|
Revenue
|
-0.35M | -0.33M | -0.38M | -0.43M | 0.05M | 0.03M | | | | -0.51M | -0.51M | -0.69M | -0.67M | -0.60M | -0.52M | 0.77M | 1.19M | 0.64M | | | | | | | | | | | 10.00M | | | | | 1.00M | 1.81M | 0.01M | 0.02M | 0.04M | -0.06M | 0.03M | -0.02M | 0.00M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.00M | | 0.00M | 0.02M | 0.04M | | 0.03M | -0.02M | 0.00M |
|
Research & Development
|
3.48M | 3.19M | 1.59M | 1.44M | 1.50M | 2.65M | 2.93M | 4.70M | 5.02M | 6.68M | 7.09M | 7.16M | 9.77M | 7.52M | 7.09M | 3.18M | 4.65M | 1.29M | | | | | | | 7.34M | 10.43M | 7.12M | | 6.80M | 4.46M | 12.98M | 5.02M | 6.04M | 6.67M | 3.80M | 3.35M | 4.93M | 2.68M | 3.24M | 2.30M | 1.43M | 1.18M |
|
Selling, General & Administrative
|
1.97M | 1.39M | 1.23M | 1.57M | 1.51M | 2.03M | 2.44M | 2.61M | 2.68M | 2.72M | 2.95M | 2.87M | 3.12M | 2.77M | 2.37M | 2.09M | 3.59M | 3.38M | | | | | | | 1.80M | 2.21M | 2.40M | | 2.79M | 2.65M | 3.23M | 3.34M | 2.92M | 2.70M | 3.15M | 2.67M | 2.45M | 2.04M | 2.00M | 2.31M | 2.38M | 2.50M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | -1.50M | | | | | | | | 0.03M | 0.03M | 0.03M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | | | 0.09M | | | |
|
Operating Expenses
|
5.45M | 4.59M | 2.81M | 3.02M | 3.00M | 4.68M | 5.37M | 7.31M | 7.70M | 9.39M | 10.05M | 10.03M | 12.89M | 10.29M | 9.46M | 5.27M | 6.74M | 4.67M | | | | | | | 9.16M | 12.67M | 9.54M | | 9.62M | 7.14M | 16.23M | 8.38M | 8.99M | 9.40M | 6.98M | 6.03M | 7.38M | 4.72M | 5.32M | 4.61M | 3.81M | 3.67M |
|
Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.14M | -16.23M | -8.38M | -8.99M | -8.40M | -5.17M | -6.02M | -7.36M | -4.68M | -5.39M | -4.58M | -3.83M | -3.67M |
|
EBIT
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.14M | -16.23M | -8.38M | -8.99M | -8.40M | -5.17M | -6.02M | -7.36M | -4.68M | -5.39M | -4.58M | -3.83M | -3.67M |
|
Interest & Investment Income
|
0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | 0.09M | | | | 0.16M | | |
|
Other Non Operating Income
|
-0.12M | -0.31M | -0.39M | -0.47M | 0.04M | -2.49M | -0.19M | -0.16M | | | | | -0.01M | 0.01M | | | -0.03M | -0.13M | | | | | | | 175.00 | 0.00M | | | 0.03M | 0.12M | 0.29M | 0.34M | 0.23M | 0.10M | 0.11M | -0.73M | -0.11M | -0.02M | -0.12M | 0.20M | -0.19M | 0.11M |
|
Non Operating Income
|
-0.12M | -0.31M | -0.39M | -0.47M | 0.04M | -2.76M | -0.19M | -0.16M | -0.72M | -0.51M | -0.51M | -0.69M | -0.65M | -0.56M | -0.50M | -0.44M | -0.79M | -0.13M | | | | | | | 175.00 | 0.00M | 834.00 | | 0.03M | 0.12M | 0.29M | 0.34M | 0.23M | 0.10M | 0.11M | -0.73M | -0.11M | -0.02M | -0.12M | 0.20M | -0.19M | 0.11M |
|
EBT
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.14M | -16.23M | -8.38M | -8.99M | -8.40M | -5.17M | -6.14M | -7.36M | -4.68M | -5.39M | -4.56M | -3.83M | -3.67M |
|
Profit After Tax
|
-5.57M | -4.89M | -3.20M | -3.48M | -2.91M | -7.40M | -5.56M | -7.47M | -8.42M | -9.91M | -10.55M | -10.72M | -13.54M | -10.86M | -9.96M | -4.95M | -6.34M | -4.13M | | | | | | | -9.16M | -12.67M | -9.54M | | 0.41M | -7.02M | -15.94M | -8.04M | -8.76M | -8.30M | -5.06M | -6.76M | 12.91M | -4.70M | -5.55M | -4.40M | -4.02M | -3.56M |
|
Income from Continuing Operations
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.14M | -16.23M | -8.38M | -8.99M | -8.40M | -5.17M | -6.14M | -7.36M | -4.68M | -5.39M | -4.56M | -3.83M | -3.67M |
|
Consolidated Net Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.14M | -16.23M | -8.38M | -8.99M | -8.40M | -5.17M | -6.14M | -7.36M | -4.68M | -5.39M | -4.56M | -3.83M | -3.67M |
|
Income towards Parent Company
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.14M | -16.23M | -8.38M | -8.99M | -8.40M | -5.17M | -6.14M | -7.36M | -4.68M | -5.39M | -4.56M | -3.83M | -3.67M |
|
Preferred Dividend Payments
|
| | | | 0.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-5.57M | -4.89M | -3.20M | -3.48M | -2.91M | -7.40M | -5.56M | -7.47M | -8.43M | -9.91M | | | | | | | | | | | | | | | -9.16M | -12.67M | -9.54M | | 0.38M | -7.02M | -15.94M | -8.38M | -8.99M | -8.30M | -5.06M | -6.14M | -7.36M | -4.68M | -5.39M | -4.56M | -3.83M | -3.67M |
|
EPS (Basic)
|
-9.09 | -7.96 | -4.40 | -5.09 | -3.70 | -0.44 | -0.28 | -0.51 | -0.41 | -0.37 | -0.39 | -0.39 | -0.49 | -3.97 | -0.36 | -0.17 | -0.22 | -1.42 | | | | | | | -0.18 | -0.18 | -0.18 | | 0.00 | -0.08 | -0.19 | -0.09 | -1.22 | -1.09 | -0.70 | -0.81 | 1.53 | -0.55 | -0.63 | -0.50 | -0.45 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.18 | -0.18 | -0.18 | | 0.00 | -0.08 | -0.19 | -0.09 | -1.22 | -1.09 | -0.70 | -0.81 | 1.52 | -0.55 | -0.63 | -0.50 | -0.45 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
0.61M | 0.61M | 0.73M | 0.68M | 0.79M | 16.88M | 20.12M | 14.55M | 20.35M | 26.69M | 27.31M | 27.35M | 27.36M | 2.74M | 0.82M | 0.83M | 0.91M | 0.91M | 4.99M | 23.80M | 26.71M | 31.59M | 30.09M | 44.50M | 50.44M | 70.78M | 61.15M | 83.94M | 84.68M | 85.55M | 84.57M | 85.52M | 7.25M | 7.59M | 7.28M | 8.38M | 8.46M | 8.66M | 8.50M | 8.76M | 8.87M | 12.76M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 0.83M | 0.83M | | | 5.64M | | 26.71M | 31.59M | 30.09M | 44.50M | 50.44M | 70.78M | 61.15M | 83.94M | 85.37M | 85.55M | 84.57M | 85.52M | 7.25M | 7.59M | 7.28M | 8.38M | 8.52M | 8.68M | 8.50M | 8.76M | 8.87M | 12.76M |
|
EBITDA
|
| | | | | | | | | | | | | | | | | | | | | | | | -9.17M | -12.73M | -9.53M | | 0.28M | -7.25M | -15.76M | -8.06M | -8.79M | -8.31M | -5.00M | -6.79M | 12.93M | -4.68M | -5.57M | -4.37M | -4.00M | -3.56M |
|
Interest Expenses
|
0.35M | 0.33M | 0.38M | 0.43M | 0.46M | 0.27M | 0.19M | 0.16M | 0.72M | 0.51M | 0.51M | 0.69M | 0.67M | 0.60M | 0.52M | 0.46M | 0.80M | | | | | | | | | | | | | | | | | | | 0.21M | | | | 0.13M | | |