|
Revenue
|
0.04M | 0.02M | 0.00M | 0.01M | 0.03M | 0.01M | 0.14M | 0.13M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M | 0.00M | 297.00 | 0.01M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.00M | | 0.02M | 0.01M | 0.02M | 0.01M | 0.05M | 0.08M | 0.07M | 0.08M | 0.10M | 0.11M | 0.13M | 0.15M | 0.19M | 0.66M | 0.30M | 0.33M | 0.26M | 0.25M | 0.34M | 0.20M | 0.68M | 0.21M | 0.22M | 3.05M | 0.16M | 0.15M | 0.24M | 0.28M | 0.35M | 0.32M | 0.97M | 1.38M | 1.58M | 1.84M | 1.43M | 1.69M | 1.64M | 1.86M | 1.76M |
|
Cost of Revenue
|
0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.06M | 0.08M | 0.01M | 0.00M | 0.00M | 866.00 | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 466.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.04M | 0.01M | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.01M | 0.06M | 0.01M | 0.02M | 0.05M | 0.06M | 0.08M | 0.11M | 0.08M | 0.23M | 0.24M | 0.58M | 0.93M | 0.86M | 0.86M | 0.99M | 1.02M | 1.06M | 1.09M | 1.13M |
|
Gross Profit
|
0.02M | 0.01M | -830.00 | -0.00M | 0.02M | 0.01M | -0.00M | 0.07M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.00M | -777.00 | 0.01M | 0.01M | 413.00 | 0.00M | -0.00M | 0.00M | 0.01M | -0.00M | -0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.04M | 0.07M | 0.06M | 0.07M | 0.09M | 0.09M | 0.11M | 0.11M | 0.18M | 0.60M | 0.26M | 0.30M | 0.23M | 0.22M | 0.31M | 0.19M | 0.62M | 0.19M | 0.20M | 3.00M | 0.10M | 0.07M | 0.13M | 0.20M | 0.28M | 0.08M | 0.39M | 0.46M | 0.71M | 0.97M | 0.44M | 0.67M | 0.57M | 0.77M | 0.63M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Research & Development
|
| 0.09M | 0.09M | | | 0.09M | 0.09M | | 0.09M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.11M | 0.22M | 0.07M | 0.03M | 0.06M | 0.06M | 0.10M | 0.19M | 0.18M | 0.07M | 0.07M | 0.08M | 0.00M | 0.01M | 0.00M | | | 0.48M | 0.27M | 0.13M | |
|
Selling, General & Administrative
|
| 0.44M | 0.29M | | 0.45M | 0.32M | 0.36M | | 0.20M | 0.22M | 0.18M | 0.15M | 0.13M | 0.17M | 0.16M | 0.13M | 0.20M | 0.15M | 0.12M | 0.15M | 0.11M | 0.17M | 0.11M | 1.30M | 0.13M | 0.11M | 0.12M | 0.24M | 0.20M | 1.46M | 0.22M | 0.28M | 0.21M | 0.20M | 0.20M | 0.27M | 0.23M | 1.88M | 0.30M | 0.62M | 0.53M | 0.67M | 0.89M | 1.04M | 1.60M | 1.25M | 1.46M | 1.75M | 2.12M | 2.05M | 2.42M | 2.43M | 2.69M | 2.44M | 2.32M | 2.67M | 2.33M | 2.04M | 1.26M | 1.86M | 1.44M | 2.65M | 1.51M | 3.48M | 2.55M | 2.19M | 2.13M |
|
Other Operating Expenses
|
| -0.09M | -0.09M | | | -0.09M | -0.09M | | -0.09M | -0.09M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.04M | -0.00M | -0.00M | -0.00M | -1.98M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | 0.17M | -2.06M | 0.36M | 0.23M | 0.24M | -1.00M | -6.18M | 0.09M | | | -21.63M | 15.89M | 2.50M | 1.23M |
