|
Revenue
|
| 0.68M | 0.52M | 0.15M | 0.15M | 0.21M | 0.13M | 0.13M | 0.19M | 0.08M | 0.07M | 0.11M | 0.26M | 0.19M | 0.12M | 0.20M | 0.28M | 0.11M | 0.26M | 0.14M | 0.13M | 0.14M | 0.18M | 0.05M | 0.15M | 0.05M | 0.04M | 0.70M |
|
Cost of Revenue
|
| 0.24M | 0.21M | 0.09M | 0.31M | 0.10M | 0.06M | 0.02M | 0.20M | 0.01M | 0.07M | 0.09M | 0.13M | 0.12M | 0.09M | 0.10M | 0.15M | 0.12M | 0.18M | 0.19M | 0.09M | 0.12M | 0.12M | 0.19M | 0.15M | 0.12M | 0.10M | 0.10M |
|
Gross Profit
|
| 0.44M | 0.31M | 0.06M | -0.16M | 0.11M | 0.07M | 0.11M | -0.01M | 0.07M | 0.00M | 0.02M | 0.13M | 0.07M | 0.03M | 0.10M | 0.13M | -0.01M | 0.07M | -0.04M | 0.04M | 0.01M | 0.06M | -0.14M | -0.00M | -0.07M | -0.05M | 0.59M |
|
Amortization - Intangibles
|
| | | | 0.06M | 0.13M | 0.09M | 0.07M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | |
|
Research & Development
|
| 2.68M | 2.27M | 1.51M | 1.60M | 1.12M | 1.31M | 1.33M | 0.83M | 1.32M | 1.38M | 1.49M | 1.81M | 1.76M | 0.95M | 0.75M | 0.79M | 0.89M | 0.68M | 0.72M | 0.65M | 0.79M | 0.87M | 1.08M | 0.92M | 0.94M | 0.82M | 0.86M |
|
Selling, General & Administrative
|
| 4.58M | 3.85M | 4.29M | 3.81M | 2.86M | 0.11M | 2.37M | 2.09M | 2.20M | 4.74M | 2.86M | 2.38M | 2.82M | 2.46M | 3.39M | 1.97M | 2.87M | 2.57M | 2.20M | 1.63M | 2.63M | 2.46M | 2.86M | 2.16M | 2.99M | 2.45M | 4.65M |
|
Other Operating Expenses
|
| | | | 0.06M | 0.13M | 2.37M | 0.07M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.80M | 0.04M | 0.04M | 0.04M | 0.19M | 0.01M | 0.01M | 0.01M | | 0.06M | | | 30.54M |
|
Operating Expenses
|
| 7.26M | 6.12M | 5.80M | 5.47M | 4.11M | 3.79M | 3.77M | 2.99M | 3.57M | 6.17M | 4.40M | 4.23M | 4.63M | 3.46M | 4.95M | 2.80M | 3.80M | 3.29M | 3.11M | 2.29M | 3.43M | 3.33M | 3.93M | 3.15M | 3.94M | 3.27M | 36.04M |
|
Operating Income
|
| -6.82M | -5.81M | -5.74M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -6.17M | -4.37M | -4.10M | -4.56M | -3.43M | -4.85M | -2.67M | -3.81M | -3.22M | -3.15M | -2.25M | -3.42M | -3.27M | -4.07M | -3.15M | -4.01M | -3.32M | -35.45M |
|
EBIT
|
| -6.82M | -5.81M | -5.74M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -6.17M | -4.37M | -4.10M | -4.56M | -3.43M | -4.85M | -2.67M | -3.81M | -3.22M | -3.15M | -2.25M | -3.42M | -3.27M | -4.07M | -3.15M | -4.01M | -3.32M | -35.45M |
|
Interest & Investment Income
|
| 0.01M | 0.01M | 0.01M | | | | | | | | | | | | -0.92M | 0.09M | 0.10M | 0.09M | 0.07M | | -0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.63M | -0.00M |
|
Other Non Operating Income
|
| 8.29M | 5.55M | 0.20M | 0.08M | 0.01M | 0.06M | 0.00M | | | | | | 0.00M | | 5.49M | -2.46M | 1.22M | 1.22M | -0.39M | 0.92M | 1.14M | 1.73M | 0.23M | -0.05M | 0.11M | -6.03M | -545.73M |
|
Non Operating Income
|
| 8.14M | 5.63M | 0.15M | 0.29M | -0.76M | 0.36M | 0.18M | 0.47M | 0.14M | 0.18M | -0.31M | -0.10M | 0.22M | -0.38M | 3.82M | -2.22M | 1.32M | 1.57M | -0.51M | 1.20M | 0.90M | 1.66M | 0.38M | -0.78M | 0.17M | -6.51M | -317.32M |
