|
Revenue
|
0.00M | | 0.00M | | 0.01M | 0.02M | 0.21M | 0.23M | 0.17M | 0.48M | 0.39M | 0.19M | 0.06M | 0.53M | 0.05M | 0.08M | 0.20M | 0.14M | 0.21M | 0.42M | 0.63M | 0.60M | 0.77M | 0.20M | 0.59M | 1.39M | 1.81M | 1.76M | 2.70M | 3.04M | 2.33M | 1.75M | 2.43M | 3.19M | 3.37M | 2.45M | 3.97M | 6.88M |
|
Cost of Revenue
|
0.01M | | 0.00M | | 0.06M | 0.05M | 0.05M | 0.15M | 0.03M | 0.08M | 0.08M | 0.06M | 0.03M | 0.11M | 0.03M | 0.03M | 0.04M | 0.06M | 0.05M | 0.28M | 0.44M | 0.16M | 0.23M | 0.12M | 0.42M | 0.93M | 0.15M | 1.12M | 1.69M | 1.70M | 1.65M | 1.24M | 1.86M | 0.93M | 1.23M | 2.24M | 3.26M | 6.26M |
|
Gross Profit
|
-0.00M | | 717.00 | | -0.05M | -0.04M | 0.16M | 0.08M | 0.14M | 0.41M | 0.31M | 0.13M | 0.03M | 0.42M | 0.03M | 0.05M | 0.16M | 0.07M | 0.16M | 0.14M | 0.19M | 0.45M | 0.53M | 0.08M | 0.16M | 0.46M | 1.66M | 0.64M | 1.00M | 1.34M | 0.68M | 0.51M | 0.57M | 2.26M | 2.14M | 0.21M | 0.71M | 0.63M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | 0.02M | 0.08M | 0.21M | 0.19M | 0.11M | 0.02M | | | | 0.10M | 0.17M | 0.24M | 0.25M | 0.21M | 0.23M | 0.03M | 0.18M | 0.53M | 0.28M | 0.17M | 0.08M | | |
|
Research & Development
|
0.00M | 0.01M | 0.01M | 0.01M | 0.04M | 0.16M | 0.15M | 0.12M | 0.12M | 0.16M | 0.11M | 0.13M | 0.11M | 0.14M | 0.14M | 0.11M | 0.06M | 0.05M | 0.07M | 0.12M | 0.35M | 0.48M | 0.70M | 0.72M | 1.00M | 1.07M | 1.41M | 1.81M | 1.92M | 1.82M | 1.29M | 0.95M | 1.31M | 1.23M | 1.25M | 2.45M | 2.44M | 2.32M |
|
Selling, General & Administrative
|
0.12M | 0.09M | 0.10M | 0.08M | 0.33M | 0.61M | 0.67M | 0.78M | 0.66M | 0.46M | 0.60M | 0.57M | 0.53M | 0.55M | 0.41M | 0.47M | 0.42M | 0.83M | 0.77M | 1.49M | 2.72M | 3.10M | 3.84M | 3.53M | 4.33M | 4.35M | 4.24M | 5.10M | 5.16M | 4.61M | 4.36M | 4.21M | 4.59M | 2.74M | 4.44M | 7.20M | 6.94M | 6.26M |
|
Other Operating Expenses
|
0.08M | 0.09M | 0.11M | 0.13M | 0.27M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.79M | 0.78M |
|
Operating Expenses
|
0.20M | 0.20M | 0.22M | 0.23M | 0.64M | 0.80M | 0.83M | 0.90M | 0.78M | 0.62M | 0.71M | 0.70M | 0.65M | 0.68M | 0.55M | 0.58M | 0.48M | 0.88M | 0.84M | 1.62M | 3.08M | 3.59M | 4.55M | 4.26M | 5.33M | 5.42M | 5.65M | 6.90M | 7.08M | 6.43M | 5.66M | 5.17M | 5.90M | 3.97M | 5.68M | 9.65M | 10.16M | 9.37M |
|
Operating Income
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.68M | -0.84M | -0.66M | -0.83M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.32M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.16M | -4.96M | -3.99M | -6.26M | -6.08M | -5.10M | -4.97M | -4.66M | -5.33M | -1.71M | -3.54M | -9.44M | -9.45M | -8.74M |
|
EBIT
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.68M | -0.84M | -0.66M | -0.83M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.32M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.16M | -4.96M | -3.99M | -6.26M | -6.08M | -5.10M | -4.97M | -4.66M | -5.33M | -1.71M | -3.54M | -9.44M | -9.45M | -8.74M |
|
Interest & Investment Income
|
652.00 | 750.00 | 750.00 | 734.00 | 603.00 | 142.00 | -0.00M | -14.00 | -219.00 | -269.00 | -324.00 | -445.00 | -367.00 | -503.00 | -265.00 | -0.00M | -0.00M | -0.00M | -264.00 | -865.00 | -766.00 | -758.00 | -947.00 | -906.00 | -0.04M | -0.63M | -0.26M | -0.16M | -0.20M | -0.19M | -0.17M | -0.13M | -0.03M | -0.03M | 0.21M | 0.17M | 0.17M | 0.13M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -292.00 | -89.00 | | | -0.01M | | | | | | -0.03M | | | 0.04M | 0.05M | | |
|
Non Operating Income
|
665.00 | 756.00 | 751.00 | -0.00M | -0.01M | 142.00 | -0.00M | -14.00 | -219.00 | 0.02M | -324.00 | -445.00 | -367.00 | -253.00 | 585.00 | -0.02M | -0.11M | -0.20M | -0.18M | -0.24M | -0.14M | 0.04M | -0.06M | 0.04M | -0.09M | -0.63M | -0.47M | -0.34M | -0.26M | -0.47M | -0.22M | -0.35M | -0.56M | -0.29M | -1.08M | -9.36M | 17.59M | 1.76M |
|
EBT
