|
Revenue
|
0.03M | 0.04M | 0.04M | 0.07M | 0.09M | 0.13M | 0.11M | 0.08M | 0.20M | 0.24M | 0.39M | 0.44M | 0.54M | 0.26M | 0.36M | 0.56M | 0.55M | 0.59M | 2.86M | 0.70M | 0.84M | 0.90M | 1.00M | 1.27M | 1.39M | 1.48M | 1.50M | 1.53M | 1.49M | 1.45M | 1.50M | 1.60M | 1.57M | 1.60M | 1.58M | 1.51M | 1.51M | 1.49M | 1.47M | 1.55M | 1.62M | 1.65M | 1.71M | 1.68M | 1.57M | 1.53M | 2.36M | 1.55M | 2.21M | 1.72M | 2.32M | 1.70M | 1.97M | 1.92M | 1.78M | 3.71M | 2.43M | 1.77M | 2.20M | 1.97M | 1.93M | 2.14M | 2.24M | 2.38M | 2.06M |
|
Cost of Revenue
|
0.05M | 0.15M | 0.08M | 0.09M | 0.13M | 0.10M | 0.14M | 0.15M | 0.24M | 0.38M | 0.46M | 0.52M | 0.60M | 0.35M | 0.28M | 0.29M | 0.19M | 0.25M | | 0.16M | 0.13M | 0.18M | 0.20M | 0.23M | 0.16M | 0.25M | 0.22M | 0.15M | 0.22M | 0.19M | 0.19M | 0.16M | 0.16M | 0.17M | 0.16M | 0.07M | 0.07M | 0.10M | 0.07M | 0.07M | 0.12M | 0.02M | 0.12M | 0.05M | 0.14M | 0.20M | 0.10M | 0.14M | 0.16M | 0.15M | 0.19M | 0.14M | 0.23M | 0.23M | 0.17M | 0.23M | 0.42M | 0.21M | 0.33M | 0.24M | 0.29M | 0.28M | 0.18M | 0.18M | 0.36M |
|
Gross Profit
|
-0.02M | -0.11M | -0.04M | -0.03M | -0.04M | 0.03M | -0.04M | -0.07M | -0.04M | -0.14M | -0.07M | -0.08M | -0.06M | -0.09M | 0.09M | 0.27M | 0.36M | 0.35M | | 0.54M | 0.71M | 0.72M | 0.80M | 1.03M | 1.22M | 1.23M | 1.27M | 1.38M | 1.28M | 1.26M | 1.30M | 1.44M | 1.40M | 1.43M | 1.43M | 1.43M | 1.44M | 1.40M | 1.40M | 1.48M | 1.50M | 1.64M | 1.59M | 1.63M | 1.43M | 1.34M | 2.26M | 1.41M | 2.05M | 1.57M | 2.13M | 1.55M | 1.73M | 1.69M | 1.61M | 3.48M | 2.00M | 1.56M | 1.88M | 1.74M | 1.64M | 1.86M | 2.06M | 2.20M | 1.70M |
|
Amortization - Intangibles
|
| 0.14M | 0.14M | | | 0.14M | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | | | | 0.01M | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | 0.03M | 0.09M | 0.14M | 0.27M | 0.28M | 0.32M | 0.41M | 0.40M | 0.39M | 0.35M | 0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.12M | -1.00 | 0.04M | 0.09M | 0.03M | 0.22M | 0.11M | 0.05M | 0.05M | 0.04M | | 0.02M | 0.04M | 0.04M | 0.02M |
|
Research & Development
|
0.13M | 0.13M | 0.14M | 0.21M | 0.22M | 0.21M | 0.18M | 0.47M | 0.63M | 0.83M | 0.81M | 0.67M | 0.48M | 0.95M | 0.73M | 0.56M | 0.61M | 0.58M | | 0.81M | 0.78M | 1.20M | 0.83M | 1.30M | 1.22M | 1.25M | 1.15M | 1.14M | 1.21M | 1.18M | 1.15M | 1.12M | 1.22M | 1.14M | 0.99M | 0.87M | 0.79M | 0.76M | 0.72M | 0.71M | 0.72M | 0.89M | 0.72M | 0.72M | 0.79M | 0.47M | 0.72M | 0.67M | 0.56M | 0.65M | 0.74M | 0.61M | 0.72M | 0.53M | 0.71M | 0.76M | 0.62M | 0.74M | 0.84M | 0.64M | 0.91M | 0.84M | 0.84M | 0.75M | 0.66M |
|
Selling, General & Administrative
|
| | | 4.23M | 4.77M | 0.64M | 0.62M | 0.97M | 1.09M | 1.52M | 1.32M | 1.05M | 0.99M | 1.44M | 0.89M | 0.71M | 0.70M | 0.73M | | 0.81M | 0.81M | 0.87M | 0.84M | 0.92M | 0.86M | 1.13M | 1.05M | 0.91M | 0.87M | 0.92M | 1.08M | 1.04M | 0.94M | 0.95M | 0.89M | 0.81M | 0.77M | 0.77M | 0.75M | 0.72M | 0.60M | 2.10M | 0.71M | 0.68M | 0.71M | 0.73M | 0.72M | 0.90M | 0.77M | 0.83M | 0.94M | 0.88M | 0.57M | 0.71M | 0.70M | 1.05M | 0.68M | 0.81M | 0.62M | 0.79M | 0.76M | 0.58M | 0.68M | 0.63M | 0.50M |
