|
Revenue
|
0.18M | 0.27M | | | | | | | | | | 0.20M | -0.13M | 1.77M | 21.25M | 47.54M |
|
Cost of Revenue
|
| | | | | | | | | | | | | 2.79M | 12.12M | 18.43M |
|
Gross Profit
|
| | | | | | | | | | | | | 1.45M | 19.99M | 29.11M |
|
Research & Development
|
2.11M | 65.60M | 1.49M | 2.08M | 0.60M | 0.36M | 0.26M | 0.47M | 1.94M | 5.01M | 5.61M | 5.11M | 4.98M | 3.53M | 0.06M | 0.31M |
|
Selling, General & Administrative
|
1.21M | 3.90M | 1.94M | 1.54M | 1.33M | 2.52M | 1.63M | 2.40M | 5.01M | 5.40M | 7.40M | 12.95M | 12.24M | 17.72M | 20.59M | 23.05M |
|
Other Operating Expenses
|
-1.28M | -1.28M | | | | | | 0.04M | | | | | | 2.79M | 13.38M | 21.61M |
|
Operating Expenses
|
3.33M | 69.49M | 3.44M | 3.62M | 1.93M | 2.88M | 1.89M | 2.87M | 6.95M | 10.41M | 13.01M | 18.05M | 17.22M | 24.04M | 34.02M | 44.97M |
|
Operating Income
|
| | -3.44M | -3.62M | -1.93M | -2.88M | -1.89M | -2.87M | -6.95M | -10.41M | -13.01M | -17.89M | -17.22M | -22.59M | -12.77M | 2.57M |
|
EBIT
|
| | -3.44M | -3.62M | -1.93M | -2.88M | -1.89M | -2.87M | -6.95M | -10.41M | -13.01M | -17.89M | -17.22M | -22.59M | -12.77M | 2.57M |
|
Non Operating Investment Income
|
| | 8.07M | -1.56M | | 0.35M | | | | | | | | | | |
|
Interest & Investment Income
|
| | 0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.05M | 0.35M | 0.32M | 0.09M | 0.05M | 0.20M | 0.44M | 1.68M |
|
Other Non Operating Income
|
| | 0.01M | -0.01M | 3.78M | 0.35M | 1.24M | 0.05M | -0.13M | 0.17M | -0.02M | -0.01M | -0.01M | -0.01M | 0.01M | -0.08M |
|
Non Operating Income
|
| | 8.12M | -1.54M | 3.78M | 0.70M | 1.23M | 0.08M | -0.10M | 0.52M | 0.23M | -0.22M | -0.12M | -1.12M | -3.27M | -2.64M |
|
EBT
|
| | -3.40M | -3.60M | -1.93M | -2.88M | -1.89M | -2.86M | -6.90M | -10.06M | -12.69M | -17.81M | -17.30M | -23.37M | -16.05M | -0.07M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | 0.36M |
|
Profit After Tax
|
-3.01M | -7.82M | 4.68M | -5.16M | 1.84M | -2.18M | -0.66M | -2.79M | -7.05M | -9.89M | -12.69M | -17.81M | -17.30M | -23.71M | -16.05M | -0.44M |
|
Income from Continuing Operations
|
| | -3.40M | -3.60M | -1.93M | -2.88M | -1.89M | -2.86M | -6.90M | -10.06M | -12.69M | -17.81M | -17.30M | -23.37M | -16.05M | -0.44M |
|
Consolidated Net Income
|
| | -3.40M | -3.60M | -1.93M | -2.88M | -1.89M | -2.86M | -6.90M | -10.06M | -12.69M | -17.81M | -17.30M | -23.37M | -16.05M | -0.44M |
|
Income towards Parent Company
|
| | -3.40M | -3.60M | -1.93M | -2.88M | -1.89M | -2.86M | -6.90M | -10.06M | -12.69M | -17.81M | -17.30M | -23.37M | -16.05M | -0.44M |
|
Net Income towards Common Stockholders
|
| | -3.40M | -3.60M | -1.93M | -2.88M | -1.89M | -2.86M | -6.90M | -10.06M | -12.69M | -17.81M | -17.30M | -23.37M | -16.05M | -0.44M |
|
EPS (Basic)
|
| | 0.20 | -0.21 | 0.19 | -0.22 | -0.06 | -0.22 | -0.47 | -0.52 | -0.64 | -0.76 | -0.67 | -0.90 | -0.60 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | 0.19 | -0.21 | 0.17 | -0.22 | | | | | | -0.76 | -0.67 | -0.90 | -0.60 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
| | 8.39M | 8.39M | 8.39M | 9.86M | 10.94M | 13.64M | 15.87M | 19.73M | 19.90M | 25.81M | 26.01M | 26.24M | 26.63M | 27.43M |
|
Shares Outstanding (Diluted Average)
|
| | 0.02M | 25.16M | 31.71M | 9.87M | | | | | | 0.02M | | 26.27M | 26.57M | 27.29M |
|
EBITDA
|
3.01M | -7.82M | -3.44M | -5.16M | 1.84M | -2.88M | -1.89M | -2.87M | -6.95M | -10.41M | -13.01M | -17.89M | -17.22M | -22.59M | -12.77M | 2.57M |
|
Interest Expenses
|
-0.02M | -0.02M | | | | | | | | | | 0.01M | 0.13M | 0.98M | 3.39M | 4.07M |