|
Revenue
|
0.20M | 0.27M | 0.23M | 0.31M | 0.27M | 0.13M | 0.07M | 0.16M | 0.30M | 0.08M | 0.16M | 0.27M | 0.11M | 0.21M | 0.22M | 0.16M | 0.02M | 0.13M | 1.15M | 0.96M | 0.13M | 0.01M | 1.61M | 2.24M | | 7.10M | | | | 0.99M | 1.28M | 3.78M | 2.15M | 0.65M | 1.74M | 3.72M | 1.44M | 3.62M | 4.02M | 5.93M | 2.64M | 1.77M | 1.53M | 1.53M | 1.07M | 1.51M | 3.24M | 1.46M | 4.95M | 5.74M | 6.88M |
|
Cost of Revenue
|
0.00M | 625.00 | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.39M | 0.05M | 0.08M | 0.14M | 0.13M | 0.10M | 0.10M | 0.06M | 0.02M | 0.07M | 0.57M | 0.50M | 0.07M | 0.13M | 0.75M | 1.00M | | 4.54M | 0.11M | 0.27M | | 1.65M | 1.53M | 2.83M | 1.65M | 0.92M | 1.67M | 1.98M | 1.22M | 2.33M | 2.92M | 3.79M | 2.11M | 1.53M | 1.30M | 1.22M | 0.98M | 1.73M | 2.32M | 1.79M | 3.64M | 4.22M | 4.36M |
|
Gross Profit
|
0.20M | 0.27M | 0.22M | 0.30M | 0.27M | 0.11M | 0.06M | 0.14M | 0.29M | 0.03M | 0.08M | 0.13M | -0.02M | 0.11M | 0.12M | 0.10M | -535.00 | 0.05M | 0.58M | 0.46M | 0.05M | 0.01M | 0.86M | 1.24M | | 2.56M | | | | -0.66M | -0.25M | 0.95M | 0.50M | -0.27M | 0.07M | 1.73M | 0.22M | 1.28M | 1.10M | 2.14M | 0.54M | 0.24M | 0.23M | 0.30M | 0.09M | -0.21M | 0.92M | -0.33M | 1.31M | 1.52M | 2.52M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | 0.05M | 0.04M | | | 0.05M | 0.07M | | 0.33M | | | | 0.41M | 0.02M | 0.03M | 0.36M | 0.47M | 0.33M | 1.35M | 0.44M | 0.53M | 0.33M | 0.35M | 0.40M | 0.54M | 0.45M | 0.42M | 0.38M | 0.39M | 0.40M | 0.36M | 0.42M | 0.31M | 0.12M |
|
Selling, General & Administrative
|
0.06M | 0.09M | 0.12M | 0.16M | 0.09M | 0.08M | 0.09M | 0.11M | 0.11M | 0.07M | 0.06M | 0.06M | -0.01M | 0.06M | 0.09M | 0.05M | 0.04M | 0.10M | 0.08M | 0.12M | 0.20M | 0.18M | 0.36M | 0.25M | | 0.71M | 0.47M | 0.87M | | 0.89M | 2.26M | | 1.65M | 1.86M | 1.82M | 0.41M | 2.14M | 1.77M | 2.34M | 2.37M | 1.97M | 2.55M | 2.39M | 2.53M | 1.92M | 1.90M | 1.97M | 1.99M | 2.38M | 4.23M | 3.26M |
|
Other Operating Expenses
|
0.34M | 0.33M | 0.31M | 0.24M | 0.40M | 0.30M | 0.22M | 0.25M | 0.51M | 0.15M | 0.14M | 0.16M | 0.17M | 0.15M | 0.15M | 0.17M | 0.08M | 0.17M | 0.56M | 0.72M | 0.48M | 0.01M | -0.00M | 0.86M | | 0.91M | | | | 0.14M | 0.17M | 1.34M | 0.31M | 0.35M | 0.36M | 0.21M | 0.28M | 0.38M | 0.30M | 0.38M | 0.31M | 0.30M | 0.35M | 0.53M | 0.55M | 0.71M | 0.47M | 0.40M | 0.29M | 0.42M | 0.25M |
|
Operating Expenses
|
0.40M | 0.42M | 0.44M | 0.41M | 0.49M | 0.39M | 0.31M | 0.36M | 0.63M | 0.22M | 0.21M | 0.22M | 0.16M | 0.21M | 0.24M | 0.22M | 0.12M | 0.27M | 0.69M | 0.89M | 0.67M | 0.54M | 2.73M | 1.17M | | 1.95M | 0.47M | 0.87M | | 1.43M | 2.46M | 1.36M | 2.33M | 2.68M | 2.52M | 1.97M | 2.86M | 2.68M | 2.97M | 3.10M | 2.68M | 3.39M | 3.20M | 3.48M | 2.86M | 3.00M | 2.84M | 2.76M | 3.10M | 4.96M | 3.63M |
|
Operating Income
|
-0.21M | -0.15M | -0.22M | -0.11M | -0.22M | -0.28M | -0.24M | -0.22M | -0.34M | -0.19M | -0.13M | -0.08M | -0.18M | -0.10M | -0.12M | -0.12M | -0.12M | -0.21M | -0.35M | -0.43M | -0.21M | -0.39M | -1.88M | 0.06M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.82M | -2.95M | -2.45M | -0.24M | -2.64M | -1.39M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -1.92M | -3.09M | -1.79M | -3.44M | -1.12M |
