|
Revenue
|
-0.27M | -0.28M | -0.27M | -0.32M | -0.21M | -0.15M | -0.05M | 0.04M | 0.46M | 0.74M | 2.62M | 1.18M | 0.42M | 4.39M | 5.74M | 2.01M | 0.09M | 0.00M | 0.16M | | 0.47M | 0.19M | 0.71M | 0.67M | 0.09M | 1.51M | 1.03M | 1.88M | 0.52M | 2.13M | 0.10M | 0.11M | 0.81M | 0.81M | | 0.25M | | 1.05M | 1.81M |
|
Cost of Revenue
|
| | | | | | | | 0.48M | 0.72M | 2.53M | 1.15M | 0.39M | 4.06M | 5.32M | 1.85M | 0.07M | 250.00 | 0.12M | | 0.31M | 0.15M | 0.47M | 0.35M | 0.08M | 0.85M | 0.68M | 1.17M | 0.40M | 1.25M | 0.08M | 0.12M | 0.50M | 0.61M | 0.13M | 0.14M | 0.47M | 2.50M | 1.73M |
|
Gross Profit
|
| | | | | | | | -0.01M | 0.02M | 0.09M | 0.04M | 0.03M | 0.33M | 0.42M | 0.16M | 0.01M | 0.00M | 0.05M | | 0.16M | 0.04M | 0.24M | 0.32M | 0.01M | 0.66M | 0.35M | 0.71M | 0.12M | 0.88M | 0.02M | -0.01M | 0.31M | 0.20M | -0.13M | 0.11M | 0.12M | -1.46M | 0.08M |
|
Research & Development
|
0.06M | -0.05M | 0.11M | -0.09M | 0.06M | 0.46M | 0.04M | 0.03M | 0.16M | 0.44M | 0.04M | 0.04M | 0.04M | 0.10M | 0.01M | -0.05M | | | | | | | | 0.06M | | 0.09M | 0.03M | 0.04M | 0.07M | 0.06M | 0.05M | 0.06M | 0.07M | 0.06M | 0.02M | 0.04M | 0.10M | 0.59M | 0.04M |
|
Selling, General & Administrative
|
1.09M | | 5.87M | 1.14M | 1.30M | 5.35M | 11.72M | 0.34M | 3.92M | 3.87M | 1.53M | 1.33M | 1.39M | 1.46M | 1.56M | 1.28M | 0.09M | 0.08M | 0.05M | 0.13M | 0.59M | 0.84M | 1.34M | 5.47M | 2.88M | 1.65M | 1.58M | 1.88M | 2.17M | 2.04M | 2.58M | 1.39M | 3.19M | 1.47M | 1.40M | 2.09M | 3.60M | 2.75M | 2.78M |
|
Restructuring Costs
|
| 0.90M | | | | 0.91M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.11M | 0.23M | | 0.17M | 0.02M | 1.23M | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.08M | 0.08M | 0.07M | 0.11M | -1365.24M | -1191.91M | 0.02M | 0.02M | -3.30M | -0.89M | -0.85M | -5.25M | 0.07M | -2.53M | 0.09M | 37.17M | 0.17M | 0.05M | 3.38M | 1.71M | | | 0.06M | 0.01M | -4.09M | | 3.32M |
|
Operating Expenses
|
1.27M | 1.08M | 5.98M | 1.22M | 1.38M | 7.95M | 11.80M | 0.41M | 4.12M | 4.36M | 1.62M | 1.41M | 1.52M | 1.64M | 1.64M | 1.35M | 0.11M | 0.10M | 0.07M | 0.15M | 0.60M | 0.93M | 1.38M | 5.58M | 2.95M | 1.83M | 1.70M | 39.09M | 2.41M | 2.15M | 6.00M | 3.16M | 3.26M | 1.53M | 1.47M | 2.14M | 13.85M | 3.34M | 6.14M |
|
Operating Income
|
-1.27M | -1.06M | -5.98M | -1.22M | -1.38M | -7.95M | -11.80M | -0.47M | -4.13M | -4.33M | -1.52M | -1.38M | -1.49M | -1.32M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.44M | -0.89M | -1.14M | -5.25M | -2.94M | -1.17M | -1.35M | -38.38M | -2.29M | -1.27M | -5.98M | -3.17M | -2.96M | -1.32M | -1.61M | -2.03M | -13.73M | -4.80M | -6.06M |