|
Operating Expenses
|
| 0.44M | 0.29M | | 0.45M | 0.32M | 0.36M | | 0.20M | 0.22M | 0.18M | 0.15M | 0.13M | 0.17M | 0.16M | 0.13M | 0.20M | 0.15M | 0.12M | 0.15M | 0.11M | 0.17M | 0.11M | 1.30M | 0.13M | 0.11M | 0.12M | 0.24M | 0.20M | 1.46M | 0.22M | 0.28M | 0.21M | 0.20M | 0.20M | 0.27M | 0.23M | 1.88M | 0.30M | 0.62M | 0.53M | 0.67M | 0.89M | 0.00M | 1.63M | 1.29M | 1.58M | 0.00M | 2.18M | 2.08M | 2.47M | 2.50M | 2.80M | 2.83M | 2.76M | 3.00M | 2.65M | 2.38M | 1.86M | 2.89M | 3.08M | 3.69M | 2.73M | 5.15M | 18.74M | 4.85M | 3.39M |
|
Operating Income
|
0.02M | -0.43M | -0.29M | -0.00M | -0.43M | -0.31M | -0.36M | 0.07M | -0.17M | -0.20M | -0.17M | -0.15M | -0.12M | -0.16M | -0.16M | -0.12M | -0.19M | -0.15M | -0.12M | -0.14M | -0.10M | -0.17M | -0.10M | -1.30M | -0.13M | -0.11M | -0.12M | -0.24M | -0.18M | -1.45M | -0.21M | -0.27M | -0.17M | -0.13M | -0.14M | -0.20M | -0.14M | -1.79M | -0.19M | -0.51M | -0.35M | -0.07M | -0.63M | -0.74M | -1.40M | -1.06M | -1.27M | -1.79M | -1.56M | -1.89M | -2.27M | 0.50M | -2.70M | -2.68M | -2.53M | -2.72M | -2.31M | -2.07M | -0.89M | -1.51M | -1.51M | -1.85M | -1.30M | -3.46M | -17.11M | -2.99M | -1.64M |
|
EBIT
|
0.02M | -0.43M | -0.29M | -0.00M | -0.43M | -0.31M | -0.36M | 0.07M | -0.17M | -0.20M | -0.17M | -0.15M | -0.12M | -0.16M | -0.16M | -0.12M | -0.19M | -0.15M | -0.12M | -0.14M | -0.10M | -0.17M | -0.10M | -1.30M | -0.13M | -0.11M | -0.12M | -0.24M | -0.18M | -1.45M | -0.21M | -0.27M | -0.17M | -0.13M | -0.14M | -0.20M | -0.14M | -1.79M | -0.19M | -0.51M | -0.35M | -0.07M | -0.63M | -0.74M | -1.40M | -1.06M | -1.27M | -1.79M | -1.56M | -1.89M | -2.27M | 0.50M | -2.70M | -2.68M | -2.53M | -2.72M | -2.31M | -2.07M | -0.89M | -1.51M | -1.51M | -1.85M | -1.30M | -3.46M | -17.11M | -2.99M | -1.64M |
|
Non Operating Investment Income
|
| | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -843.00 | 62.00 | 225.00 | 48.00 | 34.00 | 1.00 | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 0.38M | | -1.35M | 0.21M | 0.20M | | -2.34M | 0.00M | 0.10M | -0.01M | -0.13M | 0.03M | -0.08M | 0.16M | -0.11M | 0.06M | -0.09M | 0.05M | -0.01M | -0.01M | -0.01M | 0.04M | | -4.33M | | | | | | | -0.04M | | | | | | | | | | | 0.03M | | | | 0.04M | -464.00 | -0.00M | -721.00 | 0.16M | -0.00M | -888.00 | -0.00M | -541.00 | -135.00 | -265.00 | -16.00 | -0.16M | | -0.04M | | | | -0.69M | -0.88M |
|
Non Operating Income
|
