|
Revenue
|
| | | | 1.08M | 0.11M | 0.16M | 0.80M | 2.63M | 3.01M | 1.86M | 2.69M | 2.71M | 2.41M | 4.15M | 2.25M | 2.42M | 2.49M | 2.94M | 3.21M | 3.76M | 4.08M | 5.59M | 7.24M | 8.07M | 12.35M | 13.60M | 14.22M | 14.91M | 16.85M | 12.60M | 9.33M | 8.27M | 5.40M | 5.56M | 5.20M | 4.84M | 5.13M | 5.11M | 4.97M | 4.45M | 4.14M | 3.75M | 3.87M | 4.15M | 3.97M | 4.09M | 3.80M | 4.00M | 3.95M | 3.87M | 3.88M | 3.61M | 3.62M | 3.26M |
|
Cost of Revenue
|
| | | | 0.21M | 0.02M | 0.05M | 0.61M | 1.02M | 1.21M | 0.74M | 1.42M | 1.14M | 1.13M | 1.69M | 0.88M | 0.80M | 0.82M | 1.05M | 1.39M | 2.43M | 1.24M | 1.59M | 2.03M | 2.51M | 3.29M | 3.65M | 4.91M | 4.35M | 4.90M | 4.17M | 5.18M | 4.26M | 3.07M | 3.11M | 2.98M | 2.49M | 2.84M | 2.75M | 3.36M | 3.29M | 2.87M | 2.19M | 2.31M | 2.37M | 2.25M | 2.25M | 2.06M | 2.15M | 2.09M | 2.09M | 2.21M | 1.95M | 1.78M | 1.68M |
|
Gross Profit
|
| | | | 0.88M | 0.09M | 0.12M | 0.19M | 1.61M | 1.80M | 1.12M | 1.27M | 1.58M | 1.29M | 2.46M | 1.37M | 1.63M | 1.66M | 1.89M | 1.82M | 2.43M | 2.84M | 4.00M | 5.21M | 5.56M | 9.06M | 9.95M | 9.31M | 10.56M | 11.95M | 8.43M | 4.15M | 4.01M | 2.32M | 2.46M | 2.22M | 2.36M | 2.29M | 2.36M | 1.61M | 1.16M | 1.27M | 1.56M | 1.56M | 1.78M | 1.72M | 1.84M | 1.74M | 1.85M | 1.86M | 1.78M | 1.68M | 1.66M | 1.84M | 1.58M |
|
Research & Development
|
| | | | | | 0.14M | 0.39M | 0.15M | 0.16M | 0.26M | 0.43M | 0.32M | 0.43M | 0.23M | 0.35M | 0.14M | 0.34M | 0.40M | 0.28M | 0.19M | 0.21M | 0.18M | 0.15M | 0.15M | 0.44M | 0.53M | 0.76M | 1.34M | 1.69M | 1.54M | 1.30M | 1.51M | 0.75M | 0.41M | 0.28M | 0.19M | 0.23M | 0.41M | 0.38M | 0.12M | 0.10M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.09M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.02M |
|
Selling, General & Administrative
|
0.02M | 0.01M | 0.01M | 0.14M | 0.19M | 0.42M | 0.65M | | 0.92M | 1.51M | 1.35M | 9.58M | 3.94M | 2.85M | 3.89M | 6.66M | 2.69M | 3.39M | 3.07M | 3.98M | 3.68M | 3.53M | 4.31M | 4.68M | 4.74M | 5.32M | 5.89M | 5.79M | 18.59M | 9.01M | 8.66M | 10.19M | 7.82M | 6.23M | 5.20M | 11.41M | 5.29M | 5.58M | 4.93M | 10.09M | 2.55M | 3.48M | 2.41M | 3.65M | 2.16M | 2.76M | 2.24M | 2.59M | 2.44M | 2.42M | 2.09M | 2.30M | 2.14M | 1.93M | 1.83M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 0.76M | | | | | | | | | 2.43M | | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.02M | 0.01M | 0.01M | 0.14M | 0.19M | 0.42M | 0.79M | 0.39M | 1.08M | 1.66M | 1.61M | 10.00M | 4.26M | 3.28M | 4.12M | 7.01M | 2.83M | 3.73M | 3.47M | 10.04M | 3.87M | 3.73M | 4.49M | 7.26M | 4.89M | 5.76M | 6.42M | 6.55M | 19.94M | 10.70M | 10.20M | 11.49M | 9.33M | 6.98M | 5.61M | 11.69M | 5.47M | 5.80M | 5.34M | 10.45M | 2.67M | 3.58M | 2.45M | 3.69M | 2.19M | 2.79M | 2.28M | 2.68M | 2.47M | 2.44M | 2.12M | 2.32M | 2.17M | 1.98M | 1.85M |