|
EBIT
|
-1.27M | -1.06M | -5.98M | -1.22M | -1.38M | -7.95M | -11.80M | -0.47M | -4.13M | -4.33M | -1.52M | -1.38M | -1.49M | -1.32M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.44M | -0.89M | -1.14M | -5.25M | -2.94M | -1.17M | -1.35M | -38.38M | -2.29M | -1.27M | -5.98M | -3.17M | -2.96M | -1.32M | -1.61M | -2.03M | -13.73M | -4.80M | -6.06M |
|
Interest & Investment Income
|
| | | | | -0.21M | -0.05M | 0.04M | -0.01M | 0.05M | 0.04M | 0.04M | 0.03M | 0.00M | 0.02M | -0.01M | 0.01M | 0.01M | 0.01M | -0.02M | -922.00 | -0.00M | 0.01M | 0.00M | 0.01M | -0.00M | 0.03M | 0.01M | 0.03M | 0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.03M | 0.05M | 0.01M | 303.00 | 0.02M |
|
Other Non Operating Income
|
0.00M | | -0.01M | 0.01M | 0.03M | 0.02M | -0.12M | 0.13M | 0.07M | 0.10M | 0.00M | 0.03M | 0.01M | 0.02M | -0.02M | 0.01M | -0.01M | 0.01M | -0.00M | | -494.00 | 0.00M | 0.29M | -1.00 | -0.01M | 98.00 | -0.00M | 0.01M | -0.01M | -0.00M | -0.00M | 0.01M | 4.00 | -3.00 | -0.00M | -0.30M | -0.03M | 0.02M | -0.00M |
|
Non Operating Income
|
-0.27M | -0.28M | -0.28M | -0.31M | -0.19M | -0.12M | -0.16M | 0.17M | 0.07M | 0.15M | 0.04M | 0.07M | 0.04M | 0.02M | -0.02M | -0.00M | -0.01M | 0.01M | 0.01M | -0.00M | -0.00M | 0.00M | 0.29M | 0.00M | -0.01M | -0.00M | 0.03M | 0.02M | 0.02M | 0.01M | -0.00M | -0.00M | -1.58M | 0.57M | 0.37M | -0.29M | -0.30M | -0.35M | -0.29M |
|
EBT
|
-1.54M | -1.34M | -6.27M | -1.53M | -1.56M | -8.08M | -11.97M | -0.29M | -4.07M | -4.18M | -1.48M | -1.31M | -1.45M | -1.29M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.44M | -0.89M | -0.85M | -5.25M | -2.94M | -1.18M | -1.32M | -38.37M | -2.27M | -1.25M | -5.99M | -3.17M | -4.53M | -0.76M | -1.23M | -2.33M | -14.04M | -5.15M | -6.36M |
|
Tax Provisions
|
| | | | 0.00M | | 0.00M | | 0.00M | | | | | | | | | | | | 0.22M | | 0.00M | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-1.54M | -1.34M | -6.27M | -1.53M | -1.57M | -8.08M | -11.97M | -0.29M | -4.08M | -4.18M | -1.48M | -1.31M | -1.45M | -1.29M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.02M | -0.66M | -0.89M | -0.85M | -5.25M | -2.94M | -1.18M | -1.32M | -38.37M | -2.27M | -1.25M | -5.99M | -3.17M | -4.53M | -0.76M | -1.23M | -2.33M | -14.04M | -5.15M | -6.36M |
|
Income from Continuing Operations
|
-1.54M | -1.34M | -6.27M | -1.53M | -1.57M | -8.08M | -11.97M | -0.29M | -4.08M | -4.18M | -1.48M | -1.31M | -1.45M | -1.29M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.66M | -0.89M | -0.85M | -5.25M | -2.94M | -1.18M | -1.32M | -38.37M | -2.27M | -1.25M | -5.99M | -3.17M | -4.53M | -0.76M | -1.23M | -2.33M | -14.04M | -5.15M | -6.36M |
