|
Revenue
|
0.15M | 0.09M | -0.00M | -0.00M | 0.01M | 0.03M | 0.08M | 0.65M | 0.02M | 0.06M | 0.07M | | 0.06M | 0.11M | 0.11M | 0.03M | 0.12M | 0.21M | 0.21M | 0.72M | 0.01M | | | | | | | | | | | | | | | 0.00M | | | | | 0.00M | 0.01M | 0.01M | 0.09M | 0.12M | 0.17M | | | | | | | | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.00M |
|
Cost of Revenue
|
0.06M | 0.04M | | | 0.00M | 0.01M | 0.03M | 0.24M | 0.01M | 0.00M | 0.02M | | 0.05M | 0.08M | 0.08M | 0.02M | 0.06M | 0.11M | 0.11M | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.45M | 0.59M | 0.61M | | | 0.00M | 0.01M | | | | | | | | | |
|
Gross Profit
|
0.09M | 0.05M | | | 0.01M | 0.02M | 0.05M | 0.41M | 0.01M | 0.06M | 0.04M | | 0.01M | 0.03M | 0.03M | 0.01M | 0.06M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | -0.36M | -0.47M | -0.44M | | | -0.00M | -0.01M | | | | | | | | | |
|
Amortization - Intangibles
|
| | 189.00 | 189.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.28M | 0.30M | | | 0.34M | 0.27M | 0.11M | 4.44M | 0.33M | 0.48M | 0.19M | | 0.37M | 0.22M | 0.22M | 0.23M | 0.19M | 0.17M | 0.17M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M |
|
Selling, General & Administrative
|
0.18M | 0.13M | 0.00M | 0.02M | 0.31M | 0.28M | 0.33M | 4.13M | 0.34M | 0.32M | 0.58M | | 0.68M | 0.53M | 0.53M | 0.32M | 0.25M | 0.22M | 0.22M | -0.64M | 0.83M | 1.68M | 2.14M | -0.25M | 0.23M | 0.21M | 0.12M | 0.14M | 0.05M | 0.28M | 0.57M | 0.42M | 0.22M | 0.23M | 0.43M | 0.57M | 0.50M | 0.63M | 0.61M | 0.80M | 0.95M | 1.40M | 1.78M | 1.92M | 2.56M | 2.34M | 0.85M | 1.28M | 1.63M | 0.56M | 0.04M | 0.22M | 0.14M | 0.35M | 0.23M | 0.48M | 0.28M | 0.34M | 0.99M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.12M | | | | | | | | | |
|
Other Operating Expenses
|
| | | -0.01M | | | | -1.00 | | | | | | | | | | | | -0.55M | | -1.95M | | | | | | | | | | | | -0.03M | | | | | | | | -0.07M | | | | | | | | -0.02M | | | 0.23M | | 0.64M | -0.87M | 0.01M | | -0.50M |
|
Operating Expenses
|
0.46M | 0.43M | 0.00M | 0.02M | 0.65M | 0.55M | 0.45M | 8.57M | 0.67M | 0.81M | 0.77M | | 1.04M | 0.75M | 0.75M | 0.55M | 0.45M | 0.39M | 0.39M | -1.20M | 0.83M | 1.68M | 2.14M | -0.25M | 0.23M | 0.21M | 0.12M | 0.14M | 0.05M | 0.28M | 0.57M | 0.42M | 0.22M | 0.23M | 0.43M | 0.57M | 0.50M | 0.63M | 0.61M | 0.80M | 0.95M | 1.40M | 1.78M | 1.92M | 2.56M | 2.34M | 0.85M | 1.28M | 1.76M | 0.56M | 0.04M | 0.22M | 0.14M | 0.35M | 0.24M | 0.49M | 0.28M | 0.37M | 1.01M |
|
Operating Income
|