| 0.01M | 3.11M | | -1.30M | -0.08M | 0.13M | | 0.02M | -0.10M | 0.07M | | -0.13M | 0.02M | -0.08M | | -0.11M | 0.05M | -0.09M | | -0.01M | -0.01M | -0.01M | | -0.01M | -4.34M | -0.00M | | | | | | | | | | | | | | -0.11M | -0.18M | -0.05M | -0.05M | -0.05M | -0.26M | -0.50M | -2.02M | -0.89M | 0.07M | -0.21M | -0.40M | -0.07M | -0.12M | -0.02M | -0.05M | -0.24M | -0.17M | -0.36M | -0.46M | -0.09M | -0.39M | -0.30M | -0.21M | -0.30M | -0.22M | -1.01M |
|
EBT
|
0.02M | -0.44M | -3.41M | -0.00M | 0.87M | -0.39M | -0.24M | 0.07M | -7.10M | -0.31M | -0.10M | -0.19M | -0.24M | -0.14M | -0.24M | -0.04M | -0.30M | -0.10M | -0.21M | -0.14M | -0.12M | -0.19M | -0.12M | -1.31M | -0.14M | -4.45M | -0.12M | -0.24M | -0.18M | -1.46M | -0.21M | -0.28M | -0.21M | -0.14M | -0.15M | -0.20M | -0.14M | -1.87M | -0.29M | -0.77M | -0.46M | -0.24M | -0.68M | -0.79M | -1.44M | -1.32M | -1.77M | -3.81M | -2.45M | -1.82M | -2.48M | 0.10M | -2.70M | -2.80M | -2.55M | -2.76M | -2.55M | -2.24M | -1.25M | -1.97M | -1.59M | -2.25M | -1.60M | -3.68M | -17.40M | -3.21M | -2.64M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.00M | | | | 0.00M | | | | | | 800.00 | | 0.00M | | 0.00M | 0.00M | 0.02M | 0.00M | | 0.03M | -0.05M | | | |
|
Profit After Tax
|
-0.65M | 0.44M | 3.41M | -9.16M | 0.87M | -0.39M | -0.24M | -0.40M | -7.10M | -0.31M | -0.10M | -0.19M | -0.24M | -0.14M | -0.24M | -0.04M | -0.30M | -0.10M | -0.21M | -0.14M | -0.12M | -0.19M | -0.12M | -1.31M | -0.14M | -4.45M | -0.12M | -0.24M | -0.18M | -1.46M | -0.21M | -0.28M | -0.21M | -0.14M | -0.15M | -0.20M | -0.14M | -1.87M | -0.29M | -0.77M | -0.46M | -0.24M | -0.71M | -0.76M | -1.44M | -1.32M | -1.77M | -3.81M | -2.50M | -1.82M | -2.48M | 0.10M | -2.80M | -2.80M | -2.55M | -2.77M | -2.60M | -2.24M | -1.25M | -1.99M | -1.60M | -2.25M | -1.63M | -3.60M | -17.40M | -5.28M | -2.64M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | -0.02M | 0.01M | -0.03M | 0.00M | -0.01M | -0.03M | 104.00 | 0.02M | -0.03M | 0.02M | 0.02M | -0.02M | 0.01M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24M | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.02M | -0.44M | -3.41M | -0.00M | 0.87M | -0.39M | -0.24M | 0.07M | -7.10M | -0.31M | -0.10M | -0.19M | -0.24M | -0.14M | -0.24M | -0.04M | -0.30M | -0.10M | -0.21M | -0.14M | -0.12M | -0.19M | -0.12M | -1.31M | -0.14M | -4.45M | -0.12M | -0.24M | -0.18M | -1.46M | -0.21M | -0.28M | -0.21M | -0.14M | -0.15M | -0.20M | -0.14M | -1.87M | -0.29M | -0.77M | -0.46M | -0.24M | -0.71M | -0.79M | -1.44M | -1.32M | -1.77M | -3.81M | -2.45M | -1.82M | -2.48M | 0.10M | -2.70M | -2.80M | -2.55M | -2.77M | -2.55M | -2.24M | -1.25M | -2.00M | -1.60M | -2.25M | -1.63M | -3.62M | -17.40M | -3.21M | -2.64M |
