|
Revenue
|
-0.02M | -0.01M | 0.08M | 0.37M | 1.18M | 2.37M | 0.24M | 0.75M | 1.17M | 0.52M | 0.49M | 1.08M | 1.03M | 0.94M | 1.08M | 0.99M | 0.74M | 0.70M | 0.20M |
|
Cost of Revenue
|
0.34M | 0.47M | 1.18M | 8.57M | 3.53M | 6.01M | 2.01M | 1.86M | 1.79M | 2.38M | 3.54M | 5.35M | 1.62M | 3.11M | 10.29M | -13.94M | 0.78M | 0.85M | 0.70M |
|
Gross Profit
|
| | -1.10M | -8.96M | -2.34M | -3.64M | -1.77M | -1.11M | -0.06M | 0.18M | -3.06M | -5.20M | -0.59M | -2.17M | -9.22M | -2.15M | -0.05M | -0.15M | -0.09M |
|
Research & Development
|
1.56M | 3.01M | 3.02M | 2.87M | 2.50M | 2.10M | 2.18M | 1.68M | 1.79M | 1.17M | 2.98M | 1.93M | 0.81M | 0.81M | 0.53M | 0.52M | 0.39M | 0.22M | 0.18M |
|
Selling, General & Administrative
|
13.40M | 0.65M | 0.59M | 1.15M | 2.79M | 2.53M | 2.09M | 1.64M | 1.89M | 1.57M | 1.54M | 1.38M | 2.08M | 2.01M | 1.92M | 1.66M | 1.56M | 2.88M | 19.40M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 0.25M |
|
Other Operating Expenses
|
0.34M | 0.47M | 1.14M | 0.93M | 1.01M | 1.65M | 1.28M | 1.75M | 1.79M | 2.38M | 1.87M | 1.37M | 0.76M | 0.54M | 0.47M | 0.77M | 0.51M | 0.62M | 14.56M |
|
Operating Expenses
|
15.30M | 4.12M | 4.74M | 4.95M | 6.31M | 6.28M | 5.54M | 5.07M | 5.47M | 5.12M | 6.40M | 4.68M | 3.66M | 3.36M | 2.92M | 2.95M | 2.46M | 3.72M | 34.39M |
|
Operating Income
|
-15.30M | -4.12M | -5.84M | -13.91M | -8.65M | -9.92M | -7.31M | -6.18M | -5.53M | -4.93M | -9.45M | -9.88M | -4.24M | -5.53M | -12.13M | -5.11M | -2.51M | -3.87M | -34.48M |
|
EBIT
|
-15.30M | -4.12M | -5.84M | -13.91M | -8.65M | -9.92M | -7.31M | -6.18M | -5.53M | -4.93M | -9.45M | -9.88M | -4.24M | -5.53M | -12.13M | -5.11M | -2.51M | -3.87M | -34.48M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | 0.05M | 0.10M | 0.08M |
|
Other Non Operating Income
|
| | | | | | | | | -22.30M | | 35.77M | -19.84M | | | -13.12M | 0.03M | | |
|
Non Operating Income
|
-0.02M | -0.01M | -0.05M | -0.87M | 0.04M | -0.01M | -0.58M | -1.62M | -1.77M | -18.10M | -1.87M | 6.47M | -21.80M | 4.92M | -1.50M | -0.11M | 0.05M | -0.03M | -0.07M |
|
EBT
|
-15.32M | -4.14M | -5.89M | -14.78M | -8.61M | -9.93M | -7.90M | -7.80M | -7.30M | -23.03M | -11.33M | -3.42M | -26.05M | -0.61M | -13.64M | -5.22M | -2.46M | -3.90M | -34.56M |
|
Profit After Tax
|
-15.32M | -4.14M | -5.89M | -14.78M | -8.61M | -9.93M | -7.90M | -7.80M | -7.30M | -23.03M | -11.33M | -3.42M | -26.05M | -0.61M | -13.64M | -5.22M | -2.46M | -3.90M | -34.56M |
|
Income from Continuing Operations
|
-15.32M | -4.14M | -5.89M | -14.78M | -8.61M | -9.93M | -7.90M | -7.80M | -7.30M | -23.03M | -11.33M | -3.42M | -26.05M | -0.61M | -13.64M | -5.22M | -2.46M | -3.90M | -34.56M |
|
Consolidated Net Income
|
-15.32M | -4.14M | -5.89M | -14.78M | -8.61M | -9.93M | -7.90M | -7.80M | -7.30M | -23.03M | -11.33M | -3.42M | -26.05M | -0.61M | -13.64M | -5.22M | -2.46M | -3.90M | -34.56M |
|
Income towards Parent Company
|
-15.32M | -4.14M | -5.89M | -14.78M | -8.61M | -9.93M | -7.90M | -7.80M | -7.30M | -23.03M | -11.33M | -3.42M | -26.05M | -0.61M | -13.64M | -5.22M | -2.46M | -3.90M | -34.56M |
|
Net Income towards Common Stockholders
|
15.32M | -4.14M | -5.89M | -14.77M | -8.61M | -9.93M | -7.90M | -7.80M | -7.30M | -23.03M | -11.33M | -3.42M | -26.05M | -0.61M | -13.64M | -5.22M | -2.46M | -3.90M | -34.56M |
|
EPS (Basic)
|
-7.69 | -2.00 | -2.55 | 3.16 | -0.40 | -0.41 | -1.62 | -319.56 | -66.94 | -0.02M | -0.07M | 0.08M | -0.00M | -96.59 | -191.46 | 0.00M | -0.91 | -7.57 | -0.96 |
|
EPS (Weighted Average and Diluted)
|
-7.69 | -2.00 | -2.55 | -3.23 | -0.40 | -0.41 | -1.62 | -319.56 | -66.94 | -0.02M | -0.07M | 0.08M | -0.00M | -96.59 | -191.46 | 0.00M | -0.91 | -7.57 | -0.96 |
|
Shares Outstanding (Weighted Average)
|
8.00 | 8.00 | 8.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | 21.00 | 0.00M | 0.00M | 0.00M | 0.07M | 0.07M | 0.48M | 0.54M | 47.44M |
|
Shares Outstanding (Diluted Average)
|
1.99M | 2.07M | 2.30M | 4.57M | 21.75M | 24.24M | 4.87M | 0.11M | 0.11M | 0.00M | 171.00 | 240.00 | 0.01M | 0.01M | 0.07M | 0.31M | 2.71M | 0.52M | 36.13M |
|
EBITDA
|
-15.30M | -4.12M | -5.84M | -13.91M | -8.65M | -9.92M | -7.31M | -6.18M | -5.53M | -4.93M | -9.45M | -9.88M | -4.24M | -5.53M | -12.13M | -5.11M | -2.51M | -3.87M | -34.48M |
|
Interest Expenses
|
0.02M | 0.01M | 0.04M | 0.02M | 0.00M | 0.00M | 0.62M | 1.63M | 1.78M | 1.60M | 1.14M | 0.45M | 0.33M | 0.20M | 0.08M | 0.03M | 0.09M | 0.07M | 0.36M |