|
Revenue
|
0.22M | 0.11M | 0.16M | 0.17M | 0.11M | 0.19M | 0.18M | 0.45M | 0.28M | 0.58M | 0.59M | 1.37M | 0.71M | 1.06M | 0.38M | 1.46M | 0.62M | 0.79M | 0.57M | 1.37M | 0.37M | 0.35M | 0.49M | 0.97M | 0.53M | 0.78M | 0.82M | 0.95M | 0.41M | 0.34M | 0.28M | 0.32M | 0.33M | 0.56M | 0.41M | 0.61M | 0.23M | 0.65M | 1.47M | 2.12M | 2.21M | 2.39M | 0.87M | 1.03M | 0.35M | 1.53M | 2.40M | 1.74M | 1.47M | 1.53M | 1.65M |
|
Cost of Revenue
|
0.17M | 0.10M | 0.12M | | 0.10M | 0.12M | 0.12M | 0.25M | 0.17M | 0.47M | 0.47M | 1.04M | 0.54M | 0.87M | 0.32M | 1.50M | 0.56M | 0.63M | 0.47M | 1.06M | 0.21M | 0.31M | 0.40M | 0.69M | 0.36M | 0.63M | 0.63M | 0.76M | 0.33M | 0.26M | 0.45M | -0.02M | 0.22M | 0.43M | 0.14M | 0.30M | 0.09M | 0.46M | 1.11M | 1.84M | 1.72M | 2.11M | 0.73M | 0.87M | 0.16M | 1.03M | 1.99M | 1.53M | 1.19M | 1.08M | 1.13M |
|
Gross Profit
|
0.06M | 0.01M | 0.03M | | 0.01M | 0.07M | 0.07M | 0.20M | 0.11M | 0.11M | 0.12M | 0.33M | 0.18M | 0.19M | 0.06M | -0.04M | 0.05M | 0.17M | 0.10M | 0.31M | 0.16M | 0.04M | 0.09M | 0.28M | 0.17M | 0.14M | 0.19M | 0.18M | 0.08M | 0.08M | -0.17M | 0.34M | 0.12M | 0.13M | 0.27M | 0.31M | 0.14M | 0.19M | 0.35M | 0.28M | 0.49M | 0.28M | 0.14M | 0.16M | 0.18M | 0.50M | 0.41M | 0.21M | 0.29M | 0.44M | 0.52M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.11M | 0.04M | 0.02M | 0.03M | 0.05M | 0.03M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.46M | 0.57M | 0.78M | 0.70M | 1.52M | 0.79M | 1.25M | 1.03M | 1.22M | 1.04M | 1.10M | 1.05M | 1.12M | 1.33M | 1.00M | 0.98M | 1.71M | 1.09M | 0.93M | 0.71M |
|
Other Operating Expenses
|
0.57M | 0.36M | 0.34M | | 0.55M | 0.48M | 0.60M | | 0.54M | 1.29M | 0.78M | | 0.96M | 1.03M | 0.87M | | 1.27M | 1.62M | 1.65M | 2.88M | 1.53M | | 1.22M | 1.25M | 1.02M | -0.03M | 0.00M | -0.11M | 0.00M | 0.01M | | | | | | | | | | | | | | 0.80M | | | | | | | |
|
Operating Expenses
|
0.57M | 0.36M | 0.34M | | 0.55M | 0.48M | 0.60M | | 0.54M | 1.29M | 0.78M | | 0.96M | 1.03M | 0.87M | | 1.27M | 1.62M | 1.65M | 2.88M | 1.53M | 1.53M | 1.22M | 1.25M | 1.02M | 0.97M | 0.85M | 1.18M | 0.65M | 0.52M | 0.41M | 0.46M | 0.57M | 0.78M | 0.70M | 1.52M | 0.79M | 1.25M | 1.03M | 1.22M | 1.04M | 1.10M | 1.05M | 1.92M | 1.51M | 1.11M | 1.02M | 1.73M | 1.12M | 0.98M | 0.73M |
|
Operating Income
|
-0.51M | -0.35M | -0.30M | | -0.53M | -0.41M | -0.54M | -0.45M | -0.43M | -1.18M | -0.66M | -2.11M | -0.78M | -0.84M | -0.81M | -1.41M | -1.22M | -1.45M | -1.55M | -2.58M | -1.36M | -1.49M | -1.13M | -0.97M | -0.85M | -0.83M | -0.67M | -1.00M | -0.57M | -0.44M | -0.58M | -0.12M | -0.45M | -0.64M | -0.42M | -1.21M | -0.65M | -1.06M | -0.68M | -0.94M | -0.55M | -0.82M | -0.91M | -1.76M | -1.33M | -0.61M | -0.61M | -1.52M | -0.84M | -0.53M | -0.21M |
|
EBIT
|
-0.51M | -0.35M | -0.30M | | -0.53M | -0.41M | -0.54M | -0.45M | -0.43M | -1.18M | -0.66M | -2.11M | -0.78M | -0.84M | -0.81M | -1.41M | -1.22M | -1.45M | -1.55M | -2.58M | -1.36M | -1.49M | -1.13M | -0.97M | -0.85M | -0.83M | -0.67M | -1.00M | -0.57M | -0.44M | -0.58M | -0.12M | -0.45M | -0.64M | -0.42M | -1.21M | -0.65M | -1.06M | -0.68M | -0.94M | -0.55M | -0.82M | -0.91M | -1.76M | -1.33M | -0.61M | -0.61M | -1.52M | -0.84M | -0.53M | -0.21M |
|
Interest & Investment Income
|
0.00M | | 0.00M | | 354.00 | 277.00 | 302.00 | 110.00 | 261.00 | 225.00 | 40.00 | 471.00 | 60.00 | 478.00 | 6.00 | 261.00 | | 997.00 | | 0.00M | 3.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 705.00 | 21.00 | 183.00 | 69.00 | 649.00 | 38.00 | 97.00 | 58.00 | 161.00 | 616.00 | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.06M | 0.03M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M |
|
Other Non Operating Income
|
| | | | | | | | | -0.01M | | | | | -87.00 | -437.00 | -0.02M | -0.03M | -0.01M | 0.05M | 0.01M | 0.03M | 0.06M | -0.44M | 0.04M | 0.01M | 0.01M | 0.01M | 0.00M | -0.00M | | | | | | | | | | | 53.00 | -0.02M | 248.00 | -0.01M | 0.03M | 469.00 | 0.01M | 166.00 | 0.03M | -275.00 | -22.00 |
|
Non Operating Income
|
-0.01M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.03M | -0.04M | -0.06M | -0.02M | 0.05M | -0.04M | -0.08M | -0.07M | -0.49M | 0.01M | -0.04M | -0.29M | -0.12M | -0.02M | -0.02M | -0.02M | -0.30M | -0.18M | -0.05M | -0.03M | -0.02M | -0.01M | -0.01M | 0.01M | -0.01M | 0.02M | -0.02M | 0.05M | -0.16M | 0.07M | 0.01M | 0.03M | 0.01M | 0.04M | -0.00M | -0.01M |
|
EBT
|
-0.52M | -0.35M | -0.31M | | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.12M | -0.80M | -0.85M | -0.83M | -1.45M | -1.26M | -1.51M | -1.57M | -2.53M | -1.41M | -1.57M | -1.20M | -1.46M | -0.84M | -0.87M | -0.95M | -1.11M | -0.58M | -0.46M | -0.61M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.66M | -1.06M | -0.67M | -0.95M | -0.53M | -0.82M | -0.85M | -1.92M | -1.26M | -0.60M | -0.58M | -1.51M | -0.79M | -0.53M | -0.22M |
|
Tax Provisions
|
| | | | | | | | | -0.00M | | 0.05M | | | | 0.08M | | | | -0.07M | | 0.02M | 38.00 | -91.00 | | 0.01M | -120.00 | -161.00 | | 0.02M | | | | | | | 0.00M | -78.00 | -60.00 | -51.00 | 0.02M | -113.00 | -206.00 | -76.00 | 0.03M | 0.00M | -131.00 | -79.00 | | 0.03M | 665.00 |
|
Profit After Tax
|
0.52M | -0.35M | -0.31M | 2.95M | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.17M | -0.80M | -0.85M | -0.83M | 6.32M | -1.26M | -1.51M | -1.57M | -2.46M | -1.41M | -1.59M | -1.20M | -1.46M | -0.84M | -0.88M | -0.95M | -1.11M | -0.58M | -0.48M | -0.60M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.67M | -1.06M | -0.67M | -0.95M | -0.55M | -0.82M | -0.85M | -1.92M | -1.29M | -0.60M | -0.58M | -1.51M | -0.79M | -0.56M | -0.22M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | | | | |
|
Income from Continuing Operations
|
-0.52M | -0.35M | -0.31M | | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.17M | -0.80M | -0.85M | -0.83M | -1.53M | -1.26M | -1.51M | -1.57M | -2.46M | -1.41M | -1.59M | -1.20M | -1.46M | -0.84M | -0.88M | -0.95M | -1.11M | -0.58M | -0.48M | -0.61M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.67M | -1.06M | -0.67M | -0.95M | -0.55M | -0.82M | -0.85M | -1.92M | -1.29M | -0.60M | -0.58M | -1.51M | -0.79M | -0.56M | -0.22M |
|
Consolidated Net Income
|
-0.52M | -0.35M | -0.31M | | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.17M | -0.80M | -0.85M | -0.83M | -1.53M | -1.26M | -1.51M | -1.57M | -2.46M | -1.41M | -1.59M | -1.20M | -1.46M | -0.84M | -0.88M | -0.95M | -1.11M | -0.58M | -0.48M | -0.61M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.67M | -1.06M | -0.67M | -0.95M | -0.55M | -0.82M | -0.85M | -1.92M | -1.29M | -0.60M | -0.58M | -1.51M | -0.79M | -0.56M | -0.22M |
|
Income towards Parent Company
|
-0.52M | -0.35M | -0.31M | | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.17M | -0.80M | -0.85M | -0.83M | -1.53M | -1.26M | -1.51M | -1.57M | -2.46M | -1.41M | -1.59M | -1.20M | -1.46M | -0.84M | -0.88M | -0.95M | -1.11M | -0.58M | -0.48M | -0.61M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.67M | -1.06M | -0.67M | -0.95M | -0.55M | -0.82M | -0.85M | -1.92M | -1.29M | -0.60M | -0.58M | -1.51M | -0.79M | -0.56M | -0.22M |
|
Net Income towards Common Stockholders
|
-0.52M | -0.35M | -0.31M | | -0.54M | -0.41M | -0.54M | -0.46M | -0.44M | -1.18M | -0.66M | -2.17M | -0.80M | -0.85M | -0.83M | -1.53M | -1.26M | -1.51M | -1.57M | -2.46M | -1.41M | -1.59M | -1.20M | -1.46M | -0.84M | -0.88M | -0.95M | -1.11M | -0.58M | -0.48M | -0.61M | -0.42M | -0.63M | -0.69M | -0.45M | -1.22M | -0.67M | -1.06M | -0.67M | -0.95M | -0.55M | -0.82M | -0.85M | -1.92M | -1.29M | -0.60M | -0.58M | -1.51M | -0.79M | -0.56M | -0.22M |
|
EPS (Basic)
|
-0.01M | -0.01M | -0.00M | | -0.01M | -0.03 | -0.01M | -0.03 | -0.03 | -0.08 | -0.04 | -0.14 | -0.04 | -0.05 | -0.04 | -0.01M | -0.06 | -0.06 | -0.06 | -0.10 | -0.05 | -0.06 | -0.04 | -0.05 | -0.03 | -0.03 | -0.03 | -0.04 | -0.02 | -0.02 | -0.01 | -0.01 | -0.09 | -0.08 | -0.05 | -0.14 | -0.07 | -0.09 | -0.04 | -0.07 | -0.04 | -0.05 | -0.41 | -1.00 | -0.64 | -0.30 | -0.27 | -0.61 | -0.28 | -0.20 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09 | -0.04 | -0.07 | -0.04 | -0.05 | -0.41 | -1.00 | -0.64 | -0.30 | -0.27 | -0.61 | -0.28 | -0.20 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
40.00 | 70.00 | 100.00 | 140.00 | 40.00 | 70.00 | 50.00 | 14.00M | 30.00 | | 120.00 | 15.85M | | | | 200.00 | | | | 24.74M | 26.74M | 26.85M | 27.31M | 27.31M | 27.31M | 27.38M | 27.68M | 27.57M | 28.09M | 29.27M | 51.40M | 51.72M | 7.21M | 9.00M | 8.70M | 8.94M | 9.67M | 11.68M | 14.97M | 12.85M | 15.49M | 15.94M | 2.01M | | 2.02M | 2.03M | 2.12M | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.68M | 14.97M | 12.85M | 15.49M | 15.94M | 2.01M | | 2.02M | 2.03M | 2.12M | | | | |
|
EBITDA
|
-0.51M | -0.35M | -0.30M | | -0.53M | -0.41M | -0.54M | -0.45M | -0.43M | -1.19M | -0.66M | -2.11M | -0.78M | -0.84M | -0.81M | -1.41M | -1.22M | -1.45M | -1.55M | -2.58M | -1.36M | -1.49M | -1.13M | -0.97M | -0.85M | -0.83M | -0.67M | -1.00M | -0.57M | -0.44M | -0.58M | -0.12M | -0.45M | -0.64M | -0.42M | -1.21M | -0.65M | -1.06M | -0.68M | -0.94M | -0.55M | -0.82M | -0.91M | -1.76M | -1.33M | -0.61M | -0.61M | -1.52M | -0.84M | -0.53M | -0.21M |
|
Interest Expenses
|
-0.01M | -0.01M | -0.01M | | -0.01M | 0.00M | -0.00M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | -0.13M | 0.02M | 0.03M | 0.02M | 0.02M | 0.06M | 0.12M | 0.14M | 0.16M | 0.04M | 0.03M | 0.31M | 0.02M | 0.02M | 0.02M | 0.03M | 0.30M | 0.18M | 0.05M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 517.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Tax Rate
|
| | | | | | | | | 0.41% | | -2.45% | | | | -5.70% | | | | 2.74% | | -1.01% | 0.00% | 0.01% | | -1.48% | 0.01% | 0.01% | | -3.63% | | | | | | | -0.47% | 0.01% | 0.01% | 0.01% | -3.52% | 0.01% | 0.02% | 0.00% | -2.49% | -0.21% | 0.02% | 0.01% | | -5.57% | -0.30% |