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.69M | -0.84M | -0.67M | -0.75M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.33M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.20M | -5.59M | -4.25M | -6.42M | -6.28M | -5.28M | -5.15M | -4.92M | -5.39M | -1.77M | -3.35M | -9.29M | -9.28M | -8.74M |
|
Tax Provisions
|
200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 | 400.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.69M | -0.84M | -0.67M | -0.83M | -0.64M | -0.19M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.55M | -0.43M | -1.01M | -0.86M | -1.71M | -3.03M | -3.10M | -4.07M | -4.14M | -5.25M | -5.59M | -4.46M | -6.60M | -6.33M | -5.56M | -5.19M | -5.01M | -5.89M | -2.00M | -4.62M | -18.81M | 8.14M | -6.97M |
|
Income from Continuing Operations
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.69M | -0.84M | -0.67M | -0.75M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.33M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.20M | -5.59M | -4.25M | -6.42M | -6.28M | -5.28M | -5.15M | -4.92M | -5.39M | -1.77M | -3.35M | -9.29M | -9.28M | -8.74M |
|
Consolidated Net Income
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.69M | -0.84M | -0.67M | -0.75M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.33M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.20M | -5.59M | -4.25M | -6.42M | -6.28M | -5.28M | -5.15M | -4.92M | -5.39M | -1.77M | -3.35M | -9.29M | -9.28M | -8.74M |
|
Income towards Parent Company
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.69M | -0.84M | -0.67M | -0.75M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.33M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.20M | -5.59M | -4.25M | -6.42M | -6.28M | -5.28M | -5.15M | -4.92M | -5.39M | -1.77M | -3.35M | -9.29M | -9.28M | -8.74M |
|
Net Income towards Common Stockholders
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.69M | -0.84M | -0.67M | -0.75M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.43M | -1.01M | -0.86M | -1.71M | -5.65M | -3.10M | -4.07M | -4.14M | -5.25M | -5.59M | -4.46M | -6.60M | -6.33M | -5.56M | -5.19M | -4.92M | -5.39M | -1.77M | -3.35M | -9.29M | -9.28M | -8.74M |
|
EPS (Basic)
|
0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.06 | -0.03 | -0.04 | -0.04 | -0.05 | -0.05 | -0.04 | -0.06 | -0.05 | -0.05 | -0.04 | -0.04 | -0.26 | -0.08 | -0.02 | -0.07 | 0.22 | -0.17 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | -0.01 | -0.02 | -0.06 | -0.03 | -0.04 | -0.04 | -0.05 | -0.05 | -0.04 | -0.06 | -0.05 | -0.05 | -0.04 | -0.04 | -0.26 | -0.08 | -0.02 | -0.07 | 0.22 | -0.17 |
|
Shares Outstanding (Weighted Average)
|
45.13M | 48.28M | 42.99M | 49.03M | 52.57M | 76.84M | 63.98M | 77.22M | 77.39M | 77.79M | 77.64M | 78.73M | 79.92M | 80.38M | 80.12M | 81.10M | 81.23M | 82.47M | 82.03M | 90.08M | 92.51M | 99.02M | 95.75M | 102.50M | 104.55M | 105.57M | 105.66M | 112.88M | 115.38M | 117.14M | 117.82M | 142.36M | 22.68M | 24.31M | 186.60M | 279.37M | 37.27M | 41.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 82.03M | 90.08M | 92.51M | 99.02M | 95.75M | 102.50M | 104.55M | 105.57M | 105.66M | 112.88M | 115.38M | 117.14M | 117.82M | 142.36M | 22.68M | 24.31M | 186.60M | 279.37M | 37.59M | 41.14M |
|
EBITDA
|
-0.20M | -0.20M | -0.22M | -0.23M | -0.68M | -0.84M | -0.66M | -0.83M | -0.64M | -0.22M | -0.40M | -0.57M | -0.62M | -0.27M | -0.53M | -0.53M | -0.32M | -0.81M | -0.68M | -1.47M | -2.89M | -3.14M | -4.01M | -4.18M | -5.16M | -4.96M | -3.99M | -6.26M | -6.08M | -5.10M | -4.97M | -4.66M | -5.33M | -1.71M | -3.54M | -9.44M | -9.45M | -8.74M |
|
Interest Expenses
|
| | | 0.00M | 0.01M | | | 65.00 | 219.00 | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.03M | 0.03M | 0.01M | 0.01M | 0.00M | 0.14M |
|
Tax Rate
|
-0.10% | -0.10% | -0.09% | -0.09% | -0.03% | -0.02% | -0.03% | -0.05% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |