|
Revenue
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | | 0.01M | 0.06M | 0.16M | 0.22M | 0.18M | 0.08M | 0.52M | 0.69M | 0.93M | 2.04M | 2.69M | 3.47M | 2.74M | 3.62M | 4.88M | 5.44M | 6.00M | 5.39M | 5.90M | 5.64M | 4.86M | 4.98M | 11.40M | 12.81M | 12.17M | 9.28M | 6.14M | 8.20M | 8.37M | 8.46M | 8.53M | 10.24M | 8.46M | 8.65M | 5.80M |
|
Cost of Revenue
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.01M | 0.12M | 0.13M | 0.18M | 0.15M | 0.05M | 0.44M | 0.49M | 0.85M | 1.83M | 2.26M | 3.23M | 2.45M | 3.36M | 4.26M | 4.96M | 5.38M | 4.69M | 4.93M | 5.11M | 4.48M | 4.57M | 10.54M | 12.15M | 11.51M | 7.44M | 5.50M | 7.48M | 7.69M | 8.16M | 8.09M | 8.90M | 8.31M | 8.61M | 5.53M |
|
Gross Profit
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 870.00 | 0.00M | | 0.01M | -0.06M | 0.04M | 0.04M | 0.03M | 0.02M | 0.09M | 0.20M | 0.08M | 0.21M | 0.44M | 0.24M | 0.29M | 0.26M | 0.62M | 0.47M | 0.62M | 0.70M | 0.97M | 0.53M | 0.38M | 0.42M | 0.86M | 0.67M | 0.66M | 1.84M | 0.64M | 0.72M | 0.68M | 0.30M | 0.44M | 1.34M | 0.15M | 0.04M | 0.26M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | 58.00 | 87.00 | 87.00 | 87.00 | 87.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | 0.06M | 0.13M | 0.10M | 0.11M | 0.10M | 0.12M | 0.12M | 0.20M | 0.14M | 0.14M | 0.16M | 0.49M | 0.21M | 0.20M | 0.18M | 0.21M | 0.17M | 0.18M | 0.18M | 0.17M | 0.18M | 0.18M | 0.15M | 0.13M | 0.17M | 0.08M | 0.09M |
|
Selling, General & Administrative
|
0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.04M | 0.04M | -1.00 | 0.05M | 0.25M | 0.45M | 0.87M | 0.28M | 0.19M | 0.13M | 2.23M | 0.62M | 0.59M | 0.67M | 0.79M | 0.74M | 0.84M | 0.79M | 1.87M | 1.18M | 1.44M | 1.52M | 1.13M | 1.24M | 1.28M | 1.64M | 1.52M | 1.36M | 1.63M | 2.26M | 1.33M | 1.88M | 1.55M | 1.58M | 1.45M | 1.51M | 1.39M | 1.16M |
|
Other Operating Expenses
|
0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | -0.01M | 0.00M | -0.00M | -0.00M | -0.00M | 0.01M | 0.04M | 0.05M | 0.05M | 0.05M | 0.04M | | 417.00 | 0.42M | 0.27M | 0.24M | 0.05M | 0.02M | 0.18M | 0.38M | 0.47M | 0.16M | 0.49M | 0.35M | 0.47M | 0.36M | 0.43M | 0.90M | 0.80M | 0.30M | 0.22M | 0.16M | -0.32M | 0.29M | 0.26M | 0.32M | 0.74M | 0.45M | 0.05M | 0.72M |
|
Operating Expenses
|
0.03M | 0.03M | 0.02M | 0.00M | 0.01M | 0.01M | 0.01M | -0.00M | 0.01M | 0.04M | 0.04M | -1.00 | 0.06M | 0.29M | 0.50M | 0.92M | 0.33M | 0.22M | 0.13M | 2.23M | 1.10M | 0.98M | 1.00M | 0.95M | 0.87M | 1.15M | 1.30M | 2.55M | 1.48M | 2.08M | 2.03M | 2.09M | 1.81M | 1.91M | 2.72M | 2.54M | 1.84M | 2.04M | 2.60M | 1.20M | 2.36M | 1.99M | 2.06M | 2.32M | 2.14M | 1.53M | 1.96M |
|
Operating Income
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | 1.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.20M | -0.04M | -2.03M | -1.02M | -0.77M | -0.56M | -0.71M | -0.58M | -0.89M | -0.68M | -2.07M | -0.86M | -1.39M | -1.06M | -1.56M | -1.44M | -1.49M | -1.86M | -1.88M | -1.18M | -0.20M | -1.96M | -0.48M | -1.68M | -1.69M | -1.61M | -0.98M | -1.99M | -1.49M | -1.70M |
|
EBIT