|
Other Operating Expenses
|
1.41M | 1.10M | 1.28M | 0.39M | 0.47M | 0.46M | 0.44M | 0.51M | 0.57M | 0.77M | 0.82M | 0.90M | 0.94M | 0.78M | 0.52M | 0.91M | 0.75M | 0.92M | | 0.79M | 0.84M | 0.76M | 0.84M | 0.98M | 0.88M | 0.95M | 0.92M | 0.93M | 1.02M | 0.98M | 1.06M | 1.01M | 1.15M | 1.01M | 0.88M | 0.74M | 0.73M | 0.75M | 0.57M | 0.64M | 0.70M | 0.48M | 0.67M | 0.65M | 0.76M | 0.74M | 0.65M | 0.70M | 0.74M | 1.03M | 0.85M | 0.74M | 0.97M | 0.67M | 0.86M | 0.85M | 1.06M | 1.12M | 0.85M | 0.75M | 0.88M | 0.97M | 0.74M | 0.69M | 0.96M |
|
Operating Expenses
|
1.54M | 1.23M | 1.41M | 4.82M | 5.50M | 1.39M | 1.38M | 2.22M | 2.57M | 3.43M | 3.36M | 3.02M | 2.81M | 3.52M | 2.52M | 2.18M | 2.06M | 2.23M | | 2.41M | 2.43M | 2.82M | 2.51M | 3.21M | 2.95M | 3.33M | 3.12M | 2.98M | 3.10M | 3.08M | 3.29M | 3.18M | 3.31M | 3.10M | 2.76M | 2.42M | 2.29M | 2.27M | 2.04M | 2.07M | 2.02M | 3.47M | 2.11M | 2.05M | 2.26M | 1.94M | 2.14M | 2.27M | 2.07M | 2.51M | 2.64M | 2.23M | 2.30M | 2.00M | 2.30M | 2.89M | 2.47M | 2.71M | 2.44M | 2.29M | 2.62M | 2.48M | 2.37M | 2.18M | 2.20M |
|
Operating Income
|
-1.51M | -1.19M | -1.37M | -4.75M | -5.41M | -1.26M | -1.27M | -2.14M | -2.37M | -3.19M | -2.98M | -2.58M | -2.26M | -3.26M | -2.16M | -1.62M | -1.51M | -1.63M | | -1.71M | -1.59M | -1.92M | -1.51M | -1.94M | -1.57M | -1.84M | -1.63M | -1.45M | -1.60M | -1.84M | -1.80M | -1.57M | -1.74M | -1.86M | -1.18M | -0.91M | -0.78M | -0.78M | -0.56M | -0.52M | -0.40M | -1.82M | -0.40M | -0.38M | -0.70M | -0.41M | 0.23M | -0.73M | 0.14M | -0.79M | -0.32M | -0.53M | -0.33M | -0.08M | -0.52M | 0.82M | -0.04M | -1.07M | -0.23M | -0.32M | -0.68M | -0.34M | -0.13M | 0.20M | -0.13M |
|
EBIT
|
-1.51M | -1.19M | -1.37M | -4.75M | -5.41M | -1.26M | -1.27M | -2.14M | -2.37M | -3.19M | -2.98M | -2.58M | -2.26M | -3.26M | -2.16M | -1.62M | -1.51M | -1.63M | -7.27M | -1.71M | -1.59M | -1.92M | -1.51M | -1.94M | -1.57M | -1.84M | -1.63M | -1.45M | -1.60M | -1.84M | -1.80M | -1.57M | -1.74M | -1.86M | -1.18M | -0.91M | -0.78M | -0.78M | -0.56M | -0.52M | -0.40M | -1.82M | -0.40M | -0.38M | -0.70M | -0.41M | 0.23M | -0.73M | 0.14M | -0.79M | -0.32M | -0.53M | -0.33M | -0.08M | -0.52M | 0.82M | -0.04M | -1.07M | -0.23M | -0.32M | -0.68M | -0.34M | -0.13M | 0.20M | -0.13M |
|
Interest & Investment Income
|
| | | 509.00 | | | | 352.00 | 511.00 | -280.00 | 154.00 | 0.00M | 0.00M | 872.00 | 536.00 | 800.00 | 671.00 | 625.00 | | 963.00 | 693.00 | 989.00 | 0.00M | 0.00M | 885.00 | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 864.00 | 711.00 | 430.00 | 417.00 | 145.00 | 118.00 | 432.00 | 137.00 | 145.00 | 82.00 | 37.00 | 50.00 | 57.00 | 8.00 | 24.00 | | 54.00 | 76.00 | 367.00 | 887.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M |
|
Other Non Operating Income
|