|
EBT
|
| -6.81M | -5.80M | -5.72M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -5.98M | -4.69M | -4.10M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | -1.04M | -2.52M | -1.61M | -3.69M | -3.93M | -3.84M | -9.83M | -352.77M |
|
Profit After Tax
|
| 1.32M | -0.19M | -5.59M | -5.33M | -4.76M | -3.36M | -3.48M | -2.54M | -3.36M | -5.98M | -4.69M | -4.10M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | -1.04M | -2.52M | -1.61M | -3.69M | -3.93M | -3.84M | -9.83M | -352.77M |
|
Income from Continuing Operations
|
| -6.81M | -5.80M | -5.72M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -5.98M | -4.69M | -4.10M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | -1.04M | -2.52M | -1.61M | -3.69M | -3.93M | -3.84M | -9.83M | -352.77M |
|
Consolidated Net Income
|
| -6.81M | -5.80M | -5.72M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -5.98M | -4.69M | -4.10M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | -1.04M | -2.52M | -1.61M | -3.69M | -3.93M | -3.84M | -9.83M | -352.77M |
|
Income towards Parent Company
|
| -6.81M | -5.80M | -5.72M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -5.98M | -4.69M | -4.10M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | -1.04M | -2.52M | -1.61M | -3.69M | -3.93M | -3.84M | -9.83M | -352.77M |
|
Net Income towards Common Stockholders
|
| -6.81M | -5.80M | -5.72M | -5.62M | -4.00M | -3.72M | -3.66M | -3.00M | -3.50M | -5.98M | -4.69M | -4.10M | -4.35M | -3.81M | -1.03M | -4.89M | -2.49M | -1.65M | -3.66M | -1.04M | -2.52M | -1.61M | -3.69M | -3.93M | -3.84M | -9.83M | -352.77M |
|
EPS (Basic)
|
| 0.05 | -0.01 | -0.22 | -12.82 | -5.38 | -3.21 | -2.70 | -2.51 | -1.65 | -2.58 | -2.01 | -1.09 | -1.15 | -0.97 | -2.90 | 1.64 | -4.42 | -2.92 | -5.49 | -0.96 | -3.08 | -485.30 | -744.35 | -1.45 | -0.51 | -79.73 | -32.89 |
|
EPS (Weighted Average and Diluted)
|
| -0.06 | -0.01 | -0.22 | -12.82 | -5.38 | -3.21 | -2.70 | -2.51 | -1.65 | -2.58 | -2.01 | -1.09 | -1.15 | -0.97 | -2.90 | 1.64 | -4.42 | -2.92 | -5.49 | -0.96 | -3.08 | -485.30 | -744.35 | -1.45 | -0.51 | -79.73 | -32.89 |
|
Shares Outstanding (Weighted Average)
|
22.79M | | | | | | 1.16M | 1.29M | 1.20M | 2.04M | 2.32M | 2.33M | 2.46M | 3.79M | 3.93M | 0.36M | 0.27M | 0.56M | 0.56M | 0.67M | 0.61M | 0.82M | 0.00M | 0.00M | 2.71M | 7.56M | 0.12M | 10.72M |
|
Shares Outstanding (Diluted Average)
|
22.79M | | | | | | 1.16M | 1.29M | 1.20M | 2.04M | 2.32M | 2.33M | 2.46M | 3.79M | 3.93M | 0.36M | 0.27M | 0.56M | 0.56M | 0.67M | 0.61M | 0.82M | 0.00M | 0.00M | 2.71M | 7.56M | 0.12M | 10.72M |
|
EBITDA
|
| 1.21M | -0.31M | -5.52M | -5.47M | -4.12M | -3.62M | -3.65M | -2.94M | -3.49M | -6.17M | -4.40M | -4.10M | -4.55M | -3.46M | -0.29M | -5.04M | -2.49M | -1.92M | -3.47M | -1.26M | -2.23M | -1.47M | -3.87M | -3.17M | -3.89M | -10.41M | -352.53M |