|
Revenue
|
-0.06M | -977.00 | -777.00 | -0.06M | -0.06M | -775.00 | -967.00 | -0.07M | 0.24M | 0.58M | 0.62M | 0.29M | 0.36M | 0.89M | 0.71M | 0.78M | 0.35M | 0.58M | 0.38M | 0.35M | 0.30M | 0.33M | 0.32M | 0.54M | 0.58M | 0.59M | 0.62M | 0.57M | 0.60M | 0.64M | 0.68M | 0.68M | 0.71M | 0.74M | 0.67M | 0.50M | 0.53M | 0.55M | 0.67M | 0.63M | 0.52M | 0.64M | 0.76M | 0.62M | 1.21M | 1.84M | 2.51M | 2.70M | 2.64M | 2.91M | 3.17M | 2.74M | 2.70M | 3.42M | 3.86M | 4.04M | 4.19M | 4.26M | 4.25M | 4.19M | 4.51M | 4.64M | 4.59M | 4.28M | 4.25M | 4.01M | 4.00M |
|
Cost of Revenue
|
| | | | | | | | 0.20M | 0.22M | 0.22M | 0.18M | 0.32M | 0.32M | 0.29M | 0.16M | 0.23M | 0.25M | 0.19M | 0.15M | 0.12M | 0.13M | 0.34M | 0.22M | 0.21M | 0.22M | 0.19M | 0.17M | 0.19M | 0.30M | 0.34M | 0.29M | 0.24M | 0.21M | 0.18M | 0.22M | 0.26M | 0.24M | 0.26M | 0.26M | 0.27M | 0.22M | 0.25M | 0.24M | 0.45M | 0.66M | 1.02M | 1.11M | 1.03M | 1.10M | 1.26M | 1.14M | 1.07M | 1.23M | 1.35M | 1.46M | 1.54M | 1.67M | 1.64M | 1.47M | 1.61M | 1.64M | 1.84M | 1.35M | 1.38M | 1.28M | 1.43M |
|
Gross Profit
|
| | | | | | | | 0.03M | 0.36M | 0.40M | 0.11M | 0.06M | 0.60M | 0.48M | 0.62M | 0.18M | 0.40M | 0.27M | 0.24M | 0.24M | 0.26M | 0.26M | 0.43M | 0.47M | 0.46M | 0.49M | 0.39M | 0.43M | 0.43M | 0.51M | 0.52M | 0.50M | 0.52M | 0.49M | 0.35M | 0.38M | 0.39M | 0.41M | 0.46M | 0.37M | 0.51M | 0.61M | 0.48M | 0.77M | 1.17M | 1.49M | 1.58M | 1.60M | 1.81M | 1.92M | 1.61M | 1.63M | 2.19M | 2.51M | 2.58M | 2.65M | 2.59M | 2.61M | 2.72M | 2.90M | 3.00M | 2.75M | 2.93M | 2.87M | 2.73M | 2.57M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.06M | 0.07M | 0.07M | 0.04M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.07M | 0.07M | 0.08M | 0.07M | 0.09M |
|
Research & Development
|
| | | | | | | | 0.06M | 0.05M | 0.06M | 0.05M | 0.10M | 0.12M | 0.07M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.05M | 0.06M | 0.07M | 0.07M | 0.09M | 0.05M | 0.08M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 0.00M | 777.00 | 777.00 | 0.00M | 775.00 | 967.00 | 0.10M | 0.22M | 0.28M | 0.23M | 0.66M | 0.82M | 0.35M | 0.59M | 0.44M | 0.57M | 0.51M | 0.57M | 0.45M | 0.47M | 0.44M | 0.47M | 0.37M | 0.37M | 0.79M | 0.39M | 0.99M | 0.64M | 0.50M | 0.40M | 0.59M | 0.58M | 0.50M | 0.49M | 0.63M | 0.54M | 0.59M | 0.45M | 0.52M | 0.54M | 0.52M | 0.51M | 0.56M | 0.87M | 0.84M | 0.84M | 0.97M | 1.04M | 1.06M | 1.03M | 0.92M | 0.94M | 1.25M | 1.32M | 1.43M | 1.55M | 1.56M | 1.52M | 1.82M | 2.13M | 2.03M | 2.05M | 2.01M | 2.43M | 2.27M | 2.02M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.46M | 0.18M | | | | | | | 0.07M | 0.29M | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | 0.00M | | | 0.08M | 0.09M | 0.15M | 0.23M | 0.23M | 0.21M | 0.23M | 0.24M | 0.21M | 0.24M | 0.19M | 0.15M | 0.11M | 0.12M | 0.34M | 0.21M | 0.20M | 0.21M | 0.18M | 0.08M | 0.14M | 0.24M | 0.27M | 0.22M | 0.14M | 0.13M | 0.07M | 0.18M | 0.26M | 0.24M | 0.24M | 0.26M | -0.62M | -0.08M | -0.32M | -0.53M | 0.08M | 0.06M | 0.24M | -2.37M | -0.46M | 0.17M | 0.29M | 0.35M | 0.01M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.22M | 0.74M | 0.74M | 0.92M | 0.86M | 1.05M | 0.89M | 0.84M |
