|
Revenue
|
| | | | | | | | | | | | | | 0.02M | 0.03M | 0.06M | 0.03M | 0.01M | 0.03M | 0.08M | 0.10M | 0.14M | 0.23M | 0.17M | 0.19M | 0.16M | 0.05M | | | | | 0.06M | 0.12M | 1.22M | 0.47M | 0.40M | 0.35M | 0.83M | 0.33M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | 0.01M | 0.00M | 0.02M | 0.02M | 0.00M | 0.04M | 0.13M | 0.19M | 0.22M | 0.18M | 0.34M | 0.28M | 0.27M | -0.21M | | | | | 0.06M | | | 0.11M | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | 0.02M | 0.03M | 0.05M | 0.01M | 0.01M | -0.01M | 0.04M | 0.02M | 0.04M | 0.14M | -0.17M | -0.09M | -0.11M | 0.25M | | | | | 0.01M | 0.12M | 1.22M | 0.36M | 0.40M | 0.35M | 0.83M | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | 84.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | |
|
Research & Development
|
| | 0.00M | 176.00 | 177.00 | 589.00 | 255.00 | 0.00M | 177.00 | 0.00M | 583.00 | 177.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | | | 0.01M | 0.01M | 0.01M | 0.00M | 0.06M | 0.28M | 0.37M | 0.43M | 0.47M | 0.41M | 0.51M | 0.58M | 0.86M | 0.48M | -1.67M | 0.48M | 0.05M | 0.04M | 0.03M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.09M | 0.12M | 0.17M | 0.20M | 0.17M | 0.16M | 0.22M |
|
Restructuring Costs
|
| | 36.00 | 28.00 | 31.00 | 3.00 | 405.00 | 44.00 | 77.00 | 103.00 | 45.00 | 175.00 | 31.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | -14.00 | -45.00 | -79.00 | -98.00 | -106.00 | -150.00 | -171.00 | -0.12M | -0.20M | -0.28M | -0.20M | -0.49M | 0.00M | 0.00M | 0.00M | -0.17M | -144.00 | 0.10M | -0.01M | -0.03M | 0.02M | 0.04M | 0.04M | -0.10M | | | | | 0.06M | | | 0.11M | | | 0.00M | |
|
Operating Expenses
|
| | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.06M | 0.29M | 0.38M | 0.44M | 1.47M | 0.42M | 1.18M | 0.74M | 1.07M | 0.72M | -2.28M | 0.84M | 0.81M | 0.64M | -2.11M | 0.05M | 0.02M | 0.02M | 0.02M | 0.08M | 0.09M | 0.12M | 0.28M | 0.20M | 0.17M | 0.16M | 0.22M |
|
Operating Income
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.06M | -0.26M | -0.36M | -0.39M | -1.46M | -0.41M | -1.19M | -0.66M | -0.97M | -0.59M | 1.96M | -0.67M | -0.05M | -0.04M | -0.03M | -0.05M | -0.02M | -0.02M | -0.02M | -0.02M | 0.03M | 1.10M | 0.19M | 0.18M | 0.18M | 0.67M | 0.11M |
|
EBIT
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.06M | -0.26M | -0.36M | -0.39M | -1.46M | -0.41M | -1.19M | -0.66M | -0.97M | -0.59M | 1.96M | -0.67M | -0.05M | -0.04M | -0.03M | -0.05M | -0.02M | -0.02M | -0.02M | -0.02M | 0.03M | 1.10M | 0.19M | 0.18M | 0.18M | 0.67M | 0.11M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | | | | | | | | 0.02M | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.04M | -0.04M | | | -91.00 | | | | 74.00 | 0.03M | | -440.00 | 0.02M | 32.00 | 210.00 | -0.00M |
|
Non Operating Income
|
| | | | | | | | | | | | | 0.10M | -0.00M | 0.11M | 851.00 | -0.00M | 135.00 | -0.17M | 678.00 | 895.00 | 256.00 | 0.17M | 0.04M | -0.00M | -0.00M | -0.00M | 0.54M | -0.00M | -0.00M | -0.01M | -0.00M | 0.03M | | -0.00M | 0.04M | 0.00M | 0.00M | -0.01M |
|
EBT
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.26M | -0.24M | -0.39M | -1.46M | -0.41M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.05M | -0.04M | -0.04M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.19M | 0.22M | 0.19M | 0.67M | 0.11M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | 800.00 | | | 800.00 | | | | | | 800.00 | | | | | | | | | 0.06M | 0.08M | 0.10M | 0.13M | 0.06M |
|
Profit After Tax
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.26M | -0.24M | -0.39M | -1.46M | -0.41M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.58M | -0.44M | 1.48M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.08M | 0.13M | 0.14M | 0.09M | 0.74M | 0.05M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | -0.02M | 0.10M | -0.08M | -0.31M | -0.11M | -0.50M | -0.13M | -0.22M | -0.13M | -0.10M | -0.07M | -0.06M | -0.05M | -0.02M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.26M | -0.24M | -0.39M | -1.46M | -0.41M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.05M | -0.04M | -0.04M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.13M | 0.14M | 0.09M | 0.54M | 0.05M |
|
Consolidated Net Income
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.26M | -0.24M | -0.39M | -1.46M | -0.41M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.53M | -0.40M | -0.06M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.13M | 0.14M | 0.09M | 0.54M | 0.05M |
|
Income towards Parent Company
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.26M | -0.24M | -0.39M | -1.46M | -0.41M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.53M | -0.40M | -0.06M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.13M | 0.14M | 0.09M | 0.54M | 0.05M |
|
Net Income towards Common Stockholders
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.16M | -0.23M | -0.19M | -0.31M | -1.14M | -0.30M | -1.36M | -0.66M | -0.87M | -0.60M | 2.04M | -0.65M | -0.53M | -0.40M | -0.06M | 0.48M | -0.03M | -0.03M | -0.03M | -0.02M | 0.05M | 1.10M | 0.13M | 0.14M | 0.09M | 0.54M | 0.05M |
|
EPS (Basic)
|
| | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | 0.02 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.01 | 0.00 | 0.00 | 0.02 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | 0.02 | | -0.01 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.01 | 0.00 | 0.00 | 0.02 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 3.02M | 45.84M | 99.11M | 61.46M | 99.11M | 99.11M | 99.11M | 99.11M | 99.11M | 99.85M | 100.11M | 99.79M | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 25.03M | | 25.03M | 100.11M | 25.03M | 25.03M | 25.03M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 99.79M | | 100.11M | | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 100.11M | 25.03M | | 25.03M | 100.11M | 25.03M | 25.03M | 25.03M |
|
EBITDA
|
| | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.00M | -0.15M | -0.26M | -0.35M | -0.39M | -1.46M | -0.41M | -1.16M | -0.64M | -0.95M | -0.56M | 1.98M | -0.64M | -0.01M | -0.01M | -0.03M | -0.05M | -0.02M | -0.02M | -0.02M | -0.02M | 0.03M | 1.10M | 0.19M | 0.18M | 0.18M | 0.67M | 0.11M |
|
Interest Expenses
|
| | | | 14.00 | 45.00 | 79.00 | 98.00 | 106.00 | 150.00 | 171.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | -0.05% | | | -0.12% | | | | | | -1.92% | | | | | | | | | 33.10% | 34.43% | 51.29% | 19.75% | 52.75% |