|
Revenue
|
| -0.00M | -0.05M | -0.06M | 0.09M | 0.24M | 0.93M | 0.36M | 0.42M | 0.46M | 0.83M | 0.80M | 0.81M | 1.13M | 1.56M | 1.68M | 1.74M | 2.55M | 2.65M | 3.31M | 3.08M | 3.75M | 4.28M |
|
Cost of Revenue
|
| | | | 0.06M | 0.07M | 0.06M | 0.14M | 0.02M | 0.07M | 0.09M | 0.19M | 0.05M | 0.06M | 0.03M | 0.06M | 0.09M | 0.04M | 0.10M | 0.12M | 0.04M | 0.17M | 0.10M |
|
Gross Profit
|
| | | | 0.03M | 0.17M | 0.87M | 0.22M | 0.40M | 0.39M | 0.74M | 0.61M | 0.76M | 1.07M | 1.53M | 1.62M | 1.64M | 2.51M | 2.55M | 3.19M | 3.04M | 3.58M | 4.18M |
|
Research & Development
|
| 5.78M | 0.21M | 0.10M | 0.28M | 0.20M | 0.08M | 0.04M | 0.04M | 0.19M | 0.04M | 0.03M | 0.07M | 0.09M | | 0.02M | 0.00M | | 0.01M | | 0.04M | 0.01M | 0.01M |
|
Selling, General & Administrative
|
| 1.18M | 1.87M | 2.04M | 2.34M | 2.14M | 2.64M | 1.74M | 2.41M | 2.32M | 2.61M | 2.29M | 2.85M | 2.77M | 3.13M | 3.48M | 3.14M | 3.73M | 3.82M | 4.38M | 4.30M | 5.13M | 5.31M |
|
Other Operating Expenses
|
| | | 0.09M | 0.06M | 0.07M | 0.06M | 0.14M | 0.02M | 0.07M | 0.09M | 0.19M | 0.05M | 0.06M | 0.03M | 0.06M | 0.09M | 0.04M | 0.10M | 0.12M | 0.04M | 0.17M | 0.10M |
|
Operating Expenses
|
| 6.96M | 2.08M | 2.23M | 2.68M | 2.41M | 2.78M | 1.91M | 2.47M | 2.57M | 2.74M | 2.51M | 2.97M | 2.92M | 3.17M | 3.56M | 3.24M | 3.77M | 3.94M | 4.50M | 4.38M | 5.31M | 5.42M |
|
Operating Income
|
| -6.96M | -2.08M | -2.21M | -2.59M | -2.17M | -1.84M | -1.55M | -2.05M | -2.11M | -1.91M | -1.71M | -2.16M | -1.78M | -1.60M | -1.89M | -1.50M | -1.22M | -1.29M | -1.19M | -1.30M | -1.56M | -1.14M |
|
EBIT
|
| -6.96M | -2.08M | -2.21M | -2.59M | -2.17M | -1.84M | -1.55M | -2.05M | -2.11M | -1.91M | -1.71M | -2.16M | -1.78M | -1.60M | -1.89M | -1.50M | -1.22M | -1.29M | -1.19M | -1.30M | -1.56M | -1.14M |
|
Interest & Investment Income
|
| 485.00 | 0.00M | 776.00 | 0.00M | 0.00M | 0.00M | 0.00M | 795.00 | 0.00M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.08M | 0.10M | 0.13M | 0.12M | 0.11M | 0.11M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -0.09M | -0.10M | -0.08M | -0.04M | -0.03M | 932.00 | -0.00M | -0.01M | -0.02M |
|
Non Operating Income
|
| -0.00M | -0.05M | -0.06M | -0.02M | -0.12M | -0.12M | -0.13M | -0.12M | -0.12M | -0.10M | -0.09M | -0.09M | -0.08M | -0.09M | -0.10M | -0.08M | -0.04M | -0.03M | 932.00 | -0.00M | -0.01M | -0.02M |
|
EBT
|
| -6.97M | -2.13M | -2.27M | -2.71M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
Profit After Tax
|
| -6.97M | -2.13M | -2.27M | -2.61M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
Income from Continuing Operations
|
| -6.97M | -2.13M | -2.27M | -2.71M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
Consolidated Net Income
|
| -6.97M | -2.13M | -2.27M | -2.71M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
Income towards Parent Company
|
| -6.97M | -2.13M | -2.27M | -2.71M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
Net Income towards Common Stockholders
|
| -6.97M | -2.13M | -2.27M | -2.71M | -2.29M | -1.97M | -1.67M | -2.17M | -2.23M | -2.01M | -1.80M | -2.24M | -1.87M | -1.69M | -1.99M | -1.58M | -1.27M | -1.31M | -1.19M | -1.31M | -1.57M | -1.16M |
|
EPS (Basic)
|
| -0.28 | -0.08 | -0.09 | -0.08 | -0.85 | -0.73 | -0.61 | -0.80 | -0.71 | -0.60 | -0.53 | -0.67 | -6.71 | -6.08 | -7.13 | -2.09 | -0.93 | -0.94 | -0.63 | -0.51 | -0.62 | -0.45 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.85 | -0.73 | -0.61 | -0.80 | -0.71 | -0.60 | -0.53 | -0.67 | -6.71 | -6.08 | -7.13 | -2.09 | -0.93 | -0.94 | -0.63 | -0.51 | -0.62 | -0.45 |
|
Shares Outstanding (Weighted Average)
|
24.44M | 24.99M | 26.15M | 25.49M | 31.16M | 2.70M | 2.71M | 2.68M | 2.73M | 3.16M | 3.34M | 3.14M | 3.34M | 0.28M | 0.28M | 0.28M | 0.76M | 1.36M | 1.40M | 1.91M | 2.55M | 2.55M | 2.56M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 2.70M | 2.71M | 2.68M | 2.73M | 3.16M | 3.34M | 3.14M | 3.34M | 0.28M | 0.28M | 0.28M | 0.76M | 1.36M | 1.40M | 1.91M | 2.55M | 2.55M | 2.56M |
|
EBITDA
|
| -6.96M | -2.08M | -2.21M | -2.59M | -2.17M | -1.84M | -1.55M | -2.05M | -2.11M | -1.91M | -1.71M | -2.16M | -1.78M | -1.60M | -1.89M | -1.50M | -1.22M | -1.29M | -1.19M | -1.30M | -1.56M | -1.14M |
|
Interest Expenses
|
| 0.00M | 0.05M | 0.06M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.13M |