32M | 0.25M | 0.11M | 0.07M | 0.05M | 0.05M | 0.03M | 0.10M | 0.11M | 0.10M | 0.10M | 0.11M | 0.09M | 0.13M | 0.11M | 0.09M | 0.13M | 0.26M | 0.26M | 0.21M | 0.32M | 0.29M | 0.35M | 0.33M | 0.41M | 0.36M | 0.52M | 0.69M | 0.75M | 0.74M | 0.78M | 0.76M | 0.86M |
|
Other Operating Expenses
|
0.04M | 0.06M | 0.07M | 0.02M | 0.04M | 0.02M | 0.17M | 0.03M | 0.04M | 0.03M | 0.32M | 0.04M | 0.04M | 0.01M | 0.11M | 0.01M | 0.01M | 0.00M | 0.07M | 0.01M | 0.01M | 0.01M | 0.05M | 0.52M | 0.31M | 0.12M | 0.11M | 0.10M | 0.14M | 0.16M | 0.11M | 0.15M | 0.15M | 0.19M | 0.04M | 0.05M | | 0.07M | 0.07M | 0.06M | 0.15M | 0.04M | -0.00M | | | 0.05M | 0.06M | 0.09M | 0.14M | 0.03M |
|
Operating Expenses
|
0.28M | 0.18M | 0.30M | 0.22M | 0.28M | 0.34M | 0.30M | 0.27M | 0.31M | 0.37M | 0.41M | 0.31M | 0.24M | 0.22M | 0.32M | 1.29M | 0.18M | 0.32M | 0.32M | 0.12M | 0.08M | 0.06M | 0.10M | 0.56M | 0.42M | 0.26M | 0.25M | 0.27M | 0.30M | 0.28M | 0.28M | 0.30M | 0.29M | 0.37M | 0.30M | 0.33M | 0.34M | 0.41M | 0.36M | 0.42M | 0.49M | 0.52M | 0.38M | 0.61M | 0.93M | 0.81M | 0.81M | 0.87M | 0.90M | 0.89M |
|
Operating Income
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.01M | -0.11M | 0.04M | 0.07M | 0.05M | 0.41M | 0.06M | 0.11M | 0.12M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | -0.03M | 0.01M | 0.08M | -0.26M | -0.06M | -0.04M | -0.06M | -0.04M | 0.18M |
|
EBIT
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.01M | -0.11M | 0.04M | 0.07M | 0.05M | 0.41M | 0.06M | 0.11M | 0.12M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | -0.03M | 0.01M | 0.08M | -0.26M | -0.06M | -0.04M | -0.06M | -0.04M | 0.18M |
|
Non Operating Investment Income
|
| | | | | | | | | | | -0.00M | 0.02M | 0.01M | 0.02M | 0.10M | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.01M | | | | | -0.02M | | -0.02M | -0.02M | 0.02M | | -0.04M | -0.05M | -0.06M | 0.12M | 0.37M | 0.12M | -0.02M | -0.45M | -0.02M | -0.03M | -0.02M | | | | | | 0.01M | | -0.00M | -153.00 | 0.02M | 0.12M | -168.00 | -101.00 | 0.05M | -129.00 | 549.00 | 678.00 | 686.00 | 694.00 | 0.05M | 0.01M | 0.01M | -0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Non Operating Income
|
-0.01M | | | | -0.02M | -0.02M | -0.06M | -0.02M | -0.02M | 0.02M | -0.10M | -0.04M | -0.05M | -0.06M | -0.16M | -0.72M | -0.17M | -0.02M | -0.81M | -0.02M | -0.03M | -0.02M | -0.04M | -0.05M | -0.01M | -0.00M | 0.01M | 0.01M | -0.00M | -0.00M | -153.00 | 0.02M | 0.12M | -168.00 | -101.00 | 0.05M | -129.00 | 549.00 | 678.00 | 686.00 | 694.00 | 0.05M | 0.01M | 0.01M | -0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
EBT
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.11M | -0.11M | 0.04M | 0.07M | 0.07M | 0.19M | 0.06M | 0.11M | 0.17M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | 0.02M | 0.02M | 0.08M | -0.30M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Profit After Tax
|
0.05M | 0.01M | 0.20M | 0.20M | -0.29M | -0.30M | -0.30M | -0.20M | -0.27M | -0.27M | -0.47M | -0.31M | -0.22M | -0.25M | 2.02M | -1.96M | -0.29M | -0.32M | 5.44M | -0.11M | -0.07M | -0.06M | 0.09M | 0.81M | 0.37M | -0.15M | 0.11M | -0.12M | -0.11M | 0.04M | 0.07M | 0.07M | 0.19M | 0.06M | 0.11M | 0.17M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | 0.02M | 0.02M | 0.08M | -0.30M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Income from Continuing Operations