|
Operating Expenses
|
0.00M | 0.00M | 777.00 | 777.00 | 0.00M | 0.00M | 967.00 | 0.10M | 0.37M | 0.42M | 0.44M | 0.94M | 1.15M | 0.68M | 0.89M | 0.71M | 0.80M | 0.77M | 0.77M | 0.60M | 0.59M | 0.57M | 0.82M | 0.59M | 0.58M | 1.01M | 0.58M | 1.17M | 0.83M | 0.81M | 0.74M | 0.89M | 0.82M | 0.69M | 0.64M | 0.89M | 0.81M | 0.84M | 0.68M | 0.78M | 0.81M | 0.74M | 0.76M | 0.80M | 1.60M | 1.34M | 1.22M | 2.90M | 1.49M | 1.51M | 1.51M | 1.47M | 1.54M | 2.32M | 2.05M | 2.17M | 2.36M | 2.29M | 2.26M | 2.54M | 2.93M | 2.83M | 3.04M | 2.94M | 3.55M | 3.24M | 2.95M |
|
Operating Income
|
-0.00M | -0.00M | -0.00M | -0.09M | -0.10M | -775.00 | -967.00 | | -0.33M | -0.06M | -0.04M | -0.83M | -1.09M | -0.08M | -0.41M | -0.09M | -0.63M | -0.48M | -0.50M | -0.37M | -0.36M | -0.32M | -0.57M | -0.16M | -0.11M | -0.55M | -0.09M | -0.78M | -0.40M | -0.38M | -0.22M | -0.37M | -0.32M | -0.16M | -0.15M | -0.54M | -0.43M | -0.45M | -0.27M | -0.32M | -0.44M | -0.23M | -0.15M | -0.33M | -0.83M | -0.17M | 0.27M | -1.31M | 0.18M | 0.31M | 0.41M | 0.14M | 0.09M | -0.13M | 0.46M | 0.41M | 0.28M | 0.30M | 0.35M | 0.18M | -0.03M | 0.17M | -0.30M | -0.01M | -0.68M | -0.51M | -0.38M |
|
EBIT
|
-0.00M | -0.00M | -0.00M | -0.09M | -0.10M | -775.00 | -967.00 | -0.10M | -0.33M | -0.06M | -0.04M | -0.83M | -1.09M | -0.08M | -0.41M | -0.09M | -0.63M | -0.48M | -0.50M | -0.37M | -0.36M | -0.32M | -0.57M | -0.16M | -0.11M | -0.55M | -0.09M | -0.78M | -0.40M | -0.38M | -0.22M | -0.37M | -0.32M | -0.16M | -0.15M | -0.54M | -0.43M | -0.45M | -0.27M | -0.32M | -0.44M | -0.23M | -0.15M | -0.33M | -0.83M | -0.17M | 0.27M | -1.31M | 0.18M | 0.31M | 0.41M | 0.14M | 0.09M | -0.13M | 0.46M | 0.41M | 0.28M | 0.30M | 0.35M | 0.18M | -0.03M | 0.17M | -0.30M | -0.01M | -0.68M | -0.51M | -0.38M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | -0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.29M | | | | 0.85M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | 0.06M | -0.07M | -0.09M | -0.10M | -0.05M | -0.04M | -0.04M | -0.04M | -0.05M | -0.06M | -0.07M | -0.08M | -0.10M | -0.10M | -0.16M | -2.01M | -0.14M | -0.02M | -0.02M | -0.02M | -0.13M | -0.14M | -0.14M | 0.22M | -0.21M | -0.22M | -0.21M | -0.23M | -0.23M | -0.24M | -0.25M | -0.26M | -0.00M | -0.12M | -0.12M | -0.11M | 0.73M | -0.11M | -0.11M | -0.11M | -0.11M | -0.24M | -0.24M | -0.21M | | | | | | | | | | | |
|
EBT
|
