|
Revenue
|
| | | | | | | | | | | | | | | | 0.06M | 0.20M | 0.24M |
|
Cost of Revenue
|
0.14M | | | | | 0.01M | 0.08M | 0.01M | | 300.00 | 0.01M | | | | | | 0.11M | 0.05M | 0.05M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | 0.02M | 0.16M | 0.19M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | 0.25M | | | | 0.25M |
|
Research & Development
|
| | | | | | 0.02M | | 0.12M | 0.47M | 5.07M | 1.01M | 0.78M | 0.40M | 0.81M | 0.34M | 0.09M | 0.29M | 0.59M |
|
Selling, General & Administrative
|
| | | | 15.72M | 9.74M | 5.49M | 3.22M | 0.34M | 3.22M | 0.27M | 0.34M | 0.17M | 0.24M | 0.17M | 0.36M | 0.27M | 0.53M | 0.20M |
|
Other Operating Expenses
|
| | | | | 0.07M | 0.06M | -0.17M | 6.09M | 0.04M | 2.56M | 2.01M | 1.97M | 2.19M | 1.16M | 1.46M | 3.72M | 3.86M | 1.88M |
|
Operating Expenses
|
| | | | 15.72M | 9.81M | 5.57M | 3.04M | 6.54M | 3.73M | 7.90M | 3.37M | 2.92M | 2.83M | 2.14M | 2.16M | 4.07M | 4.68M | 2.67M |
|
Operating Income
|
-0.14M | | | | -15.72M | -9.81M | -5.57M | -3.04M | -6.54M | -3.73M | -7.90M | -3.37M | -2.92M | -2.83M | -2.14M | -2.16M | -4.06M | -4.52M | -2.48M |
|
EBIT
|
-0.14M | | | | -15.72M | -9.81M | -5.57M | -3.04M | -6.54M | -3.73M | -7.90M | -3.37M | -2.92M | -2.83M | -2.14M | -2.16M | -4.06M | -4.52M | -2.48M |
|
Interest & Investment Income
|
0.00M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -3.41M | 0.02M | | 2.27M | 35.00 | | 1.61M | -0.18M | 0.09M | -0.15M | 0.35M | -0.58M | 0.11M | -0.34M | 0.15M |
|
Non Operating Income
|
14.21M | | | | -3.46M | 0.01M | -0.08M | 0.10M | -1.42M | 0.53M | 1.55M | -0.39M | 0.09M | -0.21M | 0.31M | -0.97M | 0.64M | -0.34M | -0.42M |
|
EBT
|
-0.14M | | | | -19.18M | -9.80M | -5.65M | -2.94M | -7.96M | -3.20M | -6.35M | -3.76M | -3.00M | -3.04M | -1.83M | -3.01M | -3.42M | -4.33M | -2.90M |
|
Profit After Tax
|
14.07M | | | | -19.18M | -9.80M | -5.65M | -2.94M | -7.96M | -3.20M | -6.35M | 17.51M | | -3.04M | -1.83M | -1.95M | -3.06M | -4.33M | -2.90M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 0.10M | 0.96M | 0.36M | 0.80M | 0.16M |
|
Income from Continuing Operations
|
-0.14M | | | | -19.18M | -9.80M | -5.65M | -2.94M | -7.96M | -3.20M | -6.35M | -3.76M | -3.00M | -3.04M | -1.83M | -3.01M | -3.42M | -4.33M | -2.90M |
|
Consolidated Net Income
|
-0.14M | | | | -19.18M | -9.80M | -5.65M | -2.94M | -7.96M | -3.20M | -6.35M | -3.76M | -3.00M | -3.04M | -1.83M | -3.01M | -3.42M | -4.33M | -2.90M |
|
Income towards Parent Company
|
-0.14M | | | | -19.18M | -9.80M | -5.65M | -2.94M | -7.96M | -3.20M | -6.35M | -3.76M | -3.00M | -3.04M | -1.83M | -3.01M | -3.42M | -4.33M | -2.90M |
|
Net Income towards Common Stockholders
|
-0.14M | | | | -19.18M | -9.80M | -5.65M | -2.94M | -7.96M | -3.20M | -6.35M | -3.76M | -3.00M | -3.04M | -1.83M | -3.01M | -3.42M | -4.33M | -2.90M |
|
EPS (Basic)
|
-0.03 | | | | -1.52 | -0.75 | -0.42 | -0.21 | -0.40 | -0.15 | -0.24 | -2.92 | -0.08 | -0.08 | -0.05 | -1.56 | -1.11 | -1.17 | -0.61 |
|
EPS (Weighted Average and Diluted)
|
| | | | -1.52 | -0.75 | -0.42 | -0.21 | -0.40 | -0.15 | -0.24 | -2.92 | -0.08 | -0.08 | -0.05 | -1.56 | -1.11 | -1.17 | -0.61 |
|
Shares Outstanding (Weighted Average)
|
4.55M | 7.50M | 9.38M | 10.91M | 12.61M | 13.02M | 13.46M | 14.30M | 20.08M | 21.81M | 26.65M | 1.28M | 35.54M | 37.57M | 39.81M | 1.92M | 3.07M | 3.71M | 4.75M |
|
Shares Outstanding (Diluted Average)
|
| 7.50M | 9.38M | 10.91M | 12.61M | 13.02M | 13.46M | 14.30M | 20.08M | 21.81M | 26.65M | 1.28M | 35.54M | 37.57M | 39.81M | 1.92M | 3.07M | 3.71M | 4.75M |
|
EBITDA
|
-0.14M | | | | -15.72M | -9.81M | -5.57M | -3.04M | -6.54M | -3.73M | -7.90M | -3.37M | -2.92M | -2.83M | -2.14M | -2.16M | -4.06M | -4.52M | -2.48M |
|
Interest Expenses
|
| | | | 0.06M | 0.06M | 0.06M | 0.14M | 0.03M | 0.04M | 0.02M | 0.01M | 0.20M | 0.07M | 0.05M | 0.08M | 0.07M | 0.07M | 0.06M |