|
Revenue
|
7.36M | 8.99M | 7.95M | 10.05M | 8.08M | 9.19M | 11.06M | 11.59M | 11.95M | 11.29M | 9.84M | 8.53M | 7.78M | 7.06M | 4.11M | 2.98M | 2.41M | 2.19M | 3.70M | 3.56M | 3.49M |
|
Cost of Revenue
|
5.36M | 6.59M | 5.77M | 6.70M | 5.35M | 6.92M | 8.16M | 8.43M | 8.52M | 9.48M | 8.24M | 6.58M | 6.07M | 5.53M | 3.10M | 2.09M | 1.69M | 1.93M | 3.38M | 3.06M | 2.87M |
|
Gross Profit
|
2.00M | 2.40M | 2.18M | 3.35M | 2.73M | 2.27M | 2.89M | 3.16M | 3.43M | 1.81M | 1.59M | 1.95M | 1.71M | 1.53M | 1.01M | 0.90M | 0.72M | 0.26M | 0.33M | 0.49M | 0.62M |
|
Depreciation & Amortization - Total
|
| | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 500.00 | -500.00 | 0.03M | 0.02M | -0.01M | 0.00M | 0.04M | 0.01M | 0.01M | 0.01M | -0.37M | 0.01M | 200.00 | 0.01M |
|
Research & Development
|
0.55M | 0.27M | 0.76M | 0.81M | 2.20M | 1.48M | 1.07M | 0.65M | 1.47M | 4.96M | 0.54M | 0.10M | 0.05M | 0.10M | 0.13M | 0.21M | 0.17M | -0.08M | 0.14M | 0.06M | 0.06M |
|
Selling, General & Administrative
|
0.58M | 0.11M | 1.26M | 1.05M | 0.75M | 1.38M | 1.35M | 1.45M | 1.48M | 1.24M | 1.63M | 1.61M | 1.36M | 1.12M | 1.18M | 0.90M | 1.08M | 0.79M | 1.20M | 1.18M | 2.08M |
|
Other Operating Expenses
|
| | | 1.02M | 1.54M | 2.73M | 2.44M | 2.49M | 2.72M | 6.26M | 2.62M | 1.83M | 1.81M | 1.64M | 1.41M | 1.16M | 0.63M | 0.41M | 0.37M | 0.62M | 1.06M |
|
Operating Expenses
|
1.13M | 0.39M | 2.02M | 2.88M | 4.50M | 5.61M | 4.87M | 4.59M | 5.67M | 12.48M | 4.80M | 3.54M | 3.23M | 2.90M | 2.73M | 2.28M | 1.89M | 0.75M | 1.73M | 1.85M | 3.21M |
|
Operating Income
|
0.19M | 0.50M | -0.72M | 0.47M | -1.77M | -3.34M | -1.97M | -1.43M | -2.25M | -10.67M | -3.21M | -1.59M | -1.52M | -1.37M | -1.71M | -1.38M | -1.17M | -0.50M | -1.40M | -1.36M | -2.59M |
|
EBIT
|
0.19M | 0.50M | -0.72M | 0.47M | -1.77M | -3.34M | -1.97M | -1.43M | -2.25M | -10.67M | -3.21M | -1.59M | -1.52M | -1.37M | -1.71M | -1.38M | -1.17M | -0.50M | -1.40M | -1.36M | -2.59M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | -0.01M |
|
Non Operating Income
|
-0.00M | 1.46M | -0.10M | -0.16M | -0.22M | -0.09M | -0.02M | 1.03M | | | | | | | | | | | | | |
|
EBT
|
0.19M | 1.96M | -0.81M | 0.30M | -1.99M | -3.43M | -1.99M | -0.40M | -2.30M | -9.16M | -3.26M | -1.78M | -1.94M | -1.67M | -1.86M | -1.51M | -1.25M | -1.34M | -1.70M | -1.37M | -1.91M |
|
Tax Provisions
|
0.05M | 0.08M | 0.04M | 0.00M | 0.00M | 0.02M | 0.02M | 0.00M | 0.04M | 0.46M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | |
|
Profit After Tax
|
0.19M | 2.01M | -0.81M | 0.47M | -1.99M | -3.44M | -2.01M | -1.43M | -2.34M | -8.70M | -3.28M | -1.79M | -1.94M | -1.68M | -1.86M | -1.51M | -1.25M | -1.35M | -1.70M | -1.37M | -1.91M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | -1.88M |
|
Income from Continuing Operations
|
0.14M | 1.88M | -0.85M | 0.30M | -1.99M | -3.44M | -2.01M | -0.41M | -2.34M | -9.61M | -3.28M | -1.79M | -1.94M | -1.68M | -1.87M | -1.51M | -1.25M | -1.35M | -1.70M | -1.37M | -1.91M |
|
Consolidated Net Income
|
0.14M | 1.88M | -0.85M | 0.30M | -1.99M | -3.44M | -2.01M | -0.41M | -2.34M | -9.61M | -3.28M | -1.79M | -1.94M | -1.68M | -1.87M | -1.51M | -1.25M | -1.35M | -1.70M | -1.37M | -1.91M |
|
Income towards Parent Company
|
0.14M | 1.88M | -0.85M | 0.30M | -1.99M | -3.44M | -2.01M | -0.41M | -2.34M | -9.61M | -3.28M | -1.79M | -1.94M | -1.68M | -1.87M | -1.51M | -1.25M | -1.35M | -1.70M | -1.37M | -1.91M |
|
Net Income towards Common Stockholders
|
0.14M | 1.88M | -0.81M | 0.30M | -1.99M | -3.45M | -2.01M | -0.41M | -2.34M | -9.60M | -3.28M | -1.79M | -1.94M | -1.68M | -1.86M | -1.51M | 1.25M | -1.35M | -1.70M | -1.37M | 1.91M |
|
EPS (Basic)
|
0.01 | 0.07 | -0.03 | 0.01 | -0.07 | -0.12 | -0.06 | -0.01 | -0.06 | -2.60 | -0.79 | -0.42 | -0.45 | -0.40 | -0.42 | -70.72 | -54.78 | -0.26 | -0.17 | -0.58 | -0.42 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.07 | -0.03 | 0.01 | -0.07 | -0.12 | -0.06 | -0.01 | -0.06 | -2.60 | -0.79 | -0.42 | -0.45 | -0.40 | -0.42 | -70.72 | -54.78 | -0.26 | -0.17 | -0.58 | -0.42 |
|
Shares Outstanding (Weighted Average)
|
27.90M | 27.90M | 29.32M | 29.58M | 28.84M | 29.43M | 35.51M | 35.48M | 36.02M | 3.70M | 4.17M | 4.27M | 4.28M | 4.18M | 4.46M | 0.02M | 0.02M | 5.28M | 9.84M | 2.34M | 4.44M |
|
Shares Outstanding (Diluted Average)
|
27.90M | 27.90M | 29.32M | 29.58M | 28.84M | 29.43M | 35.51M | 35.48M | 36.02M | 3.70M | 4.17M | 4.27M | 4.28M | 4.18M | 4.46M | 0.02M | 0.02M | 5.28M | 9.84M | 2.34M | 4.44M |
|
EBITDA
|
0.19M | 0.50M | -0.71M | 0.47M | -1.77M | -3.33M | -1.97M | -1.43M | -2.25M | -10.64M | -3.19M | -1.60M | -1.52M | -1.33M | -1.70M | -1.37M | -1.25M | -0.87M | -1.39M | -1.36M | -1.90M |
|
Interest Expenses
|
0.00M | 0.05M | 0.10M | 0.16M | 0.22M | 0.09M | 0.02M | 0.06M | | | | | | | | | | | | | |
|
Tax Rate
|
27.00% | 4.13% | -4.81% | 0.33% | -0.05% | -0.55% | -1.06% | -0.25% | -1.61% | -4.97% | -0.58% | -0.28% | -0.21% | -0.42% | -0.27% | -0.07% | -0.16% | -0.30% | | | |