|
Revenue
|
| 0.14M | 0.01M | 0.08M | 1.41M | 0.18M | 17.08M | 3.64M | 23.98M | 71.62M |
|
Cost of Revenue
|
0.02M | 0.15M | 0.17M | 0.20M | 0.44M | 0.57M | 16.13M | 3.51M | 23.50M | 69.17M |
|
Gross Profit
|
| 0.06M | 0.01M | 0.08M | 1.27M | 0.09M | 0.96M | 0.14M | 0.47M | 2.44M |
|
Research & Development
|
| 0.20M | 0.36M | 0.17M | 1.11M | 0.85M | 1.26M | 0.57M | 0.36M | 0.91M |
|
Selling, General & Administrative
|
1.10M | 0.95M | 1.13M | 1.13M | 1.62M | 3.54M | 5.57M | 7.38M | 8.96M | 4.70M |
|
Other Operating Expenses
|
0.02M | 0.15M | 0.17M | 0.20M | 0.44M | 0.57M | 1.36M | 0.37M | 3.28M | 1.98M |
|
Operating Expenses
|
1.12M | 1.31M | 1.67M | 1.50M | 3.17M | 4.96M | 8.19M | 8.32M | 12.60M | 7.60M |
|
Operating Income
|
| -1.25M | -1.66M | -1.50M | -1.91M | -4.86M | -7.24M | -8.18M | -12.13M | -5.15M |
|
EBIT
|
-1.12M | -1.25M | -1.66M | -1.50M | -1.91M | -4.86M | -7.24M | -8.18M | -12.13M | -5.15M |
|
Non Operating Investment Income
|
| | | | | | | 1.00M | | |
|
Interest & Investment Income
|
0.00M | 0.00M | | | | | 0.05M | 0.00M | 0.00M | 0.01M |
|
Other Non Operating Income
|
-0.00M | 0.06M | 0.06M | -0.00M | -0.00M | -0.03M | 0.08M | -0.02M | -0.10M | 0.07M |
|
Non Operating Income
|
-0.00M | 0.06M | 0.06M | 0.07M | 0.05M | -0.03M | 0.13M | -0.02M | -0.10M | 0.08M |
|
EBT
|
-1.12M | -1.25M | -1.66M | -1.43M | -1.86M | -4.88M | -7.11M | -8.21M | -12.22M | -5.08M |
|
Tax Provisions
|
| | | | 0.01M | | | | | 0.01M |
|
Profit After Tax
|
-1.12M | -1.19M | -1.60M | -1.43M | -1.86M | -4.88M | -7.11M | -9.48M | -12.22M | -5.09M |
|
Income from Non-Controlling Interests
|
| | | | -1.86M | -0.24M | -0.61M | -0.21M | -0.01M | 0.06M |
|
Income from Continuing Operations
|
-1.12M | -1.25M | -1.66M | -1.43M | -1.86M | -4.88M | -7.11M | -8.21M | -12.22M | -5.09M |
|
Consolidated Net Income
|
-1.12M | -1.25M | -1.66M | -1.43M | -1.86M | -4.88M | -7.11M | -1.49M | 0.83M | -5.09M |
|
Income towards Parent Company
|
-1.12M | -1.25M | -1.66M | 0.02M | -1.86M | -4.88M | -7.11M | -1.49M | 0.83M | -5.09M |
|
Net Income towards Common Stockholders
|
-1.12M | -1.25M | -1.66M | 0.02M | -1.86M | 0.00M | 6.52M | 9.48M | 0.83M | -5.09M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | 0.00M | | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
1.23M | 1.25M | 1.28M | 1.40M | 1.40M | 1.43M | 1.62M | 1.71M | 3.06M | 7.65M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 23.96M | | | |
|
EBITDA
|
-1.12M | -1.25M | -1.66M | -1.41M | -1.88M | -4.55M | -6.51M | -9.37M | -11.53M | -5.19M |