-0.37M | -0.38M | -0.00M | -0.02M | -0.64M | -0.53M | -0.40M | -8.17M | -0.65M | -0.75M | -0.73M | | -1.03M | -0.15M | -0.15M | -0.54M | -0.39M | -0.18M | -0.18M | 0.67M | -0.83M | -1.68M | -2.14M | 0.25M | -0.23M | -0.21M | -0.12M | -0.14M | -0.05M | -0.28M | -0.57M | -0.42M | -0.22M | -0.23M | -0.43M | -0.56M | -0.50M | -0.63M | -0.61M | -0.80M | -0.95M | -1.40M | -1.77M | -2.28M | -3.03M | -2.78M | -0.85M | -1.82M | -1.76M | -0.56M | -0.04M | -1.10M | -0.14M | -0.34M | -0.22M | -0.47M | 0.72M | -0.35M | -1.01M |
|
EBIT
|
-0.37M | -0.38M | -0.00M | -0.02M | -0.64M | -0.53M | -0.40M | -8.17M | -0.65M | -0.75M | -0.73M | | -1.03M | -0.15M | -0.15M | -0.54M | -0.39M | -0.18M | -0.18M | 0.67M | -0.83M | -1.68M | -2.14M | 0.25M | -0.23M | -0.21M | -0.12M | -0.14M | -0.05M | -0.28M | -0.57M | -0.42M | -0.22M | -0.23M | -0.43M | -0.56M | -0.50M | -0.63M | -0.61M | -0.80M | -0.95M | -1.40M | -1.77M | -2.28M | -3.03M | -2.78M | -0.85M | -1.82M | -1.76M | -0.56M | -0.04M | -1.10M | -0.14M | -0.34M | -0.22M | -0.47M | 0.72M | -0.35M | -1.01M |
|
Other Non Operating Income
|
| | 0.01M | -0.01M | | | -0.01M | -0.01M | | 0.00M | 0.00M | | 0.01M | -0.07M | 126.00 | 0.08M | -0.00M | -0.01M | 0.01M | | | -0.25M | -0.02M | -0.09M | -0.00M | -0.00M | -0.01M | -0.04M | -0.01M | -0.05M | -0.02M | -0.03M | -0.26M | -0.25M | -0.85M | -1.08M | 0.50M | -0.14M | -0.43M | 0.01M | -1.45M | -0.07M | -52.00 | -0.00M | -0.61M | -1.03M | -1.77M | -0.53M | -1.53M | -6.61M | -1.13M | -0.10M | 0.18M | -0.07M | 2.29M | -6.99M | 4.36M | 0.56M | -2.19M |
|
Non Operating Income
|
| | 0.01M | | | | | | | | | | | | | | | | | | | -0.25M | -0.13M | -0.09M | -0.00M | -0.00M | -0.01M | -0.04M | -0.01M | -0.05M | -0.02M | -0.03M | -0.26M | -0.25M | -0.85M | -1.08M | 0.35M | -0.14M | -0.43M | -0.11M | -1.45M | -0.07M | -52.00 | -0.00M | -0.61M | -1.03M | -1.77M | -0.53M | -1.53M | -6.61M | -1.13M | -0.10M | 0.18M | -0.07M | 2.29M | -3.75M | 3.72M | 0.26M | -2.19M |
|
EBT
|
-0.48M | -0.38M | -0.01M | -0.02M | -1.67M | -1.56M | -0.35M | -7.00M | -0.53M | -0.66M | -0.83M | | -1.12M | -0.23M | -0.23M | -0.64M | -0.62M | -0.35M | -0.35M | 1.39M | -0.84M | -1.93M | -2.27M | 0.16M | -0.23M | -0.22M | -0.13M | -0.17M | -0.06M | -0.32M | -0.58M | -0.45M | -0.48M | -0.48M | -1.29M | -1.64M | -0.15M | -0.76M | -1.04M | -0.91M | -2.40M | -1.47M | -1.77M | -2.28M | -3.65M | -3.81M | -2.63M | -1.81M | -5.61M | -7.54M | -1.54M | -0.08M | 0.05M | -0.41M | -0.27M | -0.72M | 3.45M | -0.71M | -1.40M |
|
Profit After Tax
|
-0.48M | -0.38M | 0.00M | -0.03M | -0.64M | -0.53M | -0.45M | -9.34M | -0.53M | -0.66M | -0.83M | | -1.12M | -0.72M | -0.87M | -1.23M | -0.62M | -0.30M | -0.30M | 0.67M | -0.84M | -1.93M | -2.27M | 0.16M | -0.23M | -0.22M | -0.13M | -0.17M | -0.06M | -0.32M | -0.58M | -0.45M | -0.48M | -0.48M | -1.29M | -1.64M | -0.15M | -0.76M | -1.04M | -0.91M | -2.40M | -1.47M | -1.77M | -2.28M | -3.65M | -3.81M | -4.08M | -11.70M | -5.61M | -7.54M | -1.55M | 1.38M | 0.05M | -0.41M | 2.08M | -4.22M | 3.45M | -0.09M | -3.20M |
