|
Revenue
|
0.02M | 0.04M | 0.13M | 0.07M | 0.08M | 0.14M | 0.11M | 0.10M | 0.10M | 0.12M | 0.37M | 0.04M | 0.22M | 0.05M | 0.05M | 0.06M | 0.05M | | -0.20M | 0.23M | 0.02M | 0.03M | 0.04M | 0.04M | 0.14M | 0.13M | 0.12M | 0.06M | 0.09M | 0.17M | 0.24M | 0.14M | 0.14M | 0.17M | 0.08M | 0.25M | 0.15M | 0.20M | 0.09M | 0.10M | 0.84M | 0.34M | 0.22M | 0.10M | 0.47M | 0.36M | 0.13M | 0.23M | 0.16M | 0.15M | 0.05M | 0.17M | 0.06M | 0.07M | 0.03M | 0.07M | 0.05M | 0.09M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M |
|
Cost of Revenue
|
0.02M | 0.01M | 0.06M | 0.08M | 0.04M | 0.06M | 0.06M | 0.07M | 0.07M | 0.09M | 0.35M | 0.03M | 0.21M | 0.03M | 0.02M | 0.03M | 0.03M | | | | 0.01M | 0.02M | 0.02M | 0.03M | 0.10M | 0.09M | 0.09M | 0.01M | 0.04M | 0.10M | 0.08M | 0.07M | 0.03M | 0.06M | 0.07M | 0.06M | 0.03M | 0.01M | 0.18M | 0.04M | 0.06M | 0.04M | 0.05M | 0.03M | 0.25M | 0.19M | 0.13M | 0.15M | 0.06M | 0.07M | 0.07M | 0.09M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.09M | 0.07M | 0.01M | 0.01M | 0.03M | 0.01M | 0.02M | 0.01M |
|
Gross Profit
|
0.01M | 0.02M | 0.07M | -0.01M | 0.04M | 0.08M | 0.05M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.04M | 0.03M | 0.03M | 0.04M | 0.05M | 0.08M | 0.16M | 0.07M | 0.08M | 0.11M | 0.07M | 0.18M | 0.11M | 0.15M | 0.04M | 0.06M | 0.78M | 0.30M | 0.16M | 0.06M | 0.22M | 0.18M | 2.00 | 0.08M | 0.11M | 0.08M | -0.02M | 0.07M | 0.02M | 0.04M | 0.01M | 0.04M | 0.01M | 77.00 | -0.03M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | 0.21M | 0.09M | 0.01M | 0.16M | 0.17M | 0.13M | 0.13M | 0.13M | 0.00M | 0.02M | | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.04M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M |
|
Research & Development
|
0.07M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 522.00 | 0.00M | 0.00M | 0.00M | 0.00M | 370.00 | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.08M | 0.10M | 0.12M | 0.14M | 0.10M | 0.09M | 0.07M | 0.05M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.14M | 0.04M | -0.06M | 0.04M | | | | 0.08M | 0.06M | 0.06M | 0.07M | 0.06M | 0.08M | 0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.08M | 0.09M | 0.04M | 0.12M | 0.07M | 0.07M | 0.08M | 0.16M | 0.08M | 0.04M | 0.06M | 0.06M | 0.07M | 0.01M | 0.05M | 0.06M | 0.05M | 0.04M | 0.07M | 0.09M | 0.06M | 0.03M | 0.07M | 0.07M | 0.07M | 0.05M | 0.07M | 0.07M | 0.07M | 0.05M | 0.06M | 0.07M | 0.05M | 0.05M |
|
Other Operating Expenses
|
0.53M | 0.38M | 0.39M | 0.40M | 0.55M | 0.32M | 0.42M | 0.21M | 0.40M | 0.32M | 0.32M | 0.23M | 0.28M | 0.02M | | | 0.19M | | | | 0.22M | 0.20M | 0.20M | 0.16M | 0.26M | 0.25M | 0.35M | 0.35M | 0.27M | 0.21M | 0.27M | 0.27M | 0.24M | 0.26M | 0.25M | 0.25M | 0.28M | 0.29M | 0.25M | 0.40M | 0.32M | 0.17M | -0.01M | 0.21M | 0.28M | 0.19M | 0.21M | 0.24M | 0.28M | 0.21M | 0.19M | 0.23M | 0.21M | 0.21M | 0.63M | 0.16M | 0.14M | 0.19M | 0.17M | 0.15M | 0.06M | 0.10M | 0.11M | 0.10M | 0.06M |
|
Operating Expenses
|
0.69M | 0.49M | 0.51M | 0.55M | 0.67M | 0.43M | 0.51M | 0.27M | 0.47M | 0.40M | 0.39M | 0.31M | 0.36M | 0.42M | 0.29M | 0.23M | 0.23M | | | | 0.29M | 0.26M | 0.26M | 0.23M | 0.32M | 0.33M | 0.39M | 0.40M | 0.33M | 0.27M | 0.32M | 0.35M | 0.34M | 0.30M | 0.37M | 0.33M | 0.35M | 0.38M | 0.43M | 0.48M | 0.37M | 0.23M | 0.04M | 0.28M | 0.30M | 0.24M | 0.27M | 0.28M | 0.32M | 0.28M | 0.28M | 0.29M | 0.24M | 0.28M | 0.70M | 0.22M | 0.19M | 0.25M | 0.24M | 0.22M | 0.12M | 0.15M | 0.18M | 0.16M | 0.11M |
|
Operating Income
|
-0.68M | -0.47M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.43M | -0.36M | -0.36M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.21M | | | | -0.28M | -0.24M | -0.24M | -0.22M | -0.28M | -0.29M | -0.36M | -0.36M | -0.29M | -0.19M | -0.17M | -0.28M | -0.26M | -0.20M | -0.30M | -0.15M | -0.25M | -0.23M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.21M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