|
Consolidated Net Income
|
-1.54M | -1.34M | -6.27M | -1.53M | -1.57M | -8.08M | -11.97M | -0.29M | -4.08M | -4.18M | -1.48M | -1.31M | -1.45M | -1.29M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.66M | -0.89M | -0.85M | -5.25M | -2.94M | -1.18M | -1.32M | -38.37M | -2.27M | -1.25M | -5.99M | -3.17M | -4.53M | -0.76M | -1.23M | -2.33M | -14.04M | -5.15M | -6.36M |
|
Income towards Parent Company
|
-1.54M | -1.34M | -6.27M | -1.53M | -1.57M | -8.08M | -11.97M | -0.29M | -4.08M | -4.18M | -1.48M | -1.31M | -1.45M | -1.29M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.66M | -0.89M | -0.85M | -5.25M | -2.94M | -1.18M | -1.32M | -38.37M | -2.27M | -1.25M | -5.99M | -3.17M | -4.53M | -0.76M | -1.23M | -2.33M | -14.04M | -5.15M | -6.36M |
|
Net Income towards Common Stockholders
|
-1.54M | -1.34M | -6.27M | -1.53M | -1.57M | -8.08M | -11.97M | -0.29M | -4.08M | -4.18M | -1.48M | -1.31M | -1.45M | -1.29M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.66M | -0.89M | -0.85M | -5.25M | -2.94M | -1.18M | -1.32M | -38.37M | -2.27M | -1.25M | -5.99M | -3.17M | -4.53M | -0.76M | -1.23M | -2.33M | -14.04M | -5.15M | -6.36M |
|
EPS (Basic)
|
-0.02 | -0.02 | -0.11 | -0.03 | -0.02 | -0.12 | -0.18 | -0.81 | -0.06 | -0.06 | -0.02 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.10M | -0.09M | -0.07M | -0.02M | -0.01 | -0.06 | -0.06 | -0.44 | -0.20 | -0.08 | -0.09 | -2.56 | -0.15 | -0.08 | -0.40 | -0.21 | -0.29 | -0.48 | -0.76 | 3.56 | -0.64 | -2.01 | -1.79 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | -0.13 | -0.06 | | | -0.17 | 0.01 | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.41M | 0.41M | 0.41M | 0.41M | 0.34M | 0.34M | 0.34M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.36M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 0.37M | 1.28M | 1.47M | 1.47M | 1.47M | 1.47M | 1.50M | 1.50M | 1.50M | 1.50M | 1.51M | 1.51M | 1.51M | 1.55M | 1.62M | 1.68M | 2.31M | 1.68M | 2.57M | 3.53M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 13.92M | 14.72M | | | 15.00M | 15.01M | | | | | | | | | | | | |
|
EBITDA
|
-1.27M | -1.06M | -5.98M | -1.22M | -1.38M | -7.95M | -11.80M | -0.47M | -4.13M | -4.33M | -1.52M | -1.38M | -1.49M | -1.32M | -1.22M | -1.19M | -0.10M | -0.09M | -0.07M | -0.15M | -0.44M | -0.89M | -1.14M | -5.25M | -2.94M | -1.17M | -1.35M | -38.38M | -2.29M | -1.27M | -5.98M | -3.17M | -2.96M | -1.32M | -1.61M | -2.03M | -13.73M | -4.80M | -6.06M |
|
Interest Expenses
|
0.27M | 0.28M | 0.27M | 0.32M | 0.21M | 0.15M | 0.05M | -0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |