|
Revenue
|
1.71M | 2.25M | 2.72M | 2.96M | 2.90M | 2.72M | 2.55M | 2.52M | 2.34M | 2.58M | 2.96M | 2.95M | 1.63M | 2.78M | 2.58M | 2.29M | 2.86M | 2.66M | 1.48M | 1.06M | 0.71M | 0.11M |
|
Cost of Revenue
|
0.65M | 0.90M | 1.55M | 1.62M | 1.49M | 0.91M | 1.22M | 1.17M | 1.00M | 1.18M | 1.41M | 1.15M | 0.98M | 1.39M | 1.43M | 1.00M | 1.42M | 1.55M | 1.32M | 0.66M | 0.44M | 1.14M |
|
Gross Profit
|
1.06M | 1.35M | 1.16M | 1.34M | 1.41M | 1.80M | 1.33M | 1.35M | 1.34M | 1.40M | 1.55M | 1.80M | 0.65M | 1.39M | 1.15M | 1.29M | 1.44M | 1.11M | 0.15M | 0.40M | 0.27M | -1.03M |
|
Research & Development
|
0.43M | 0.41M | 0.33M | 0.41M | 0.36M | 0.54M | 0.52M | 0.53M | 0.64M | 0.75M | 0.74M | 0.83M | 0.84M | 0.92M | 0.97M | 0.91M | 0.91M | 0.75M | 0.95M | 0.55M | 0.54M | 0.55M |
|
Selling, General & Administrative
|
0.31M | 0.77M | 0.97M | 0.96M | 1.55M | 1.64M | 1.47M | 1.81M | 1.58M | 2.23M | 1.31M | 1.82M | 1.76M | 1.10M | 1.41M | 2.10M | 1.06M | 0.89M | 2.02M | 0.76M | 0.95M | 0.86M |
|
Other Operating Expenses
|
1.42M | 1.79M | 2.35M | 2.53M | 2.52M | 2.00M | 2.55M | 2.54M | 2.71M | 2.70M | 3.05M | 2.84M | 2.59M | 2.95M | 3.07M | 2.27M | 3.08M | 2.72M | 4.35M | 1.39M | 1.05M | 1.52M |
|
Operating Expenses
|
2.16M | 2.97M | 3.65M | 3.91M | 4.43M | 4.18M | 4.54M | 4.88M | 4.92M | 5.68M | 5.10M | 5.49M | 5.19M | 4.97M | 5.45M | 5.29M | 5.05M | 4.37M | 7.32M | 2.70M | 2.53M | 2.94M |
|
Operating Income
|
-0.44M | -0.72M | -0.93M | -0.94M | -1.53M | -1.46M | -1.99M | -2.36M | -2.59M | -3.10M | -2.14M | -2.54M | -3.56M | -2.19M | -2.87M | -3.00M | -2.18M | -1.71M | -5.84M | -1.64M | -1.82M | -2.83M |
|
EBIT
|
-0.44M | -0.72M | -0.93M | -0.94M | -1.53M | -1.46M | -1.99M | -2.36M | -2.59M | -3.10M | -2.14M | -2.54M | -3.56M | -2.19M | -2.87M | -3.00M | -2.18M | -1.71M | -5.84M | -1.64M | -1.82M | -2.83M |
|
Interest & Investment Income
|
223.00 | 87.00 | 41.00 | 47.00 | 172.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.06M | 0.08M | 0.11M | 0.11M | 0.07M | 0.05M | 0.03M | 0.01M | 0.00M | 0.00M | 0.00M | 398.00 | 291.00 |
|
Other Non Operating Income
|
-1.19M | -0.52M | -0.66M | -3.02M | 0.00M | -0.09M | | 40.00 | 0.01M | 0.00M | | -117.00 | -0.03M | 0.02M | -0.03M | 0.07M | 0.07M | 0.27M | -0.01M | -0.00M | 0.76M | 0.05M |
|
Non Operating Income
|
-1.19M | -0.52M | -0.66M | -3.02M | 0.13M | -0.09M | -0.06M | -0.03M | -0.02M | 0.01M | -0.02M | 0.11M | 0.08M | 0.08M | 1.35M | 0.38M | 0.07M | 0.27M | 0.47M | 0.18M | 0.77M | 0.05M |
|
EBT
|