|
Consolidated Net Income
|
0.02M | -0.44M | -3.41M | -0.00M | 0.87M | -0.39M | -0.24M | 0.07M | -7.10M | -0.31M | -0.10M | -0.19M | -0.24M | -0.14M | -0.24M | -0.04M | -0.30M | -0.10M | -0.21M | -0.14M | -0.12M | -0.19M | -0.12M | -1.31M | -0.14M | -4.45M | -0.12M | -0.24M | -0.18M | -1.46M | -0.21M | -0.28M | -0.21M | -0.14M | -0.15M | -0.20M | -0.14M | -1.87M | -0.29M | -0.77M | -0.46M | -0.24M | -0.71M | -0.79M | -1.44M | -1.32M | -1.77M | -3.81M | -2.45M | -1.82M | -2.48M | 0.10M | -2.70M | -2.80M | -2.55M | -2.77M | -2.55M | -2.24M | -1.25M | -2.00M | -1.60M | -2.25M | -1.63M | -3.62M | -17.40M | -1.53M | |
|
Income towards Parent Company
|
0.02M | -0.44M | -3.41M | -0.00M | 0.87M | -0.39M | -0.24M | 0.07M | -7.10M | -0.31M | -0.10M | -0.19M | -0.24M | -0.14M | -0.24M | -0.04M | -0.30M | -0.10M | -0.21M | -0.14M | -0.12M | -0.19M | -0.12M | -1.31M | -0.14M | -4.45M | -0.12M | -0.24M | -0.18M | -1.46M | -0.21M | -0.28M | -0.21M | -0.14M | -0.15M | -0.20M | -0.14M | -1.87M | -0.29M | -0.77M | -0.46M | -0.24M | -0.71M | -0.79M | -1.44M | -1.32M | -1.77M | -3.81M | -2.45M | -1.82M | -2.48M | 0.10M | -2.70M | -2.80M | -2.55M | -2.77M | -2.55M | -2.24M | -1.25M | -2.00M | -1.60M | -2.25M | -1.63M | -3.62M | -17.40M | -1.53M | |
|
Net Income towards Common Stockholders
|
0.02M | -0.44M | -3.41M | -0.00M | 0.87M | -0.39M | -0.24M | 0.07M | -7.10M | -0.31M | -0.10M | -0.19M | -0.24M | -0.14M | -0.24M | -0.04M | -0.30M | -0.10M | -0.21M | -0.14M | -0.12M | -0.19M | -0.12M | -1.31M | -0.14M | -4.45M | -0.12M | -0.24M | -0.18M | -1.46M | -0.21M | -0.28M | -0.21M | -0.14M | -0.15M | -0.20M | -0.14M | -1.87M | -0.29M | -0.77M | -0.46M | -0.24M | -0.71M | -0.79M | -1.44M | -1.32M | -1.77M | -3.81M | -2.45M | -1.82M | -2.24M | 0.10M | -2.70M | -2.80M | -2.55M | -2.77M | -2.55M | -2.24M | -1.25M | -2.00M | -1.60M | -2.25M | -1.63M | -3.87M | -17.40M | -5.28M | -2.64M |
|
EPS (Basic)
|
| | | | | -0.01 | 0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.04 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | -0.03 | -0.15 | 0.74 | -0.29 | -0.27 | -0.36 | -0.69 | -0.25 | -0.17 | -0.21 | 0.01 | -0.22 | -4.62 | -4.19 | -4.57 | -4.10 | -3.06 | -0.70 | -16.73 | -7.55 | -22.39 | -15.11 | -12.52 | -12.53 | -13.30 | -0.77 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.01 | 0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.04 | 0.00 | 0.00 | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | -0.03 | -0.15 | 0.74 | -0.29 | -0.27 | -0.36 | -0.69 | -0.25 | -0.17 | -0.21 | 0.01 | -0.22 | -4.62 | -4.19 | -4.57 | -4.10 | -3.06 | -0.70 | -16.73 | -7.55 | -22.39 | -15.11 | -12.52 | -12.53 | -13.30 | -0.77 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 61.52M | 63.65M | | | 77.73M | 78.64M | 78.66M | 85.41M | 87.92M | 91.16M | 89.06M | 104.04M | 107.24M | 109.58M | 107.06M | 111.40M | 111.40M | 111.40M | 112.67M | 119.79M | 125.58M | 133.24M | 128.57M | 137.09M | 138.44M | 140.60M | 139.19M | 140.75M | 141.28M | 141.38M | 141.31M | 143.34M | 147.32M | 147.45M | 147.33M | 154.10M | 7.76M | 4.86M | 4.85M | 4.92M | 4.93M | 4.95M | 5.49M | 9.89M | 10.44M | 10.46M | 10.63M | 12.05M | 0.61M | 0.61M | 0.61M | 0.62M | 0.73M | 1.78M | 0.12M | 0.21M | 0.10M | 0.11M | 0.31M | 1.39M | 0.40M | 3.45M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 61.52M | 63.65M | | | 77.73M | 78.64M | 78.66M | 85.41M | 87.92M | 91.16M | 89.06M | 104.04M | 107.24M | 109.58M | 107.06M | 111.40M | 111.40M | 111.40M | 112.67M | 119.79M | 125.58M | 133.24M | 128.57M | | 138.44M | 140.60M | 139.19M | 140.75M | 141.28M | 141.38M | 141.31M | 143.34M | 147.32M | 147.45M | 147.33M | 154.10M | 7.76M | 4.86M | 4.85M | 4.92M | 4.93M | 4.95M | 5.49M | 9.89M | 10.44M | 10.46M | 10.63M | 12.05M | 0.61M | 0.61M | 0.61M | 0.62M | 0.73M | 1.78M | 0.12M | 0.21M | 0.10M | 0.11M | 0.31M | 1.39M | 0.40M | 3.45M |
|
EBITDA
|
0.02M | -0.43M | -0.29M | -0.00M | -0.43M | -0.31M | -0.36M | 0.07M | -0.17M | -0.20M | -0.17M | -0.15M | -0.12M | -0.16M | -0.16M | -0.12M | -0.19M | -0.15M | -0.12M | -0.14M | -0.10M | -0.17M | -0.10M | -1.30M | -0.13M | -0.11M | -0.12M | -0.24M | -0.18M | -1.45M | -0.21M | -0.27M | -0.17M | -0.13M | -0.14M | -0.20M | -0.14M | -1.79M | -0.19M | -0.51M | -0.35M | -0.07M | -0.63M | -0.74M | -1.39M | -1.06M | -1.27M | -1.79M | -1.56M | -1.88M | -2.27M | 0.51M | -2.69M | -2.66M | -2.51M | -2.70M | -2.29M | -2.05M | -0.87M | -1.49M | -1.49M | -1.83M | -1.27M | -3.44M | -17.08M | -2.96M | -1.60M |
|
Interest Expenses
|
| 0.01M | 0.01M | | 0.05M | 0.29M | 0.07M | | 3.83M | 0.11M | 0.03M | -0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.01M | 0.01M | 0.01M | 0.12M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 4.34M | 0.00M | 0.01M | 648.00 | 0.00M | 0.00M | 0.00M | 0.05M | 0.00M | 0.00M | -0.05M | 0.00M | 0.07M | 0.10M | 0.26M | 0.11M | 0.18M | 0.05M | -0.72M | 0.05M | 0.26M | 0.50M | 2.02M | 0.90M | 0.09M | 0.09M | 0.19M | 0.00M | 102.00 | 0.00M | 0.06M | 0.22M | 0.18M | 0.35M | 0.18M | 0.18M | 0.37M | 0.27M | 0.23M | 0.31M | 0.22M | 0.15M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.49% | -0.19% | | | | -0.03% | | | | | | -0.03% | | -0.07% | | -0.13% | -0.15% | -1.21% | -0.12% | | -1.83% | 1.47% | | | |