|
Operating Income
|
-0.02M | -0.01M | -0.01M | -0.01M | 0.68M | -0.33M | -0.68M | -1.30M | 0.54M | 0.13M | -0.49M | -8.73M | -2.69M | -2.00M | -0.90M | -5.64M | -1.21M | -2.06M | -1.58M | -8.23M | -3.65M | -0.86M | -0.48M | 0.14M | 0.67M | 3.30M | 3.53M | 2.76M | -9.38M | 1.25M | -1.77M | -7.34M | -5.32M | -4.66M | -3.15M | -9.46M | -3.11M | -3.51M | -2.98M | -8.84M | -1.51M | -2.31M | -0.89M | -2.12M | 5.76M | -1.08M | -0.44M | -0.89M | -0.62M | -0.58M | -0.34M | -0.65M | 0.01M | -0.13M | -0.28M |
|
EBIT
|
-0.02M | -0.01M | -0.01M | -0.01M | 0.68M | -0.33M | -0.68M | -1.30M | 0.54M | 0.13M | -0.49M | -8.73M | -2.69M | -2.00M | -0.90M | -5.64M | -1.21M | -2.06M | -1.58M | -8.23M | -3.65M | -0.86M | -0.48M | 0.14M | 0.67M | 3.30M | 3.53M | 2.76M | -9.38M | 1.25M | -1.77M | -7.34M | -5.32M | -4.66M | -3.15M | -9.46M | -3.11M | -3.51M | -2.98M | -8.84M | -1.51M | -2.31M | -0.89M | -2.12M | 5.76M | -1.08M | -0.44M | -0.89M | -0.62M | -0.58M | -0.34M | -0.65M | 0.01M | -0.13M | -0.28M |
|
Other Non Operating Income
|
| | | | | | | | -0.65M | 7.91M | 0.01M | -0.02M | 0.04M | 0.02M | -0.08M | -1.00M | -0.33M | -0.16M | -0.32M | -0.26M | 0.21M | -0.13M | -0.11M | -0.15M | -0.05M | -0.07M | -0.03M | -0.00M | | | | | | | | | | | 2.94M | | | -0.34M | -0.27M | -0.24M | -0.06M | -0.21M | -0.01M | 0.01M | -0.00M | -0.00M | -0.12M | -0.09M | -0.15M | -0.13M | -0.11M |
|
Non Operating Income
|
| | | | | | | | -0.65M | 7.91M | 0.01M | -0.02M | 0.04M | 0.02M | -0.08M | -1.00M | -0.33M | -3.73M | -3.47M | 8.96M | -6.09M | -3.70M | -4.48M | 13.75M | -4.89M | -5.76M | -6.42M | 16.92M | | | | | | | | | | | | | | -0.34M | -0.27M | -0.24M | -0.06M | -0.21M | -0.01M | 0.01M | -0.00M | -0.00M | -0.12M | -0.09M | -0.15M | -0.13M | -0.11M |
|
EBT
|
-0.02M | -0.01M | -0.01M | -0.14M | 0.68M | -1.06M | -28.13M | -1.30M | -0.12M | 0.13M | -0.49M | -8.74M | -2.69M | -1.98M | -0.98M | -6.64M | -1.53M | -2.23M | -1.90M | -8.48M | -3.78M | -0.99M | -0.59M | -0.01M | 0.62M | 3.23M | 3.50M | 2.75M | -9.38M | 1.25M | -1.77M | -7.33M | -5.31M | -4.66M | -3.16M | -9.47M | -3.13M | -3.52M | -0.04M | -8.96M | -1.51M | -2.65M | -1.03M | -2.36M | 5.71M | -1.28M | -0.45M | -0.86M | -0.62M | -0.58M | -0.46M | -0.74M | -0.10M | -0.26M | -0.38M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.02M | 0.01M | -0.05M | | | | | | | | -0.48M | | 0.04M | 0.20M | -0.15M | | 0.03M | 0.00M | -0.64M | -0.16M | 0.02M | | -0.18M | | 0.01M | | -0.10M | | 0.00M | | -0.05M | | 0.00M | | 0.01M | 0.01M | | | -0.01M | 0.01M | | |