-1.64M | -1.25M | -1.51M | -1.80M | -3.96M | -1.55M | -2.03M | -2.38M | -2.61M | -3.10M | -2.16M | -2.43M | -3.45M | -2.13M | -2.83M | -2.97M | -2.18M | -1.71M | -5.99M | -1.64M | -1.82M | -2.83M |
|
Profit After Tax
|
-1.64M | -1.25M | -1.59M | -3.96M | -1.39M | -1.55M | -2.05M | -2.38M | -2.61M | -3.10M | -2.16M | -2.43M | -3.48M | -2.11M | -3.07M | -2.90M | -2.11M | -1.44M | -6.05M | -1.66M | -1.05M | -2.78M |
|
Income from Non-Controlling Interests
|
| | | | | | | 2.38M | 2.61M | 3.10M | | 2.41M | 3.50M | 2.11M | | | | | | | | |
|
Income from Continuing Operations
|
-1.64M | -1.25M | -1.51M | -1.80M | -3.96M | -1.55M | -2.03M | -2.38M | -2.61M | -3.10M | -2.16M | -2.43M | -3.45M | -2.13M | -2.83M | -2.97M | -2.18M | -1.71M | -5.99M | -1.64M | -1.82M | -2.83M |
|
Consolidated Net Income
|
-1.64M | -1.25M | -1.51M | -1.80M | -3.96M | -1.55M | -2.03M | -2.38M | -2.61M | -3.10M | -2.16M | -2.43M | -3.45M | -2.13M | -2.83M | -2.97M | -2.18M | -1.71M | -5.99M | -1.64M | -1.82M | -2.83M |
|
Income towards Parent Company
|
-1.64M | -1.25M | -1.51M | -1.80M | -3.96M | -1.55M | -2.03M | -2.38M | -2.61M | -3.10M | -2.16M | -2.43M | -3.45M | -2.13M | -2.83M | -2.97M | -2.18M | -1.71M | -5.99M | -1.64M | -1.82M | -2.83M |
|
Net Income towards Common Stockholders
|
-1.64M | -1.25M | -1.51M | -1.80M | -3.96M | -1.55M | -2.03M | -2.38M | -2.61M | -3.10M | -2.16M | -2.43M | -3.45M | -2.13M | -2.83M | -2.97M | -2.18M | -1.71M | -5.99M | -1.64M | -1.82M | -2.83M |
|
EPS (Basic)
|
-1.75 | -1.33 | -1.70 | -4.23 | -0.87 | -0.22 | 0.08 | -0.27 | -0.30 | -0.35 | -0.24 | -0.27 | -0.39 | -4.66 | -6.77 | -6.36 | -3.72 | -2.10 | -6.28 | -0.71 | -0.42 | -0.48 |
|
EPS (Weighted Average and Diluted)
|
| | -1.62 | -4.23 | -0.87 | -0.22 | 0.08 | -0.27 | -0.30 | -0.35 | -0.24 | -0.27 | -0.39 | -4.66 | -6.77 | -6.36 | -3.72 | -2.10 | -6.28 | -0.71 | -0.42 | -0.48 |
|
Shares Outstanding (Weighted Average)
|
| | 0.31M | 0.31M | 0.35M | 0.35M | 0.44M | 0.44M | 0.44M | 0.44M | 0.44M | 0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.50M | 0.65M | 0.96M | 0.96M | 2.50M | 5.54M |
|
Shares Outstanding (Diluted Average)
|
| | 0.94M | 0.94M | 1.61M | 6.96M | 4.29M | 8.77M | 8.82M | 8.88M | 8.84M | 8.98M | 9.01M | 0.45M | 0.45M | 0.46M | 0.57M | 0.69M | 0.71M | 2.32M | 2.50M | 5.84M |
|
EBITDA
|
-0.44M | -0.72M | -0.93M | -0.94M | -1.53M | -1.46M | -1.99M | -2.36M | -2.59M | -3.10M | -2.14M | -2.54M | -3.56M | -2.19M | -2.87M | -2.90M | -2.11M | -1.44M | -6.05M | -1.66M | -1.05M | -2.78M |
|
Interest Expenses
|
0.59M | 0.47M | 0.58M | 0.85M | 1.13M | 0.08M | 0.04M | 0.04M | 0.04M | 0.06M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.16M | 0.00M | | 2.00 |