|
Revenue
|
-0.00M | -0.00M | 0.03M | 0.03M | 0.08M | 0.07M | -849.00 | -0.01M | 0.09M | 0.38M | 0.01M | 0.13M | 0.10M | 0.01M | 0.02M | 0.46M | 0.03M | 0.02M | | | 0.03M | 0.11M | 0.00M | 0.07M | 0.00M | 97.00 | | |
|
Cost of Revenue
|
| | | | | | | | 0.31M | 0.35M | 0.33M | -0.59M | 0.24M | 0.36M | 0.47M | 0.46M | 0.31M | 0.28M | 0.27M | 0.24M | 0.13M | 0.15M | 0.17M | 0.13M | 0.09M | 0.09M | 0.09M | 0.14M |
|
Gross Profit
|
| | | | | | | | -0.22M | 0.03M | -0.31M | 0.72M | -0.14M | -0.35M | -0.44M | 0.00M | -0.28M | -0.27M | | | -0.10M | -0.04M | -0.16M | -0.06M | -0.09M | -0.09M | | |
|
Research & Development
|
0.45M | 0.45M | 0.42M | 0.52M | 0.48M | 0.56M | 0.56M | 0.67M | 0.58M | 0.88M | 0.70M | 0.65M | 0.58M | 0.62M | 0.64M | 1.37M | 0.59M | 0.69M | 0.53M | 1.21M | 0.43M | 0.40M | 0.38M | 0.40M | 0.41M | 0.38M | 0.48M | 0.26M |
|
Selling, General & Administrative
|
0.44M | 0.43M | 0.44M | 0.29M | 0.48M | 0.61M | 0.56M | -0.24M | 0.46M | 0.73M | 0.48M | 0.61M | 1.88M | 1.68M | 1.57M | 1.31M | 1.04M | 1.05M | 0.81M | -0.44M | 0.50M | 0.45M | 0.44M | 0.14M | 0.25M | 0.14M | 0.32M | 0.47M |
|
Other Operating Expenses
|
| | | 0.23M | | | | 1.13M | 0.31M | 0.35M | 0.33M | 0.19M | 0.24M | 0.36M | 0.47M | 0.46M | 0.31M | 0.28M | 0.27M | 0.23M | 0.13M | 0.15M | 0.17M | 0.13M | 0.09M | 0.09M | 0.09M | 0.14M |
|
Operating Expenses
|
0.89M | 0.88M | 0.86M | 1.04M | 0.96M | 1.16M | 1.12M | 1.55M | 1.35M | 1.97M | 1.50M | 1.45M | 2.70M | 2.66M | 2.67M | 3.14M | 1.94M | 2.02M | 1.61M | 1.01M | 1.05M | 1.00M | 0.98M | 0.67M | 0.76M | 0.61M | 0.89M | 0.88M |
|
Operating Income
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.12M | -1.55M | -1.26M | -1.58M | -1.49M | -1.32M | 2.60M | -2.65M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | 1.03M | -0.89M | -0.98M | 6.41M | -0.76M | -0.61M | -0.89M | -0.88M |
|
EBIT
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.12M | -1.55M | -1.26M | -1.58M | -1.49M | -1.32M | 2.60M | -2.65M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | 1.03M | -0.89M | -0.98M | 6.41M | -0.76M | -0.61M | -0.89M | -0.88M |
|
Other Non Operating Income
|
0.15M | 6.15M | 0.05M | 0.22M | 0.07M | -0.09M | 0.03M | 0.03M | 0.04M | 0.02M | 0.05M | 0.18M | -0.08M | -0.11M | 0.01M | 0.27M | 0.01M | -0.01M | 0.01M | | 0.01M | 0.00M | -0.01M | | -121.00 | -0.01M | 0.34M | |
|
Non Operating Income
|
| | | | | | | | | | | | -0.01M | | | | 0.06M | 0.04M | 0.04M | -0.32M | 0.00M | -0.00M | -0.02M | 0.01M | 0.02M | 0.04M | 0.34M | |
|
EBT
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.12M | -1.56M | -1.27M | -1.59M | -1.49M | -1.32M | 2.59M | -2.66M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | 1.03M | -0.89M | -0.98M | 6.41M | -0.76M | -0.61M | -0.89M | -0.88M |
|
Profit After Tax
|
-0.74M | 5.26M | -0.77M | -0.78M | -1.53M | -1.67M | -1.10M | -1.54M | -1.23M | -1.59M | -1.45M | -1.14M | -2.53M | -2.56M | -2.58M | 18.00M | 1.85M | -1.96M | -1.57M | -1.33M | -1.02M | -0.90M | -1.00M | 6.43M | -0.73M | -0.57M | -0.51M | -0.88M |
|
Income from Continuing Operations
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.12M | -1.56M | -1.27M | -1.59M | -1.49M | -1.32M | 2.59M | -2.66M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | 1.03M | -0.89M | -0.98M | 6.41M | -0.76M | -0.61M | -0.89M | -0.88M |
|
Consolidated Net Income
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.12M | -1.56M | -1.27M | -1.59M | -1.49M | -1.32M | 2.59M | -2.66M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | 1.03M | -0.89M | -0.98M | 6.41M | -0.76M | -0.61M | -0.89M | -0.88M |
|
Income towards Parent Company
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.12M | -1.56M | -1.27M | -1.59M | -1.49M | -1.32M | 2.59M | -2.66M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | 1.03M | -0.89M | -0.98M | 6.41M | -0.76M | -0.61M | -0.89M | -0.88M |
|
Net Income towards Common Stockholders
|
-0.89M | -0.88M | -0.83M | -1.01M | -0.88M | -1.10M | -1.19M | -1.56M | -1.27M | -1.59M | -1.71M | -1.32M | 2.59M | -2.66M | -2.65M | 18.47M | 1.91M | -2.01M | -1.61M | -1.01M | -1.05M | -0.89M | -0.98M | 6.41M | -0.71M | -0.61M | -0.89M | -0.88M |
|
EPS (Basic)
|
-0.16 | 0.79 | -0.16 | -0.15 | -0.31 | -0.33 | -0.22 | -0.30 | -0.24 | -0.30 | -0.30 | -0.24 | 0.48 | -0.48 | -0.44 | -0.47 | 0.34 | -0.33 | -0.31 | -3.78 | -0.01 | -0.01 | -0.01 | -0.01 | -343.83 | -0.04 | -0.03 | 0.10 |
|
EPS (Weighted Average and Diluted)
|
| -0.13 | -0.16 | -0.15 | | -0.31 | -0.22 | -0.30 | | -0.24 | -0.30 | -0.24 | | -0.48 | -0.44 | -0.47 | | -0.34 | -0.31 | -3.78 | | -0.01 | -0.01 | -0.01 | | -0.05 | -0.03 | 0.31 |
|
Shares Outstanding (Weighted Average)
|
68.00 | 68.00 | 68.00 | 68.00 | 68.00 | 70.00 | 71.00 | 71.00 | 73.00 | 73.00 | 74.00 | 76.00 | 78.00 | 79.00 | 82.00 | 84.00 | 93.00 | 97.00 | 109.00 | 114.00 | 114.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Shares Outstanding (Diluted Average)
|
| 5.36M | 5.35M | 5.35M | | 5.44M | 5.51M | 5.48M | | 5.74M | 5.81M | 5.79M | | 6.21M | 6.39M | 6.29M | | 7.56M | 8.25M | 8.40M | | 149.78M | 162.01M | | | | | |
|
EBITDA
|
-0.74M | 5.25M | -0.74M | -0.77M | -1.58M | -1.57M | -1.14M | -1.53M | -1.25M | -1.60M | -1.44M | -1.16M | 2.50M | -2.53M | -2.60M | 17.90M | 1.84M | -1.93M | -1.57M | -1.32M | -1.05M | -0.89M | -1.00M | 6.50M | -0.71M | -0.60M | -0.53M | -0.96M |
|
Interest Expenses
|
0.00M | 0.00M | | | 0.00M | 0.01M | 849.00 | 0.01M | 0.00M | 0.01M | 0.00M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | |