|
Revenue
|
-0.03M | -0.03M | -0.03M | -0.01M | | -0.17M | 0.00M | -0.04M | 0.11M | 0.25M | 0.32M | 0.16M | 0.14M | 0.14M | | | -0.04M | | | | -0.14M | -0.09M | | | | | 1.41M | 1.72M | 1.53M | 2.49M | 2.35M | 3.29M | 1.94M | 2.16M | 1.92M | 1.76M | 0.32M |
|
Cost of Revenue
|
| | | | | | | | | 0.25M | 2.05M | 0.23M | 850.00 | 850.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | 0.11M | -0.00M | -1.73M | -0.07M | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | 0.20M | 0.20M | | | 0.04M | | 0.07M | | | | | | | 0.17M | 0.27M | 1.27M | | | 0.33M | 0.38M | 1.83M | 1.96M | 1.79M | 2.86M | 2.81M | 3.77M | 5.13M | 7.09M | 4.84M | 5.11M | 6.04M |
|
Share-based Compensation (IS)
|
0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.21M | 0.23M | 0.27M | 0.31M | 0.64M | 0.51M | 0.71M | 0.88M | 1.12M | 2.55M | 2.00M | 1.46M | 1.06M | 1.06M | 0.75M | 0.62M | 0.51M | 0.45M | 5.74M | 1.01M | 1.21M | 1.87M | | | 0.57M | 0.56M | 1.00M | 0.99M | 2.41M | 2.12M | 2.13M | 2.51M | 2.21M | 2.32M | 2.38M | 3.27M | 2.33M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | 0.11M |
|
Other Operating Expenses
|
0.17M | 0.50M | 0.29M | 0.89M | 1.18M | 1.13M | 1.89M | 0.59M | 0.94M | 1.57M | 4.67M | 0.81M | 2.43M | 2.50M | 2.81M | 1.46M | 7.58M | 1.21M | -4.82M | 0.19M | 0.32M | 0.37M | | | | | | | | | | | -0.07M | | | | -0.11M |
|
Operating Expenses
|
0.38M | 0.73M | 0.57M | 1.20M | 1.82M | 1.64M | 2.81M | 1.67M | 2.06M | 4.14M | 6.82M | 2.28M | 3.57M | 3.57M | 3.57M | 2.09M | 8.10M | 1.66M | 0.94M | 1.37M | 1.80M | 3.51M | | | 0.90M | 0.94M | 2.83M | 2.95M | 4.20M | 4.97M | 4.94M | 6.28M | 7.34M | 9.40M | 7.22M | 8.37M | 8.37M |
|
Operating Income
|
-0.38M | -0.73M | -0.57M | -1.20M | -1.82M | -1.64M | -2.98M | -1.67M | -2.06M | -4.14M | -8.56M | -2.35M | -3.43M | -3.43M | -3.57M | -2.09M | -8.10M | -1.66M | -0.94M | -1.37M | -1.80M | -3.51M | | | -0.90M | -0.94M | -1.43M | -1.23M | -2.68M | -2.48M | -2.59M | -3.00M | -5.40M | -7.24M | -5.30M | -6.62M | -8.04M |
|
EBIT
|
-0.38M | -0.73M | -0.57M | -1.20M | -1.82M | -1.64M | -2.98M | -1.67M | -2.06M | -4.14M | -8.56M | -2.35M | -3.43M | -3.43M | -3.57M | -2.09M | -8.10M | -1.66M | -0.94M | -1.37M | -1.80M | -3.51M | | | -0.90M | -0.94M | -1.43M | -1.23M | -2.68M | -2.48M | -2.59M | -3.00M | -5.40M | -7.24M | -5.30M | -6.62M | -8.04M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.03M | 0.04M | 0.02M | 0.05M | 0.12M | 0.08M | 0.68M | 0.65M | 0.53M | 0.41M | 0.37M | 0.32M |
|
Other Non Operating Income
|
| | | 0.53M | | | | 0.00M | | | | | -0.13M | | -0.25M | -0.00M | 1.41M | 0.05M | 0.23M | 0.05M | 0.00M | 0.00M | | | -88.00 | -0.62M | 0.86M | -0.21M | 4.78M | -600.00 | -30.00 | -247.00 | -0.00M | 0.00M | -135.00 | -0.01M | -0.00M |
|
Non Operating Income
|
0.03M | -0.02M | 0.03M | 0.54M | -0.02M | -0.19M | -0.03M | 0.04M | -0.09M | -0.20M | -5.88M | 2.04M | -2.10M | -0.04M | -9.63M | 0.26M | 10.57M | 0.05M | -0.52M | 0.05M | -2.84M | -0.08M | | | 0.02M | -0.62M | 0.89M | -0.21M | 4.83M | 0.12M | 0.08M | 0.68M | 0.64M | 0.53M | 0.41M | 0.36M | 0.32M |
|
EBT
|
-0.41M | -0.76M | -0.59M | -1.21M | -1.84M | -1.81M | -2.98M | -1.71M | -2.15M | -4.34M | -8.26M | -2.35M | -3.37M | -3.60M | -3.84M | -2.07M | -8.13M | -1.68M | -1.00M | -1.43M | -4.64M | -3.60M | | | -2.80M | -4.08M | -1.39M | -1.21M | -2.63M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.25M | -7.73M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | -0.19M | -0.15M | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.41M | -0.71M | -0.60M | -1.74M | -1.84M | -1.83M | -3.00M | 1.71M | -2.15M | -4.34M | -14.44M | -0.31M | -1.32M | -3.46M | 29.67M | 2.48M | 2.48M | -1.63M | -1.31M | -1.38M | -4.46M | -3.45M | | | -0.88M | -1.53M | -0.53M | -1.43M | 2.15M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.26M | -7.73M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.02M | 84.00 | 0.01M | 7.35M | -0.01M | | -0.01M | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.41M | -0.76M | -0.59M | -1.21M | -1.84M | -1.81M | -2.98M | -1.71M | -2.15M | -4.34M | -8.26M | -2.35M | -3.37M | -3.60M | -3.84M | -2.07M | -8.13M | -1.68M | -1.00M | -1.43M | -4.46M | -3.45M | | | -2.80M | -4.08M | -1.39M | -1.21M | -2.63M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.25M | -7.73M |
|
Consolidated Net Income
|
-0.41M | -0.76M | -0.59M | -1.21M | -1.84M | -1.81M | -2.98M | -1.71M | -2.15M | -4.34M | -8.26M | -2.35M | -3.37M | -3.60M | -3.84M | -0.13M | -0.13M | 0.10M | 0.66M | | -4.46M | -3.45M | | | -2.80M | -4.08M | -1.39M | -1.21M | -2.63M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.25M | -7.73M |
|
Income towards Parent Company
|
-0.41M | -0.76M | -0.59M | -1.21M | -1.84M | -1.81M | -2.98M | -1.71M | -2.15M | -4.34M | -8.26M | -2.35M | -3.37M | -3.60M | -3.84M | -0.13M | -0.13M | 0.10M | 0.66M | | -4.46M | -3.45M | | | -2.80M | -4.08M | -1.39M | -1.21M | -2.63M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.25M | -7.73M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 0.12M | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.41M | -0.76M | -0.59M | -1.21M | -1.84M | -1.81M | -2.98M | -1.71M | -2.15M | -4.34M | -8.26M | -0.42M | -1.44M | -21.30M | 15.81M | -2.60M | 2.30M | -1.53M | -0.81M | -1.38M | -4.46M | -3.45M | | | -0.88M | -4.08M | -1.39M | -1.21M | -2.63M | -2.36M | -2.51M | -2.32M | -4.75M | -6.71M | -4.89M | -6.25M | -7.73M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.02M | -0.04M | -0.03 | -0.03 | -0.05 | -0.06M | -0.03 | -0.06 | -0.09 | 0.00 | -0.02 | -0.24 | 17.51 | -2.91 | 0.87 | -0.37 | -0.31 | -0.23 | -0.35 | -0.18 | | | -1.70 | -2.95 | -1.03 | -2.75 | 0.65 | -0.95 | -0.41 | -0.27 | -0.55 | -0.83 | -0.56 | -0.70 | -0.84 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | -0.08 | 0.00 | -0.01 | -0.18 | 14.09 | -2.15 | 0.80 | -0.37 | -0.31 | -0.23 | -0.35 | -0.18 | | | -1.70 | 2.04M | | | -0.70 | | | | -0.55 | | | | |
|
Shares Outstanding (Weighted Average)
|
57.25M | 57.78M | 30.00 | 30.00 | 60.77M | 90.00 | 57.69M | 30.00 | 71.16M | 77.54M | 88.16M | 88.16M | 89.75M | 89.22M | 0.90M | 0.89M | 2.86M | 4.14M | 2.65M | 5.93M | 12.87M | 18.67M | 2.04M | 2.04M | 2.04M | 0.52M | 0.52M | 0.52M | | 2.66M | 6.17M | 8.70M | 8.70M | 8.07M | 8.70M | 8.95M | 9.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 101.02M | 109.41M | 117.92M | 117.39M | 1.12M | 1.21M | 2.86M | 4.14M | 2.65M | 5.93M | 12.87M | 18.67M | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.38M | -0.73M | -0.57M | -1.20M | -1.82M | -1.64M | -2.98M | -1.67M | -2.06M | -4.13M | -8.44M | -2.34M | -3.42M | -3.42M | -3.57M | -2.08M | -8.09M | -1.66M | -0.93M | -1.37M | -1.80M | -3.51M | | | -2.80M | -4.02M | -1.43M | -1.43M | 2.15M | -2.36M | -2.51M | -2.34M | -4.61M | -6.77M | -4.93M | -6.28M | -7.72M |
|
Interest Expenses
|
0.03M | 0.03M | 0.03M | 0.01M | 0.02M | 0.17M | -0.00M | 0.04M | 0.09M | 0.20M | -0.29M | 0.00M | -0.05M | 0.17M | 0.27M | -0.02M | 0.04M | 0.01M | 0.06M | 0.06M | 0.14M | 0.09M | | | | -0.28M | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | 4.02% | 4.06% | | | | | | | | | | | | | | | |