10.00 | 29.00 | | 876.00 | 0.01M | 0.00M | | 14.00 | 82.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.13M | 0.00M | 0.00M | 0.09M | 0.21M | | 0.06M | 0.40M | 0.25M | -0.24M | 0.23M | -0.02M | 0.17M | 0.08M | 0.07M | 0.03M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 434.00 | 0.01M | 0.00M | 0.01M | 443.00 | 600.00 | 0.00M | 0.00M | 270.00 | 0.03M | 0.76M | 269.00 | 0.00M | -0.00M | 0.02M | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.05M | -1.14M | -2.17M | | -5.27M | 1.43M | -0.08M | | | | | | | | | | 0.04M | -0.01M | | | 0.02M | | | | | | | | | | -3.21M | -3.27M | -3.38M | | -3.62M | -3.63M | -2.43M | -2.74M | -2.51M | -2.89M | -2.77M | -2.67M | -2.55M | -2.70M | -2.63M | -1.92M | -2.71M | -2.29M | -2.04M | -1.89M | -2.02M | -1.97M | -1.15M | 0.36M | -0.83M | -0.86M | -0.83M | -0.67M | -0.79M | -0.79M | -0.79M | -0.79M | -0.79M | -0.79M | -0.78M |
|
EBT
|
-1.56M | -2.32M | -3.54M | -4.87M | -5.59M | -4.95M | -1.35M | -15.53M | 1.32M | -0.82M | -4.80M | -4.50M | -4.21M | -5.09M | -4.14M | -3.61M | -3.41M | -2.51M | -4.42M | -3.71M | -3.75M | -2.88M | -3.79M | -3.93M | -3.85M | -4.78M | -4.68M | -4.47M | -4.71M | -4.80M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.62M | -1.02M | -1.11M | -1.47M | -1.13M | -0.92M | -0.59M | -0.91M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | -0.03M | | | |
|
Profit After Tax
|
-1.56M | -2.32M | -3.54M | -4.87M | -5.59M | -4.95M | -1.35M | -15.53M | 1.32M | -0.82M | -4.80M | -4.50M | -4.21M | -5.09M | -4.14M | -3.61M | -3.41M | -2.51M | -4.42M | -3.71M | -3.75M | -2.88M | -3.79M | -3.93M | -3.85M | -4.78M | -4.68M | -4.47M | -4.71M | -4.80M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M |
|
Net Income - Minority
|
| 0.03M | | | 0.20M | 0.12M | 0.14M | 0.17M | 0.18M | 0.23M | 0.27M | 0.31M | 0.36M | 0.33M | 0.36M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | -0.03M | -0.02M | -0.03M | -0.02M | -0.03M | -0.03M | -0.01M | -0.04M | -0.04M | -0.05M | -0.05M | 0.03M | -0.03M | -0.03M | 0.00M | 620.00 | | -0.02M | -0.02M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.56M | -2.32M | -3.54M | -4.87M | -5.59M | -4.95M | -1.35M | -15.53M | 1.32M | -0.82M | -4.80M | -4.50M | -4.21M | -5.09M | -4.14M | -3.61M | -3.41M | -2.51M | -4.42M | -3.71M | -3.75M | -2.88M | -3.79M | -3.93M | -3.85M | -4.78M | -4.68M | -4.47M | -4.71M | -4.80M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M |
|
Consolidated Net Income
|
-1.56M | -2.32M | -3.54M | -4.87M | -5.59M | -4.95M | -1.35M | -15.53M | 1.32M | -0.82M | -4.80M | -4.50M | -4.21M | -5.09M | -4.14M | -3.61M | -3.41M | -2.51M | -4.42M | -3.71M | -3.75M | -2.88M | -3.79M | -3.93M | -3.85M | -4.78M | -4.68M | -4.47M | -4.71M | -4.80M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M |
|
Income towards Parent Company
|
-1.56M | -2.30M | -3.54M | -4.87M | -5.39M | -4.84M | -1.20M | -15.36M | 1.50M | -0.59M | -4.53M | -4.19M | -3.85M | -4.77M | -3.79M | -3.61M | -3.41M | -2.51M | -4.42M | -3.71M | -3.75M | -2.88M | -3.79M | -3.93M | -3.85M | -4.78M | -4.68M | -4.47M | -4.71M | -4.80M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M |
|
Net Income towards Common Stockholders
|
1.56M | -10.05M | -3.54M | -4.84M | -5.56M | -4.94M | -1.32M | -15.50M | 1.33M | -0.77M | -4.76M | -4.46M | -4.16M | -5.13M | -4.12M | -3.61M | -3.41M | -2.51M | -4.40M | -3.69M | -3.73M | -2.87M | -3.77M | -3.92M | -3.83M | -4.76M | -4.67M | -4.45M | -4.70M | -4.79M | -5.01M | -4.84M | -5.12M | -5.10M | -4.80M | -4.54M | -3.21M | -3.52M | -3.08M | -3.41M | -3.16M | -4.49M | -2.94M | -3.08M | -3.33M | -2.34M | -2.49M | -3.02M | -1.90M | -2.67M | -2.35M | -2.50M | -1.48M | 0.28M | -1.35M | -0.04M | -0.87M | -1.69M | -1.02M | -1.11M | -1.47M | -1.10M | -0.92M | -0.59M | -0.91M |
|
EPS (Basic)
|
0.04M | -0.09 | -0.12M | -0.04 | -0.04 | -0.03 | -0.01 | -0.12 | 0.01 | -0.01 | -0.04 | -0.03 | -0.03 | -0.04 | -0.03 | -0.03 | -0.02 | -0.02 | -0.03 | -0.03 | -0.03 | -0.02 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.03 | -0.04 | -0.03 | -0.04 | -0.03 | -0.03 | -0.03 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.02 | -0.01 | 0.01 | -0.01 | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | | -0.01 | -0.02 | -0.02 | -0.02 | -0.01 | 0.01 | -0.01 | 0.00 | 0.00 | 0.00 | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
40.00 | 108.36M | 30.00 | 118.32M | 100.00 | 122.86M | 10.00 | 129.61M | 130.12M | 129.47M | 131.78M | 132.09M | 132.09M | 132.12M | 132.53M | 138.68M | 138.75M | 137.20M | 138.75M | 138.96M | 139.38M | 139.12M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 139.38M | 141.88M | 139.38M | 139.38M | 141.88M | 144.79M | 463.88M | 583.88M | 448.49M | 583.88M | 583.88M | 583.88M | 583.88M | 583.88M | 583.88M | 583.88M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 139.38M | | 139.38M | 139.38M | 141.88M | 139.38M | 139.38M | 141.88M | 144.79M | 463.88M | 583.88M | 448.49M | | | | | | | |
|
EBITDA
|
-1.51M | -1.19M | -1.37M | -4.75M | -5.37M | -1.18M | -1.13M | -1.87M | -2.09M | -2.87M | -2.56M | -2.18M | -1.87M | -2.91M | -1.79M | -1.62M | -1.51M | -1.63M | -7.27M | -1.71M | -1.59M | -1.92M | -1.51M | -1.94M | -1.57M | -1.84M | -1.63M | -1.45M | -1.60M | -1.84M | -1.80M | -1.57M | -1.74M | -1.86M | -1.18M | -0.91M | -0.78M | -0.78M | -0.56M | -0.52M | -0.40M | -1.82M | -0.40M | -0.38M | -0.70M | -0.41M | 0.27M | -0.73M | 0.14M | -0.79M | -0.21M | -0.53M | -0.29M | 0.01M | -0.48M | 1.04M | 0.06M | -1.03M | -0.18M | -0.28M | -0.68M | -0.32M | -0.09M | 0.24M | -0.11M |
|
Interest Expenses
|
-0.04M | 2.25M | -0.11M | 0.11M | 0.18M | 3.69M | 0.08M | 1.16M | 1.58M | 4.59M | 1.82M | 1.93M | 1.95M | 1.97M | 1.98M | 2.00M | 1.99M | 1.10M | -2.86M | 2.05M | 2.56M | 1.05M | 2.28M | 2.22M | 2.28M | 3.10M | 3.15M | 3.10M | 3.16M | 3.18M | 3.22M | 3.28M | 3.39M | 3.58M | 3.64M | 3.63M | 2.44M | 2.74M | 2.52M | 2.89M | 2.77M | 2.68M | 2.55M | 2.70M | 2.66M | 2.69M | 2.71M | 2.29M | 2.04M | 1.91M | 0.78M | 1.97M | 1.15M | 1.12M | -0.83M | 0.87M | 0.83M | 0.68M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M | 0.80M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.61% | | | | 2.60% | | | |