|
Revenue
|
0.00M | 0.00M | | 0.01M | | 0.01M | | | | | | 0.01M | 0.06M | 0.05M | 0.06M | 0.08M | 0.04M | 0.01M | | | | 0.01M | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Cost of Revenue
|
474.00 | 0.00M | | 0.00M | | 0.00M | | | | | | 0.00M | 0.11M | 0.09M | 0.07M | 0.05M | 0.07M | 0.03M | 0.01M | | | 0.00M | | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | |
|
Gross Profit
|
826.00 | 0.00M | | 0.01M | | 0.00M | | | | | | 0.00M | -0.05M | -0.05M | -0.02M | 0.02M | 0.03M | -0.02M | | -0.10M | | 0.01M | | | | | 208.00 | 626.00 | 626.00 | 626.00 | 624.00 | -0.00M | 144.00 | 144.00 | 144.00 | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73M | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M | -0.11M |
|
Depreciation & Amortization - Total
|
97.00 | 98.00 | 724.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 680.00 | 679.00 | 0.01M | 0.00M | | 0.00M | 0.00M | 679.00 | 646.00 | 582.00 | 582.00 | 543.00 | 293.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.01M | 221.00 | 0.00M | -0.01M | 360.00 | 407.00 | 496.00 | 360.00 | 360.00 | 360.00 | 360.00 | 0.00M | 0.06M | 0.06M | 0.02M | 0.04M | 0.10M | 0.06M | 0.00M | 0.14M | 0.04M | 0.04M | 0.04M | 0.03M | 0.02M | 0.00M | 0.11M | -0.07M | 0.03M | 0.03M | 0.05M | 0.07M | 0.05M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Other Operating Expenses
|
-0.01M | -540.00 | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | 0.03M | -0.01M | -0.01M | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.00M | 0.02M | 0.01M | 0.06M | -0.10M | 0.01M | 0.00M | 0.00M | -0.00M | 0.07M | 0.03M | 0.04M | 0.14M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | 0.01M | -0.01M | 0.02M | 0.01M |
|
Operating Expenses
|
-0.01M | -221.00 | -0.00M | -0.03M | -0.01M | -0.00M | -0.00M | 0.04M | -0.01M | -0.00M | 0.01M | 0.01M | 0.08M | 0.10M | 0.05M | 0.04M | 0.13M | 0.08M | 0.06M | 0.04M | 0.05M | 0.05M | 0.04M | 0.02M | 0.09M | 0.03M | 0.16M | 0.06M | 0.06M | 0.05M | 0.06M | 0.08M | 0.07M | 0.09M | 0.07M | 0.05M | 0.08M | 0.07M |
|
Operating Income
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | 0.16M | 0.09M | 0.06M | -0.67M | -0.05M | -0.04M | -0.04M | -0.02M | -0.09M | -0.03M | -0.16M | -0.06M | -0.06M | -0.05M | -0.06M | -0.08M | -0.07M | -0.09M | -0.07M | -0.05M | -0.08M | -0.07M |
|
EBIT
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | 0.16M | 0.09M | 0.06M | -0.67M | -0.05M | -0.04M | -0.04M | -0.02M | -0.09M | -0.03M | -0.16M | -0.06M | -0.06M | -0.05M | -0.06M | -0.08M | -0.07M | -0.09M | -0.07M | -0.05M | -0.08M | -0.07M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | 0.03M | -0.09M | | 0.02M | 792.00 | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.01M | -1.72M | -0.55M | 0.10M | 0.10M | | 0.10M | 0.10M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -0.01M | -0.92M | -0.46M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M |
|
EBT
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | 0.16M | 0.09M | -0.08M | -0.07M | -0.13M | -0.07M | -0.04M | 0.06M | -0.09M | -0.03M | -0.16M | -0.07M | -0.06M | -0.05M | -0.07M | -1.00M | -0.54M | 0.01M | 0.03M | 0.04M | 0.01M | 0.02M |
|
Profit After Tax
|
-0.01M | 0.00M | -0.00M | -0.02M | -0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.05M | -0.16M | 0.09M | 0.08M | -0.75M | -0.13M | 0.07M | 0.04M | -0.43M | -0.09M | -0.03M | -0.16M | -0.07M | -0.06M | -0.05M | -0.07M | -1.00M | -0.54M | 0.01M | 0.03M | 0.04M | 0.01M | 0.02M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | 0.16M | 0.10M | 0.08M | -0.77M | | 0.07M | 0.04M | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | 0.16M | 0.09M | -0.08M | -0.07M | -0.13M | -0.07M | -0.04M | 0.06M | -0.09M | -0.03M | -0.16M | -0.07M | -0.06M | -0.05M | -0.07M | -1.00M | -0.54M | 0.01M | 0.03M | 0.04M | 0.01M | 0.02M |
|
Consolidated Net Income
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | -0.16M | -0.09M | -0.08M | -0.07M | -0.13M | -0.07M | -0.04M | 0.06M | -0.09M | -0.03M | -0.16M | -0.07M | -0.06M | -0.05M | -0.07M | -1.00M | -0.54M | 0.01M | 0.03M | 0.04M | 0.01M | 0.02M |
|
Income towards Parent Company
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | -0.16M | -0.09M | -0.08M | -0.07M | -0.13M | -0.07M | -0.04M | 0.06M | -0.09M | -0.03M | -0.16M | -0.07M | -0.06M | -0.05M | -0.07M | -1.00M | -0.54M | 0.01M | 0.03M | 0.04M | 0.01M | 0.02M |
|
Net Income towards Common Stockholders
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | -234.00 | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.13M | -0.14M | -0.07M | -0.01M | -0.16M | -0.09M | -0.08M | -0.07M | -0.13M | -0.07M | -0.04M | 0.06M | -0.09M | -0.03M | -0.16M | -0.07M | -0.06M | -0.05M | -0.07M | -1.00M | -0.54M | 0.01M | 0.03M | 0.04M | 0.01M | 0.02M |
|
EPS (Basic)
|
| | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | -0.01 | 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 | | -0.01 | 0.00 | 0.00 | | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | 35.54M | 34.50M | 34.50M | | 34.50M | 32.49M | 31.09M | 31.09M | 33.07M | 40.65M | 40.65M | 42.55M | 42.04M | 44.25M | 45.84M | 46.25M | 47.32M | 70.68M | 70.68M | 70.68M | 70.68M | 70.68M | 70.68M |
|
Shares Outstanding (Diluted Average)
|
2.00M | 2.01M | 2.65M | 2.35M | 2.85M | 2.85M | 57.10M | 57.10M | 57.10M | 57.10M | 57.10M | 51.98M | 34.50M | 34.50M | 34.50M | 35.54M | 34.50M | 34.50M | 34.50M | | | | 31.09M | | | | | | | 45.84M | 46.25M | | 70.68M | 195.82M | 198.30M | | 203.50M | 205.88M |
|
EBITDA
|
0.01M | 0.00M | -0.00M | -0.02M | 0.01M | 0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.13M | -0.14M | -0.06M | -0.01M | 0.17M | 0.10M | 0.06M | -0.67M | -0.05M | -0.04M | -0.04M | -0.02M | -0.09M | -0.03M | -0.15M | -0.06M | -0.06M | -0.05M | -0.06M | -0.08M | -0.07M | -0.09M | -0.07M | -0.05M | -0.08M | -0.07M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 772.00 | | | 675.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M |