|
Income from Continuing Operations
|
-0.48M | -0.38M | -0.01M | -0.02M | -1.67M | -1.56M | -0.35M | -7.00M | -0.53M | -0.66M | -0.83M | | -1.12M | -0.23M | -0.23M | -0.64M | -0.62M | -0.35M | -0.35M | 1.39M | -0.84M | -1.93M | -2.27M | 0.16M | -0.23M | -0.22M | -0.13M | -0.17M | -0.06M | -0.32M | -0.58M | -0.45M | -0.48M | -0.48M | -1.29M | -1.64M | -0.15M | -0.76M | -1.04M | -0.91M | -2.40M | -1.47M | -1.77M | -2.28M | -3.65M | -3.81M | -2.63M | -1.81M | -5.61M | -7.54M | -1.54M | -0.08M | 0.05M | -0.41M | -0.27M | -0.72M | 3.45M | -0.71M | -1.40M |
|
Consolidated Net Income
|
-0.48M | -0.38M | -0.01M | -0.02M | -1.67M | -1.56M | -0.35M | -7.00M | -0.53M | -0.66M | -0.83M | | -1.12M | -0.23M | -0.23M | -0.64M | -0.62M | -0.35M | -0.35M | 1.39M | -0.84M | -1.93M | -2.27M | 0.16M | -0.23M | -0.22M | -0.13M | -0.17M | -0.06M | -0.32M | -0.58M | -0.45M | -0.48M | -0.48M | -1.29M | -1.64M | -0.15M | -0.76M | -1.04M | -0.91M | -2.40M | -1.47M | -1.77M | -2.28M | -3.65M | -3.81M | -1.46M | -9.90M | -2.33M | -0.37M | -0.38M | 1.71M | | | | | 3.45M | -0.71M | -1.40M |
|
Income towards Parent Company
|
-0.48M | -0.38M | -0.01M | -0.02M | -1.67M | -1.56M | -0.35M | -7.00M | -0.53M | -0.66M | -0.83M | | -1.12M | -0.23M | -0.23M | -0.64M | -0.62M | -0.35M | -0.35M | 1.39M | -0.84M | -1.93M | -2.27M | 0.16M | -0.23M | -0.22M | -0.13M | -0.17M | -0.06M | -0.32M | -0.58M | -0.45M | -0.48M | -0.48M | -1.29M | -1.64M | -0.15M | -0.76M | -1.04M | -0.91M | -2.40M | -1.47M | -1.77M | -2.28M | -3.65M | -3.81M | -1.46M | -9.90M | -2.33M | -0.37M | -0.38M | 1.71M | | | | | 3.45M | -0.71M | -1.40M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.33M | 0.05M | 0.04M | 2.79M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.47M | 0.53M | 0.64M | 0.64M | 0.36M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Net Income towards Common Stockholders
|
-0.48M | -0.38M | -0.01M | -0.02M | -1.67M | -1.56M | -0.35M | -7.00M | -0.53M | -0.66M | -0.83M | | -1.12M | -0.23M | -0.23M | -0.64M | -0.62M | -0.35M | -0.35M | 1.39M | -0.84M | -1.93M | -2.27M | 0.16M | -0.23M | -0.22M | -0.13M | -0.17M | -0.06M | -0.32M | -0.58M | -0.45M | -0.48M | -0.48M | -1.29M | -1.64M | -0.17M | -0.78M | -1.06M | -0.93M | -2.75M | -1.52M | -1.81M | -5.14M | -3.72M | -3.89M | -2.71M | -16.85M | -5.69M | -8.01M | -2.56M | 0.74M | -0.59M | -0.77M | 2.06M | -3.56M | 3.44M | -0.14M | -3.22M |
|
EPS (Basic)
|
-0.03 | -0.02 | 0.00 | 0.00 | -0.02 | -0.02 | -0.01 | -0.20 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | 0.00 | -1.29 | -1.15 | -0.64 | -0.58 | 2.27 | -0.07 | -0.15 | -0.17 | 0.01 | -0.01 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | -0.02 | -0.02 | -0.02 | -0.01 | -0.03 | -0.04 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -1.27 | -0.87 | -0.88 | -0.59 | -3.77 | -1.18 | -1.55 | -0.48 | 0.22 | -0.11 | -0.15 | 0.32 | -0.53 | 0.35 | -0.01 | -0.27 |
|
EPS (Weighted Average and Diluted)
|
| | 0.00 | | | | | | | | | | | | | | | | | | | -0.15 | -0.17 | 0.01 | -0.01 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | -0.02 | -0.02 | -0.02 | -0.01 | -0.03 | | 0.00 | | | | | | | | | | -0.59 | | | | -0.48 | -6.04 | -0.11 | -0.15 | 0.29 | -0.53 | -0.08 | -0.01 | -0.27 |
|
Shares Outstanding (Weighted Average)
|
| 24.04M | 35.03M | 31.20M | 33.42M | 34.68M | 35.19M | 35.05M | 36.46M | 41.41M | 46.59M | 42.81M | 46.72M | 50.86M | 48.90M | 0.50M | 0.54M | 0.55M | 0.61M | 0.61M | 12.06M | 12.69M | 13.20M | 13.76M | 17.94M | 18.48M | 18.03M | 17.77M | 20.22M | 21.70M | 25.09M | 25.10M | 31.71M | 33.99M | 43.36M | 45.25M | 83.98M | 88.83M | 100.26M | 105.18M | 187.15M | 201.68M | 208.78M | 4.06M | 4.27M | 4.43M | 4.57M | 4.45M | 4.83M | 5.16M | 5.33M | 5.18M | 5.59M | 5.80M | 6.35M | 6.73M | 9.77M | 11.31M | 12.10M |
|
Shares Outstanding (Diluted Average)
|
| | 35.03M | | | | | | | | | | | | | | | | | | | 12.69M | 13.20M | 13.76M | 17.94M | 18.48M | 18.03M | 17.77M | 20.22M | 21.70M | 25.09M | 25.10M | 31.71M | 33.98M | 43.36M | | 83.98M | | | | | | | | | | | | | | 5.33M | 5.18M | 5.59M | 5.80M | 6.98M | 6.73M | 11.99M | 14.53M | 16.40M |
|
EBITDA
|
-0.37M | -0.38M | -0.00M | -0.02M | -0.64M | -0.53M | -0.46M | -9.34M | -0.77M | -0.83M | -0.82M | | -1.11M | -0.87M | -0.87M | -0.89M | -0.62M | -0.47M | -0.47M | 1.40M | -0.84M | -1.93M | -2.14M | 0.25M | -0.23M | -0.21M | -0.12M | -0.14M | -0.05M | -0.28M | -0.57M | -0.42M | -0.22M | -0.23M | -0.43M | -0.56M | -0.50M | -0.63M | -0.61M | -0.80M | -0.95M | -1.40M | -1.77M | -2.28M | -3.03M | -2.78M | -0.85M | -1.82M | -1.76M | -0.56M | -0.04M | -1.10M | -0.14M | -0.34M | -0.22M | -0.47M | 0.72M | -0.35M | -1.01M |
|
Interest Expenses
|
0.11M | 113.00 | 0.00M | 0.00M | 1.03M | 1.03M | -0.05M | -1.17M | -0.12M | -0.09M | 0.10M | | 0.09M | 0.08M | 0.08M | 0.11M | 0.23M | 0.17M | 0.17M | -0.72M | -0.01M | 0.06M | 0.11M | -0.14M | 0.00M | 0.00M | 0.01M | -0.02M | 0.01M | 0.01M | 0.02M | 0.03M | 0.16M | 0.16M | 0.83M | 0.45M | 0.19M | 0.40M | 0.54M | 0.39M | 0.96M | 0.00M | | 0.00M | 0.83M | 0.05M | 0.05M | 3.12M | 1.38M | 0.13M | 0.07M | 0.04M | 0.05M | 0.07M | 0.05M | 0.25M | 0.39M | 0.36M | 0.39M |