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | 1.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.20M | -0.04M | -2.03M | -1.02M | -0.77M | -0.56M | -0.71M | -0.58M | -0.89M | -0.68M | -2.07M | -0.86M | -1.39M | -1.06M | -1.56M | -1.44M | -1.49M | -1.86M | -1.88M | -1.18M | -0.20M | -1.96M | -0.48M | -1.68M | -1.69M | -1.61M | -0.98M | -1.99M | -1.49M | -1.70M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | 427.00 | 345.00 | 334.00 | 213.00 | 145.00 | 261.00 | 0.00M | 0.00M | 0.00M | 447.00 | 955.00 | 0.02M | 757.00 | 700.00 | 0.00M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.05M | 0.01M | 0.00M | 0.00M |
|
Other Non Operating Income
|
-86.00 | -74.00 | -39.00 | -65.00 | 69.00 | 0.01M | -88.00 | | -104.00 | -104.00 | -103.00 | | 0.01M | -13.00 | -93.00 | -0.00M | 0.01M | -647.00 | 0.01M | -715.00 | 0.02M | 0.01M | 0.07M | 0.01M | 0.02M | 0.01M | 0.07M | 0.02M | 0.04M | 0.02M | 0.03M | -987.00 | 0.01M | 0.04M | -0.47M | 0.06M | 0.01M | 0.05M | 0.00M | -0.00M | 243.00 | 0.01M | 0.01M | 0.00M | 0.01M | -0.01M | 0.04M |
|
Non Operating Income
|
-86.00 | -74.00 | -39.00 | -65.00 | 69.00 | 0.01M | -88.00 | | -104.00 | -104.00 | -103.00 | | 0.01M | -13.00 | -93.00 | -0.00M | 0.00M | -0.01M | -0.38M | 0.05M | 0.02M | 0.01M | 0.07M | 0.01M | 0.02M | -0.07M | 0.07M | -0.06M | -0.05M | -0.07M | 0.03M | 0.17M | -0.01M | 0.04M | -0.66M | -0.16M | -0.08M | 0.07M | 0.02M | -0.00M | 0.02M | 0.00M | -0.05M | -0.01M | -0.03M | -0.06M | 0.04M |
|
EBT
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | -101.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.21M | -0.05M | -2.04M | -1.01M | -0.77M | -0.56M | -0.73M | -0.58M | -0.96M | -0.77M | -2.16M | -0.91M | -1.45M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.26M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.99M | -2.02M | -1.55M | -1.68M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | -568.00 | -3.00 | | | | | | | | | | | | | | | | | 57.00 | -0.89M | | | |
|
Profit After Tax
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.04M | -0.03M | 1.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.29M | -0.21M | -0.42M | -1.98M | -1.01M | -0.77M | -0.50M | -0.73M | -0.58M | -0.96M | -0.71M | -2.13M | -0.91M | -1.46M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.27M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.10M | -2.02M | -1.55M | -1.68M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | 83.00 | 307.00 | 0.00M | 0.00M | 0.00M | 0.00M | -553.00 | -82.00 | -545.00 | -730.00 | -307.00 | 468.00 | 0.00M | -571.00 | -0.00M | 308.00 | -0.00M | -0.00M | -0.00M | 0.01M | -0.01M | -0.01M | -0.01M |
|
Income from Continuing Operations
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | -101.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.21M | -0.05M | -2.04M | -1.01M | -0.77M | -0.56M | -0.73M | -0.58M | -0.96M | -0.77M | -2.16M | -0.91M | -1.45M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.26M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.10M | -2.02M | -1.55M | -1.68M |
|
Consolidated Net Income
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | -101.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.21M | -0.05M | -2.04M | -1.01M | -0.77M | -0.56M | -0.73M | -0.58M | -0.96M | -0.77M | -2.16M | -0.91M | -1.45M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.26M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.10M | -2.02M | -1.55M | -1.68M |
|
Income towards Parent Company
