|
Revenue
|
| | | | 0.01M | 40.00 | 0.01M | -0.00M | 0.01M | 0.01M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.13M | 0.02M | 0.02M | 0.67M | 6.64M | 6.64M | 0.79M | 1.16M | 0.13M | 0.08M | 3.42M | 6.88M | 11.35M | 1.38M | 4.36M | 21.08M | 20.46M | 10.35M | 19.73M | 13.81M |
|
Cost of Revenue
|
| | | | 0.03M | 0.03M | 0.08M | 0.02M | 0.08M | 0.07M | 0.03M | 0.05M | 0.06M | 0.03M | 0.30M | 0.05M | 0.12M | 0.12M | 0.27M | 0.61M | 6.06M | 6.06M | 0.73M | 0.10M | 0.10M | 0.05M | 3.31M | 6.81M | 11.25M | 1.37M | 4.08M | 20.88M | 20.04M | 10.06M | 18.19M | 12.64M |
|
Gross Profit
|
| | | | 0.01M | 40.00 | 0.01M | -0.01M | -0.01M | | | | -194.00 | | | -0.01M | 0.09M | 0.01M | 0.01M | 0.06M | 0.59M | 0.59M | 0.06M | 0.15M | 0.04M | 0.07M | 0.03M | 0.07M | 0.10M | 0.01M | 0.29M | 0.20M | 0.42M | 0.30M | 1.53M | 1.17M |
|
Research & Development
|
| | | | 0.09M | 0.08M | 0.08M | 0.11M | 0.06M | 0.04M | 0.03M | 0.25M | 0.32M | 0.23M | 0.31M | 0.19M | 0.13M | 0.21M | 0.31M | 0.29M | 0.25M | 0.25M | 0.29M | 0.11M | 0.15M | 0.14M | 0.17M | 0.16M | 0.12M | 0.07M | 0.02M | 0.10M | 0.07M | 0.35M | 0.39M | 0.51M |
|
Selling, General & Administrative
|
| | | | 0.31M | 0.29M | 0.29M | 0.24M | 0.23M | 0.28M | 0.51M | 0.31M | 0.64M | 0.43M | 0.25M | 0.62M | 0.81M | 0.95M | 1.16M | 1.12M | 1.37M | 1.37M | 1.58M | 0.88M | 0.87M | 0.76M | 4.87M | 0.69M | 0.62M | 3.08M | 4.57M | 1.13M | 1.17M | 1.53M | 0.87M | 0.55M |
|
Other Operating Expenses
|
| | | | 0.03M | 0.03M | 0.08M | 0.02M | 0.08M | 0.07M | 0.03M | 0.05M | 0.06M | 0.03M | 0.30M | 0.05M | 0.12M | 0.12M | 0.27M | 0.23M | 0.23M | 0.23M | 0.75M | 0.10M | 0.05M | 0.05M | 0.18M | 0.08M | 1.15M | 0.97M | 1.07M | 1.00M | 0.41M | 0.19M | 0.39M | 0.39M |
|
Operating Expenses
|
| | | | 0.44M | 0.40M | 0.45M | 0.38M | 0.37M | 0.39M | 0.57M | 0.61M | 1.02M | 0.69M | 0.86M | 0.87M | 1.07M | 1.27M | 1.75M | 1.64M | 1.85M | 1.85M | 2.62M | 1.10M | 1.06M | 0.94M | 5.22M | 0.93M | 1.89M | 4.12M | 5.66M | 2.23M | 1.66M | 2.07M | 1.65M | 1.46M |
|
Operating Income
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | | -0.57M | -0.61M | -1.02M | -0.69M | 0.41M | -0.88M | -0.98M | -1.27M | -1.74M | -1.57M | -1.26M | -1.26M | -2.56M | -1.10M | -1.03M | -0.87M | -5.19M | -0.86M | -1.79M | -4.11M | -5.37M | -2.03M | -1.24M | -1.77M | -0.12M | -0.29M |
|
EBIT
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.57M | -0.61M | -1.02M | -0.69M | 0.41M | -0.88M | -0.98M | -1.27M | -1.74M | -1.57M | -1.26M | -1.26M | -2.56M | -1.10M | -1.03M | -0.87M | -5.19M | -0.86M | -1.79M | -4.11M | -5.37M | -2.03M | -1.24M | -1.77M | -0.12M | -0.29M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | 64.00 | 29.00 | 19.00 | 36.00 | 106.00 | 0.00M | 217.00 | 29.00 | 0.00M | 875.00 | 16.00 | 70.00 | 22.00 |
|
Other Non Operating Income
|
| | | | 0.02M | 0.01M | 0.01M | 0.02M | -0.00M | 460.00 | 894.00 | -0.01M | 0.00M | 0.00M | 0.00M | 0.01M | -0.02M | -0.01M | -0.00M | 23.00 | 0.01M | 0.01M | 0.06M | -0.00M | 0.01M | 0.02M | -0.01M | -0.01M | -0.05M | -0.03M | -0.01M | 0.06M | 0.11M | -0.01M | -0.08M | 0.09M |
|
Non Operating Income
|
| | | | 0.02M | 0.01M | 0.01M | 0.02M | -0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.02M | -0.01M | -0.00M | 0.02M | 0.01M | 0.01M | 0.07M | -0.00M | -0.03M | 0.02M | -0.01M | -0.01M | -0.05M | -0.03M | -0.01M | 0.06M | 0.11M | -0.01M | -0.08M | 0.09M |
|
EBT
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.54M | -0.60M | -1.00M | -0.68M | 0.42M | -0.87M | -1.00M | -1.28M | -1.74M | -1.55M | -1.25M | -1.25M | -2.49M | -1.10M | -1.06M | -0.86M | -5.20M | -0.87M | -1.83M | -4.14M | -5.38M | -1.97M | -1.13M | -1.78M | -0.20M | -0.20M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | 8.00 | | | | | | | | | | | | |
|
Profit After Tax
|
| | | | -0.41M | -0.39M | -0.44M | -0.37M | -0.37M | -0.38M | -0.54M | -0.60M | -1.00M | -0.68M | 0.41M | -0.87M | -1.00M | -1.28M | -1.74M | -1.55M | -1.68M | -1.28M | -2.49M | -1.34M | -1.29M | -1.30M | -5.56M | -0.87M | -1.83M | -4.14M | -5.38M | -1.97M | -1.14M | -1.78M | -0.21M | -0.20M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | -0.06M | -0.15M | -0.11M | 0.03M | 0.03M | -0.39M | -0.10M | -0.12M | -0.00M | 0.01M | -0.01M | -61.00 | -147.00 | -597.00 | 0.03M | 0.03M | -108.00 | -220.00 | -208.00 |
|
Income from Continuing Operations
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.54M | -0.60M | -1.00M | -0.68M | 0.42M | -0.87M | -1.00M | -1.28M | -1.74M | -1.55M | -1.25M | -1.25M | -2.49M | -1.10M | -1.06M | -0.86M | -5.20M | -0.87M | -1.83M | -4.14M | -5.38M | -1.97M | -1.13M | -1.78M | -0.20M | -0.20M |
|
Consolidated Net Income
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.54M | -0.60M | -1.00M | -0.68M | 0.42M | -0.87M | -1.00M | -1.28M | -1.74M | -1.55M | -1.25M | -1.25M | -2.49M | -0.34M | -0.35M | -0.44M | -0.36M | 0.83M | -1.83M | -4.14M | -5.38M | -1.97M | -1.13M | -1.78M | -0.20M | -0.20M |
|
Income towards Parent Company
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.54M | -0.07M | -1.00M | -0.68M | 0.42M | -0.87M | -1.00M | -1.28M | -1.74M | -1.55M | -1.25M | -1.25M | -2.49M | -0.34M | -0.35M | -0.44M | -0.36M | 0.83M | -1.83M | -4.14M | -5.38M | -1.97M | -1.13M | -1.78M | -0.20M | -0.20M |
|
Net Income towards Common Stockholders
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.54M | -0.07M | -1.00M | -0.68M | 0.42M | 0.87M | 0.96M | 1.22M | -3.05M | 1.44M | -1.28M | -1.28M | 10.92M | 1.34M | -1.30M | -6.55M | 13.40M | 0.83M | -1.83M | -4.14M | -5.38M | -1.97M | -1.13M | -1.78M | -0.20M | -0.20M |
|
EPS (Basic)
|
| | | | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.03 | -0.05 | -0.03 | 0.02 | -0.04 | -0.05 | -0.06 | -0.08 | -0.06 | -0.05 | -0.05 | -0.09 | -0.05 | -0.80 | -0.80 | -3.28 | -0.01 | -0.72 | -1.55 | -1.89 | -0.49 | -0.16 | -0.24 | 0.02 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | 0.06 | | -0.05 | 0.46 | -0.05 | -0.80 | -0.80 | | -0.01 | -0.72 | -1.55 | -1.89 | -0.49 | -0.16 | -0.24 | 0.02 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
1.23M | 1.24M | 1.25M | 1.25M | 1.25M | 1.28M | 1.28M | 1.28M | 1.28M | 1.28M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.40M | 1.43M | 1.43M | 1.59M | 1.60M | 1.62M | 1.62M | 1.62M | 1.62M | 1.62M | 1.71M | 2.19M | 2.54M | 2.54M | 3.06M | 5.15M | 7.09M | 7.49M | 7.65M | 8.26M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 23.36M | | 23.84M | 23.96M | 24.32M | | | | | | | | | | | | |
|
EBITDA
|
| | | | -0.43M | -0.40M | -0.44M | -0.39M | -0.37M | -0.39M | -0.57M | -0.59M | -1.02M | -0.68M | 0.40M | -0.81M | -0.91M | -1.23M | -1.60M | -1.45M | -1.26M | -1.26M | -2.21M | -1.32M | -1.35M | -1.32M | -5.38M | -0.18M | -1.80M | -4.16M | -5.39M | -1.98M | -1.23M | -1.78M | -0.20M | -0.18M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.01M | | | | | | | |