-0.00M | -0.00M | -777.00 | -777.00 | -0.00M | -775.00 | -967.00 | -0.10M | -0.11M | -0.00M | -0.00M | -0.01M | -1.15M | -0.16M | -0.49M | -0.17M | -0.69M | -0.52M | -0.54M | -0.41M | -0.40M | -0.37M | -0.64M | -0.23M | -0.21M | -0.64M | -0.25M | -2.79M | -0.54M | -0.40M | -0.25M | -0.39M | -0.45M | -0.30M | -0.30M | -0.17M | -0.64M | -0.67M | -0.48M | -0.55M | -0.67M | -0.47M | -0.40M | -0.59M | -0.83M | -0.28M | 0.16M | -1.43M | 0.84M | 0.19M | 0.30M | 0.03M | -0.02M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.06M | -0.17M | 0.08M | -0.39M | -0.05M | -0.73M | -0.57M | -0.37M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.00M | -0.00M | -777.00 | -777.00 | -0.00M | -775.00 | -967.00 | -0.10M | -0.37M | -0.09M | -0.09M | -0.88M | -1.15M | -0.16M | -0.49M | -0.19M | -0.67M | -0.52M | -0.54M | -0.41M | -0.40M | -0.37M | -0.64M | -0.23M | -0.21M | -0.64M | -0.25M | -2.79M | -0.54M | -0.40M | -0.25M | -0.39M | -0.45M | -0.30M | -0.30M | -0.32M | -0.64M | -0.67M | -0.48M | -0.55M | -0.67M | -0.47M | -0.40M | -0.59M | -0.65M | -0.28M | 0.16M | -1.43M | 0.84M | 0.19M | 0.30M | 0.03M | -0.02M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.06M | -0.17M | 0.08M | -0.39M | -0.05M | -0.73M | -0.57M | -0.37M |
|
Income from Continuing Operations
|
-0.00M | -0.00M | -777.00 | -777.00 | -0.00M | -775.00 | -967.00 | -0.10M | -0.11M | -0.00M | -0.00M | -0.01M | -1.15M | -0.16M | -0.49M | -0.17M | -0.69M | -0.52M | -0.54M | -0.41M | -0.40M | -0.37M | -0.64M | -0.23M | -0.21M | -0.64M | -0.25M | -2.79M | -0.54M | -0.40M | -0.25M | -0.39M | -0.45M | -0.30M | -0.30M | -0.17M | -0.64M | -0.67M | -0.48M | -0.55M | -0.67M | -0.47M | -0.40M | -0.59M | -0.65M | -0.28M | 0.16M | -1.43M | 0.84M | 0.19M | 0.30M | 0.03M | -0.02M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.06M | -0.17M | 0.08M | -0.39M | -0.05M | -0.73M | -0.57M | -0.37M |
|
Consolidated Net Income
|
-0.00M | -0.00M | -777.00 | -777.00 | -0.00M | -775.00 | -967.00 | -0.10M | -0.11M | -0.00M | -0.00M | -0.01M | -1.15M | -0.16M | -0.49M | -0.17M | -0.69M | -0.52M | -0.54M | -0.41M | -0.40M | -0.37M | -0.64M | -0.23M | -0.21M | -0.64M | -0.25M | -2.79M | -0.54M | -0.40M | -0.25M | -0.39M | -0.45M | -0.30M | -0.30M | -0.17M | -0.64M | -0.67M | -0.48M | -0.55M | -0.67M | -0.47M | -0.40M | -0.59M | -0.65M | -0.28M | 0.16M | -1.43M | 0.84M | 0.19M | 0.30M | 0.03M | -0.02M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.06M | -0.17M | 0.08M | -0.39M | -0.05M | -0.73M | -0.57M | -0.37M |
|
Income towards Parent Company
|
-0.00M | -0.00M | -777.00 | -777.00 | -0.00M | -775.00 | -967.00 | -0.10M | -0.11M | -0.00M | -0.00M | -0.01M | -1.15M | -0.16M | -0.49M | -0.17M | -0.69M | -0.52M | -0.54M | -0.41M | -0.40M | -0.37M | -0.64M | -0.23M | -0.21M | -0.64M | -0.25M | -2.79M | -0.54M | -0.40M | -0.25M | -0.39M | -0.45M | -0.30M | -0.30M | -0.17M | -0.64M | -0.67M | -0.48M | -0.55M | -0.67M | -0.47M | -0.40M | -0.59M | -0.65M | -0.28M | 0.16M | -1.43M | 0.84M | 0.19M | 0.30M | 0.03M | -0.02M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.06M | -0.17M | 0.08M | -0.39M | -0.05M | -0.73M | -0.57M | -0.37M |
|
Net Income towards Common Stockholders
|
-0.00M | -0.00M | -777.00 | -777.00 | -0.00M | -775.00 | -967.00 | -0.10M | -0.11M | -0.00M | -0.00M | -0.01M | -1.15M | -0.16M | -0.49M | -0.17M | -0.69M | -0.52M | -0.54M | -0.41M | -0.40M | -0.37M | -0.64M | -0.23M | -0.21M | -0.64M | -0.25M | -2.79M | -0.54M | -0.40M | -0.25M | -0.39M | -0.45M | -0.30M | -0.30M | -0.17M | -0.64M | -0.67M | -0.48M | -0.55M | -0.67M | -0.47M | -0.40M | -0.59M | -0.65M | -0.28M | 0.16M | -1.43M | 0.84M | 0.19M | 0.30M | 0.03M | -0.02M | -0.37M | 0.22M | 0.20M | 0.11M | 0.14M | 0.21M | 0.06M | -0.17M | 0.08M | -0.39M | -0.05M | -0.73M | -0.57M | -0.37M |
|
EPS (Basic)
|
| | | | | | | | -0.02 | | | -0.04 | -0.04 | | -0.01 | -0.01 | -0.02 | -0.01 | -0.08 | -0.06 | -0.06 | -0.06 | -0.09 | -0.03 | -0.03 | -0.09 | -0.04 | -0.39 | -0.03 | -0.02 | -0.01 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.04 | -0.04 | -0.03 | -6.50 | -1.81 | -1.28 | -1.08 | -1.59 | -0.54 | -0.10 | 0.06 | -0.57 | 0.30 | 0.07 | 0.11 | 0.01 | -0.01 | -0.09 | 0.05 | 0.06 | 0.03 | 0.03 | 0.05 | 0.02 | -0.04 | 0.02 | -0.09 | -0.01 | -0.17 | -0.13 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
| | 0.00 | 0.00 | 0.00 | | 0.00 | -0.09 | -0.09 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.54 | -0.10 | 0.06 | -0.57 | 0.27 | 0.06 | 0.10 | 0.01 | -0.01 | -0.09 | 0.05 | 0.06 | 0.03 | 0.03 | 0.05 | 0.01 | -0.04 | 0.02 | -0.09 | -0.01 | -0.17 | -0.13 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.81M | 2.81M | 2.81M | 2.81M | 2.82M | 2.82M | 2.82M | 2.82M | 2.82M | 2.83M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.07M | 4.11M | 4.11M | 4.23M | 4.23M | 4.31M | 4.31M | 4.48M |
|
Shares Outstanding (Diluted Average)
|
| | 1.14M | 1.14M | 1.14M | | 1.14M | 1.14M | 1.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.19M | 2.81M | 2.81M | 2.41M | 3.11M | 3.11M | 3.11M | 3.10M | 2.83M | 4.07M | 4.70M | 4.30M | 4.39M | 4.07M | 4.39M | 4.65M | 4.11M | 4.72M | 4.23M | 4.20M | 4.26M | 4.25M | 4.39M |
|
EBITDA
|
-0.00M | -0.00M | -0.00M | -0.09M | -0.10M | -775.00 | -967.00 | -0.10M | -0.33M | -0.06M | -0.04M | -0.83M | -1.09M | -0.08M | -0.41M | -0.09M | -0.63M | -0.48M | -0.50M | -0.37M | -0.35M | -0.31M | -0.56M | -0.15M | -0.11M | -0.54M | -0.09M | -0.77M | -0.39M | -0.38M | -0.22M | -0.37M | -0.32M | -0.16M | -0.15M | -0.54M | -0.43M | -0.45M | -0.27M | -0.32M | -0.43M | -0.23M | -0.15M | -0.33M | -0.82M | -0.13M | 0.31M | -1.27M | 0.22M | 0.35M | 0.46M | 0.20M | 0.15M | -0.07M | 0.52M | 0.45M | 0.35M | 0.36M | 0.41M | 0.25M | 0.03M | 0.24M | -0.23M | 0.06M | -0.61M | -0.43M | -0.29M |
|
Interest Expenses
|
| | | | | | | | 0.04M | 0.04M | 0.05M | 0.05M | 0.06M | 0.07M | 0.09M | 0.08M | 0.06M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.08M | 0.10M | 0.10M | 0.16M | 2.01M | 0.14M | 0.02M | 0.02M | 0.02M | 0.13M | 0.14M | 0.14M | -0.37M | 0.21M | 0.22M | 0.21M | 0.23M | 0.23M | 0.24M | 0.25M | 0.26M | 0.29M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.29M | 0.24M | 0.21M | 0.17M | 0.16M | 0.14M | 0.12M | 0.14M | 0.10M | 0.09M | 0.04M | 0.04M | 0.06M | -0.01M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 22.56% | | | | | | | | | | | | | | | | | | | | | | |