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | -101.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.21M | -0.05M | -2.04M | -1.01M | -0.77M | -0.56M | -0.73M | -0.58M | -0.96M | -0.77M | -2.16M | -0.91M | -1.45M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.26M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.10M | -2.02M | -1.55M | -1.68M |
|
Net Income towards Common Stockholders
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.00M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | -101.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.30M | -0.21M | -0.05M | -2.04M | -1.01M | -0.77M | -0.56M | -0.73M | -0.58M | -0.96M | -0.77M | -2.16M | -0.91M | -1.45M | -1.04M | -1.54M | -1.44M | -1.54M | -2.52M | -2.03M | -1.26M | -0.13M | -1.95M | -0.47M | -1.66M | -1.69M | -1.66M | -0.10M | -2.02M | -1.55M | -1.68M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 10.19M | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | -0.04 | -0.03 | -0.07 | -0.02 | -0.01 | -0.02 | -0.08 | -0.04 | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | -0.02 | -0.06 | -0.02 | -0.04 | -0.02 | -0.04 | -0.03 | -0.04 | -0.06 | -0.04 | -0.02 | 0.00 | -0.04 | -0.01 | -0.03 | -0.03 | -0.03 | 0.00 | -0.04 | -0.03 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.01 | -0.01 | 0.00 | 0.00 | -0.04 | -0.03 | -0.07 | -0.02 | -0.01 | -0.02 | -0.11 | -0.04 | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | -0.02 | -0.06 | -0.02 | -0.04 | -0.02 | -0.04 | -0.03 | -0.04 | -0.06 | -0.04 | -0.02 | 0.00 | -0.04 | -0.01 | -0.03 | -0.03 | -0.03 | 0.00 | -0.04 | -0.03 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
9.00M | 9.37M | 10.01M | 9.59M | 10.01M | 10.19M | 10.31M | 10.21M | 10.31M | 2.58M | 2.58M | 2.58M | 12.00M | 9.96M | 16.93M | 11.73M | 17.55M | 17.73M | 18.03M | 24.76M | 25.37M | 25.81M | 25.85M | 25.85M | 33.89M | 33.83M | 35.03M | 33.70M | 38.93M | 39.65M | 42.28M | 40.84M | 42.69M | 42.81M | 43.69M | 44.01M | 51.48M | 52.12M | 52.53M | 52.17M | 52.66M | 52.71M | 53.33M | 55.61M | 57.29M | 59.41M | 60.45M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 2.58M | 2.58M | 2.58M | 12.00M | 9.98M | 17.40M | 11.76M | 17.55M | 17.88M | 18.03M | 18.60M | 25.16M | 25.60M | 25.83M | 25.61M | 33.89M | 33.83M | 35.03M | 33.70M | 38.93M | 39.65M | 42.28M | 40.84M | 42.69M | 42.81M | 43.69M | 44.01M | 51.48M | 52.12M | 52.53M | 52.17M | 52.66M | 52.71M | 53.33M | 55.61M | 57.29M | 59.41M | 60.45M |
|
EBITDA
|
-0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.01M | -0.00M | 0.01M | -0.01M | -0.04M | -0.03M | 1.00 | -0.05M | -0.35M | -0.47M | -0.88M | -0.29M | -0.21M | -0.39M | -2.02M | -1.00M | -0.77M | -0.48M | -0.74M | -0.59M | -0.93M | -0.61M | -2.10M | -0.85M | -1.54M | -0.95M | -1.60M | -1.75M | -1.76M | -2.70M | -1.85M | -0.85M | -1.07M | -1.69M | -0.57M | -1.72M | -1.45M | -1.94M | -0.19M | -1.86M | -1.41M | -1.56M |
|
Interest Expenses
|
86.00 | 74.00 | 39.00 | 65.00 | 69.00 | 89.00 | 88.00 | 97.00 | 104.00 | 104.00 | 103.00 | 102.00 | 35.00 | | | | 0.00M | 0.01M | 0.01M | 0.01M | -0.00M | -166.00 | 145.00 | 0.02M | 0.02M | 0.07M | 0.09M | 0.09M | 0.09M | 0.08M | | -0.00M | 0.01M | 0.09M | 0.20M | 0.27M | 0.12M | | | | | 0.03M | 0.07M | 0.07M | 0.05M | 0.04M | 0.03M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.10% | 0.00% | | | | | | | | | | | | | | | | | 0.00% | 89.89% | | | |