|
Profit After Tax
|
-0.02M | -0.01M | -0.01M | -0.14M | 0.68M | -0.35M | -0.81M | -1.30M | -0.12M | 8.04M | -0.48M | -8.75M | -2.65M | -2.00M | -0.99M | -6.59M | -1.53M | -2.23M | -1.90M | -8.48M | -3.78M | -0.99M | -0.59M | 0.47M | 0.62M | 3.19M | 3.29M | 2.90M | -9.38M | 1.23M | -1.77M | -6.69M | -5.15M | -4.68M | -3.16M | -9.29M | -3.13M | -3.53M | -0.04M | -8.86M | -2.22M | -2.65M | -1.03M | -2.31M | 5.71M | -1.29M | -0.45M | -0.87M | -0.63M | -0.58M | -0.46M | -0.73M | -0.11M | -0.26M | -0.38M |
|
Income from Continuing Operations
|
-0.02M | -0.01M | -0.01M | -0.14M | 0.68M | -1.06M | -28.13M | -1.30M | -0.12M | 0.13M | -0.49M | -8.74M | -2.69M | -2.00M | -0.99M | -6.59M | -1.53M | -2.23M | -1.90M | -8.48M | -3.78M | -0.99M | -0.59M | 0.47M | 0.62M | 3.19M | 3.29M | 2.90M | -9.38M | 1.23M | -1.77M | -6.69M | -5.15M | -4.68M | -3.16M | -9.29M | -3.13M | -3.53M | -0.04M | -8.86M | -1.51M | -2.65M | -1.03M | -2.31M | 5.71M | -1.29M | -0.45M | -0.86M | -0.63M | -0.58M | -0.46M | -0.73M | -0.11M | -0.26M | -0.38M |
|
Consolidated Net Income
|
-0.02M | -0.01M | -0.01M | -0.14M | 0.68M | -1.06M | -28.13M | -1.30M | -0.12M | 0.13M | -0.49M | -8.74M | -2.69M | -2.00M | -0.99M | -6.59M | -1.53M | -2.23M | -1.90M | -8.48M | -3.78M | -0.99M | -0.59M | 0.47M | 0.62M | 3.19M | 3.29M | 2.90M | -9.38M | 1.23M | -1.77M | -6.69M | -5.15M | -4.68M | -3.16M | -9.29M | -3.13M | -3.53M | -0.04M | -8.86M | -1.51M | -2.65M | -1.03M | -2.31M | 5.71M | -1.29M | -0.45M | -0.86M | -0.63M | -0.58M | -0.46M | -0.73M | -0.11M | -0.26M | -0.38M |
|
Income towards Parent Company
|
-0.02M | -0.01M | -0.01M | -0.14M | 0.68M | -1.06M | -28.13M | -1.30M | -0.12M | 0.13M | -0.49M | -8.74M | -2.69M | -2.00M | -0.99M | -6.59M | -1.53M | -2.23M | -1.90M | -8.48M | -3.78M | -0.99M | -0.59M | 0.47M | 0.62M | 3.19M | 3.29M | 2.90M | -9.38M | 1.23M | -1.77M | -6.69M | -5.15M | -4.68M | -3.16M | -9.29M | -3.13M | -3.53M | -0.04M | -8.86M | -1.51M | -2.65M | -1.03M | -2.31M | 5.71M | -1.29M | -0.45M | -0.86M | -0.63M | -0.58M | -0.46M | -0.73M | -0.11M | -0.26M | -0.38M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.01M | -0.01M | -0.14M | 0.68M | -1.06M | -28.13M | -1.30M | -0.12M | 0.13M | -0.49M | -8.74M | -2.69M | -2.00M | -0.99M | -6.59M | -1.53M | -2.23M | -1.90M | -8.48M | -3.78M | -0.99M | -0.59M | 0.47M | 0.62M | 3.19M | 3.29M | 2.90M | -9.38M | 1.23M | -1.77M | -6.69M | -5.15M | -4.68M | -3.16M | -9.29M | -3.13M | -3.53M | -0.04M | -8.86M | -1.51M | -3.57M | -1.03M | -2.31M | 5.71M | -1.29M | -0.45M | -0.87M | -0.63M | -0.58M | -0.46M | -0.73M | -0.11M | -0.26M | -0.38M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | -0.02 | 0.09 | -0.04 | -0.08 | -0.13 | 0.00 | 0.24 | -0.01 | -0.28 | -0.08 | -0.06 | -0.03 | -0.19 | -0.03 | -0.04 | -0.04 | -0.16 | -0.06 | -0.01 | -0.01 | 0.01 | 0.01 | 0.04 | 0.04 | 0.03 | -0.10 | 0.01 | -0.02 | -0.07 | -0.05 | -0.05 | -0.03 | -0.09 | -0.03 | -0.03 | 0.00 | -0.08 | -0.02 | -0.03 | -0.01 | -0.02 | 0.04 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | -0.06 | -0.01 | -0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | -0.10 | 0.01 | -0.02 | -0.07 | | -0.05 | -0.03 | -0.09 | -0.03 | -0.03 | 0.00 | -0.08 | -0.02 | -0.03 | -0.01 | -0.02 | 0.04 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
7.00M | 7.00M | 7.00M | 7.00M | 90.00 | 120.00 | 10.01M | 9.88M | 26.34M | 33.35M | 33.12M | 31.58M | 34.17M | 34.97M | 34.90M | 35.14M | 49.93M | 51.91M | 52.22M | 52.66M | 60.10M | 82.86M | 88.11M | 80.43M | 90.51M | 90.71M | 91.64M | 91.92M | 95.17M | 98.63M | 98.73M | 97.86M | 99.68M | 99.86M | 99.95M | 99.91M | 104.51M | 107.62M | 109.11M | 107.82M | 116.83M | 135.41M | 146.53M | 138.03M | 152.10M | 152.60M | 154.60M | | 163.07M | 172.42M | 182.26M | | 184.26M | 184.26M | 184.26M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 60.10M | 82.86M | 88.11M | 80.43M | 95.64M | 112.47M | 115.89M | 114.47M | 95.17M | 120.93M | 98.73M | 97.86M | | 99.86M | 99.95M | 99.91M | 104.51M | 107.62M | 109.11M | 107.82M | 116.83M | 135.41M | 146.53M | 138.03M | 152.10M | 152.60M | 154.60M | | 163.07M | 172.42M | 182.26M | | 184.26M | 184.26M | 184.26M |
|
EBITDA
|
-0.02M | -0.01M | -0.01M | -0.01M | 0.68M | -0.33M | -0.68M | -1.30M | 0.54M | 0.13M | -0.49M | -8.73M | -2.69M | -2.00M | -0.90M | -5.64M | -1.21M | -2.06M | -1.58M | -8.23M | -3.65M | -0.86M | -0.48M | 0.14M | 0.67M | 3.30M | 3.53M | 2.76M | -9.38M | 1.25M | -1.77M | -7.34M | -5.32M | -4.66M | -3.15M | -9.46M | -3.11M | -3.51M | -2.98M | -8.84M | -1.51M | -2.31M | -0.89M | -2.12M | 5.76M | -1.08M | -0.44M | -0.89M | -0.62M | -0.58M | -0.34M | -0.65M | 0.01M | -0.13M | -0.28M |
|
Interest Expenses
|
-878.00 | 974.00 | 964.00 | 0.00M | | 0.02M | 0.13M | | 0.62M | | | 0.01M | | 0.02M | 0.12M | 0.84M | 0.36M | 0.16M | 0.32M | 0.25M | 0.13M | 0.13M | 0.11M | 0.14M | 0.05M | 0.07M | 0.03M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | 0.11M |
|
Tax Rate
|
| | | | | | | | | | | | | -1.26% | -0.79% | 0.73% | | | | | | | | 3,998.67% | | 1.24% | 5.72% | -5.34% | | 2.07% | -0.17% | 8.79% | 2.98% | -0.43% | | 1.89% | | -0.31% | | 1.09% | | -0.08% | | 2.07% | | -0.23% | | -0.58% | -0.96% | | | 1.89% | -6.86% | | |