|
EBIT
|
-0.21M | -0.15M | -0.22M | -0.11M | -0.22M | -0.28M | -0.24M | -0.22M | -0.34M | -0.19M | -0.13M | -0.08M | -0.18M | -0.10M | -0.12M | -0.12M | -0.12M | -0.21M | -0.35M | -0.43M | -0.21M | -0.39M | -1.88M | 0.06M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.82M | -2.95M | -2.45M | -0.24M | -2.64M | -1.39M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -1.92M | -3.09M | -1.79M | -3.44M | -1.12M |
|
Non Operating Investment Income
|
| | | | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
811.00 | 2.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.20M |
|
Other Non Operating Income
|
811.00 | 2.00 | -781.00 | -0.03M | | -0.00M | 0.00M | 0.01M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | 0.22M | | | 0.04M | -0.16M | 0.19M | | 0.27M | | 0.37M | | | | -0.06M | 0.00M | 0.14M | 1.42M | 0.00M | 875.00 | 0.04M | 182.00 | 0.05M | -0.05M | 0.01M | 0.00M | 0.16M | 0.02M | 0.02M | 0.01M | 0.01M | 0.38M | | 0.03M | 0.01M | -0.10M |
|
Non Operating Income
|
| | -0.00M | -0.03M | -0.01M | -0.00M | 0.00M | 0.01M | -0.17M | -0.13M | -0.06M | -0.04M | -0.06M | -0.05M | -0.04M | -0.07M | 0.35M | -0.04M | -0.03M | 0.04M | -0.16M | 0.19M | -0.18M | 0.27M | | | | | | -0.06M | -0.00M | -0.01M | 1.42M | -0.00M | -0.00M | 0.04M | -0.00M | 0.05M | -0.06M | 0.02M | 0.00M | 0.16M | 0.02M | 0.02M | 0.01M | 0.01M | 0.52M | -0.32M | -0.29M | -0.08M | 0.08M |
|
EBT
|
-0.21M | -0.15M | -0.21M | -0.12M | -0.23M | -0.27M | -0.24M | -0.20M | -0.50M | -0.32M | -0.18M | -0.12M | -0.23M | -0.14M | -0.16M | -0.10M | -0.11M | -0.25M | -0.38M | -0.46M | -0.07M | -0.21M | -0.75M | -0.21M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.83M | -2.95M | -2.45M | -0.24M | -2.64M | -1.40M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -2.03M | -3.25M | -2.11M | -3.53M | -0.94M |
|
Profit After Tax
|
-0.21M | -0.15M | -0.21M | -0.14M | -0.23M | -0.28M | -0.25M | -0.23M | -0.46M | -0.32M | -0.19M | -0.12M | -0.23M | -0.15M | -0.16M | -0.18M | -0.15M | -0.25M | -0.14M | -0.46M | -0.25M | -0.53M | -2.05M | -0.21M | | 1.43M | | | | -2.15M | -2.71M | -0.43M | -0.41M | -2.95M | -2.45M | -0.20M | -2.64M | -1.34M | -1.93M | -0.95M | -2.14M | -2.99M | -2.95M | -3.16M | -2.75M | -3.20M | -1.40M | -3.41M | -2.08M | -3.52M | -1.04M |
|
Income from Continuing Operations
|
-0.21M | -0.15M | -0.21M | -0.12M | -0.23M | -0.27M | -0.24M | -0.20M | -0.50M | -0.32M | -0.18M | -0.12M | -0.23M | -0.14M | -0.16M | -0.10M | -0.11M | -0.25M | -0.38M | -0.46M | -0.07M | -0.21M | -0.75M | -0.21M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.83M | -2.95M | -2.45M | -0.24M | -2.64M | -1.40M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -2.03M | -3.25M | -2.11M | -3.53M | -0.94M |
|
Consolidated Net Income
|
-0.21M | -0.15M | -0.21M | -0.12M | -0.23M | -0.27M | -0.24M | -0.20M | -0.50M | -0.32M | -0.18M | -0.12M | -0.23M | -0.14M | -0.16M | -0.10M | -0.11M | -0.25M | -0.38M | -0.46M | -0.07M | -0.21M | -0.75M | -0.21M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.83M | -2.95M | -2.45M | -0.24M | -2.64M | -1.40M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -2.03M | -3.25M | -2.11M | -3.53M | -0.94M |
|
Income towards Parent Company
|
-0.21M | -0.15M | -0.21M | -0.12M | -0.23M | -0.27M | -0.24M | -0.20M | -0.50M | -0.32M | -0.18M | -0.12M | -0.23M | -0.14M | -0.16M | -0.10M | -0.11M | -0.25M | -0.38M | -0.46M | -0.07M | -0.21M | -0.75M | -0.21M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.83M | -2.95M | -2.45M | -0.24M | -2.64M | -1.40M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -2.03M | -3.25M | -2.11M | -3.53M | -0.94M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | -0.13M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.21M | -0.15M | -0.21M | -0.12M | -0.23M | -0.27M | -0.24M | -0.20M | -0.50M | -0.32M | -0.18M | -0.12M | -0.23M | -0.14M | -0.16M | -0.10M | -0.11M | -0.25M | -0.51M | -0.60M | -0.07M | -0.21M | -0.75M | -0.21M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.83M | -2.95M | -2.45M | -0.24M | -2.64M | -1.34M | -1.93M | -0.96M | -2.15M | -2.99M | -2.95M | -3.18M | -2.76M | -3.22M | -2.03M | -3.25M | -2.11M | -3.53M | -0.94M |
|
EPS (Basic)
|
| | | | | | | | | -0.01 | | | | | | -0.01 | | | -0.01 | -0.01 | | | -0.02 | | | 0.40 | 0.03 | -1.09 | | -0.74 | -0.77 | -0.12 | -0.11 | -0.83 | -0.68 | -0.07 | -0.49 | -0.22 | -0.30 | -0.10 | -0.30 | -0.42 | -0.41 | -0.44 | -0.38 | -0.43 | -0.18 | -0.41 | -0.18 | -0.30 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.01 | | | | | -1.66 | | -0.01 | -0.01 | -1.65 | -1.31 | -0.03 | 0.00 | | 0.03 | | | | | | | -0.11 | -0.83 | -0.68 | -0.07 | -0.49 | -0.22 | -0.30 | -0.10 | -0.30 | -0.42 | -0.41 | -0.44 | -0.38 | -0.43 | -0.18 | -0.41 | -0.18 | -0.30 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.50M | | | 1.98M | 3.52M | 3.53M | 3.53M | 3.53M | 3.54M | 3.58M | 3.61M | 6.09M | 6.10M | 6.11M | 7.14M | 7.16M | 7.17M | 7.24M | 7.25M | 7.25M | 7.53M | 7.69M | 8.41M | 11.52M | 11.65M | 19.41M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 56.61M | 56.61M | 56.61M | 57.74M | 60.81M | 61.83M | 26.41M | 20.80M | 3.49M | | | | | | 3.54M | 3.55M | 3.59M | 3.69M | 5.35M | 6.10M | 6.45M | 6.18M | 7.16M | 7.17M | 7.24M | 7.20M | 7.31M | 7.45M | 7.72M | 7.74M | 11.39M | 11.85M | 17.31M |
|
EBITDA
|
-0.21M | -0.16M | -0.22M | -0.13M | -0.23M | -0.28M | -0.25M | -0.23M | -0.46M | -0.22M | -0.18M | -0.41M | -0.18M | -0.10M | -0.12M | -0.12M | -0.12M | -0.21M | -0.35M | -0.43M | -0.21M | -0.39M | -1.88M | 0.06M | | 0.61M | | | | -2.09M | -2.71M | -0.41M | -1.82M | -2.95M | -2.45M | -0.24M | -2.64M | -1.39M | -1.87M | -0.96M | -2.15M | -3.15M | -2.97M | -3.18M | -2.76M | -3.22M | -1.92M | -3.09M | -1.79M | -3.44M | -1.12M |
|
Interest Expenses
|
| | -0.00M | 0.00M | 0.01M | -0.00M | -0.00M | -0.01M | 0.16M | 0.13M | 0.06M | 0.04M | 0.05M | 0.04M | 0.04M | -0.01M | -0.00M | 0.04M | -0.03M | -0.01M | -0.14M | -0.18M | -0.18M | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 445.00 | 0.00M | 0.12M | 0.17M | 0.32M | 0.09M | 0.03M |