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.11M | -0.11M | 0.04M | 0.07M | 0.07M | 0.19M | 0.06M | 0.11M | 0.17M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | 0.02M | 0.02M | 0.08M | -0.30M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Consolidated Net Income
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.01M | -0.11M | 0.04M | 0.07M | 0.07M | 0.19M | 0.06M | 0.11M | 0.17M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | 0.02M | 0.02M | 0.08M | -0.30M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Income towards Parent Company
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.01M | -0.11M | 0.04M | 0.07M | 0.07M | 0.19M | 0.06M | 0.11M | 0.17M | 0.07M | 0.02M | 0.07M | 0.01M | -0.04M | 0.02M | 0.02M | 0.08M | -0.30M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | 0.07M | -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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Net Income towards Common Stockholders
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.30M | -0.30M | -0.18M | -0.25M | -0.27M | -0.47M | -0.28M | -0.19M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | 0.37M | 0.16M | 0.12M | 0.13M | 0.12M | 0.03M | 0.06M | 0.06M | 0.18M | 0.05M | 0.10M | 0.16M | 0.06M | 0.01M | 0.06M | -0.00M | -0.05M | 0.02M | 0.02M | 0.08M | -0.34M | -0.06M | -0.04M | -0.06M | -0.04M | 0.19M |
|
EPS (Basic)
|
0.00 | -0.00M | 0.00 | -0.07M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -10.77 | -2.26 | -4.46 | -3.66 | -4.40 | -1.58 | 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 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
53.33M | 4.00 | 58.16M | 2.60 | 101.68M | 6.00 | 107.72M | 1.50 | 132.31M | 127.74M | 0.04M | 0.14M | 0.05M | 5.00 | 0.07M | 0.00M | 1,370.84M | 2,057.07M | 1,369.70M | 2,080.10M | 2,114.26M | 2,123.61M | 197.62M | 197.90M | 203.90M | 203.90M | 203.90M | 203.90M | 203.90M | 223.99M | 224.20M | 226.60M | 226.52M | 228.58M | 228.36M | 228.28M | 228.24M | 228.63M | 228.78M | 228.83M | 228.79M | 229.16M | 229.16M | 229.16M | 229.16M | 229.16M | 229.16M | 229.16M | 229.24M | 229.24M |
|
Shares Outstanding (Diluted Average)
|
53.33M | 60.13M | 58.16M | 77.67M | 101.68M | 122.08M | 107.72M | 132.31M | 132.31M | 127.74M | | 136.92M | 48.49M | 203.10M | | 1,236.47M | 1,370.84M | | | | | | 197.62M | 197.90M | 203.90M | 203.90M | 203.90M | 203.90M | 203.90M | 600.82M | 598.41M | 600.82M | 597.88M | 599.94M | 599.72M | 599.64M | 599.60M | 599.33M | 599.48M | 599.43M | 599.11M | 599.48M | 599.48M | 599.48M | 229.16M | 229.16M | 229.16M | 229.16M | 229.24M | 599.56M |
|
EBITDA
|
-0.04M | -0.01M | -0.20M | -0.19M | -0.27M | -0.29M | -0.30M | -0.18M | -0.25M | -0.27M | -0.46M | -0.28M | -0.18M | -0.19M | -0.29M | -1.24M | -0.13M | -0.29M | -0.27M | -0.09M | -0.04M | -0.04M | -0.05M | -0.28M | -0.36M | -0.14M | -0.11M | -0.01M | -0.11M | 0.04M | 0.07M | 0.05M | 0.41M | 0.06M | 0.11M | 0.12M | 0.07M | 0.02M | 0.08M | 0.01M | -0.04M | -0.03M | 0.01M | 0.08M | -0.26M | -0.05M | -0.03M | -0.05M | -0.03M | 0.19M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | -0.00M | 0.00M | 542.00 | | -286.00 | | | | | | | | | | | | | | | | | |