EBIT
|
-0.68M | -0.47M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.43M | -0.36M | -0.36M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.21M | | | | -0.28M | -0.24M | -0.24M | -0.22M | -0.28M | -0.29M | -0.36M | -0.36M | -0.29M | -0.19M | -0.17M | -0.28M | -0.26M | -0.20M | -0.30M | -0.15M | -0.25M | -0.23M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.21M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 506.00 | | -0.52M | | | | | | | -0.00M | -0.00M | | -0.00M | -180.00 | -94.00 | -413.00 | -34.00 | | | | | | | | | |
|
Interest & Investment Income
|
0.02M | 0.01M | 0.01M | 0.00M | 544.00 | 91.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 0.01M | | | 91.00 | | -0.00M | -0.04M | 0.03M | 0.01M | -88.00 | | 0.01M | -0.00M | -0.01M | -0.04M | | | | -1.32M | 0.87M | -0.16M | 0.09M | 0.03M | | -0.14M | 0.21M | -0.01M | 0.32M | 0.22M | -0.29M | 0.37M | -0.21M | 0.51M | -0.16M | -0.43M | 0.20M | -0.12M | -0.14M | -0.04M | -0.33M | -0.26M | 0.23M | 0.10M | 0.05M | 0.02M | -0.07M | -0.05M | | | | | | | | 0.04M | | | | | | | | |
|
Non Operating Income
|
| | | | | 91.00 | | -0.00M | -0.04M | 0.03M | 0.01M | -88.00 | | 0.01M | -0.00M | -0.01M | -0.04M | | | | -1.50M | 0.79M | -0.14M | 1.66M | 0.04M | 0.02M | 0.10M | -0.03M | -0.01M | -0.14M | -0.01M | -0.29M | 0.31M | -0.21M | -0.04M | -0.16M | -0.43M | -0.03M | -0.12M | -0.14M | -0.04M | -0.33M | -0.26M | 0.23M | 0.10M | 0.07M | -0.13M | -0.09M | -0.05M | -0.02M | -0.14M | 0.03M | -0.01M | -0.06M | -0.09M | -0.07M | -0.03M | -0.18M | -0.04M | -0.08M | -0.07M | -0.06M | -0.07M | -0.10M | -0.08M |
|
EBT
|
-0.66M | -0.46M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.48M | -0.40M | -0.37M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.25M | | | | -0.27M | -0.24M | -0.22M | -0.26M | -0.29M | -0.31M | -0.32M | -0.55M | -0.30M | -0.22M | -0.18M | -0.31M | -0.29M | -0.22M | -0.25M | -0.20M | -0.29M | -0.28M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.24M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
Profit After Tax
|
-0.66M | -0.46M | 0.44M | 0.57M | 0.63M | -0.35M | -0.46M | -0.24M | -0.47M | -0.33M | -0.36M | -0.30M | -0.34M | -0.38M | -0.27M | -0.22M | -0.26M | | | | -1.78M | 0.55M | -0.38M | -0.20M | -0.31M | -0.31M | -0.27M | -0.39M | -0.30M | -0.34M | -0.18M | -0.57M | 0.06M | -0.40M | -0.33M | -0.32M | -0.68M | -0.25M | -0.51M | -0.56M | 0.37M | -0.26M | -0.14M | 0.01M | 0.02M | 0.00M | -0.40M | -0.29M | -0.26M | -0.21M | -0.44M | -0.19M | -0.23M | -0.30M | -0.78M | -0.25M | -0.21M | -0.43M | -0.30M | -0.25M | -0.15M | -0.20M | -0.23M | -0.24M | -0.09M |
|
Income from Continuing Operations
|
-0.66M | -0.46M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.48M | -0.40M | -0.37M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.25M | | | | -0.27M | -0.24M | -0.22M | -0.26M | -0.29M | -0.31M | -0.32M | -0.55M | -0.30M | -0.22M | -0.18M | -0.31M | -0.29M | -0.22M | -0.25M | -0.20M | -0.29M | -0.28M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.24M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
Consolidated Net Income
|
-0.66M | -0.46M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.48M | -0.40M | -0.37M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.25M | | | | -0.27M | -0.24M | -0.22M | -0.26M | -0.29M | -0.31M | -0.32M | -0.55M | -0.30M | -0.22M | -0.18M | -0.31M | -0.29M | -0.22M | -0.25M | -0.20M | -0.29M | -0.28M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.24M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
Income towards Parent Company
|
-0.66M | -0.46M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.48M | -0.40M | -0.37M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.25M | | | | -0.27M | -0.24M | -0.22M | -0.26M | -0.29M | -0.31M | -0.32M | -0.55M | -0.30M | -0.22M | -0.18M | -0.31M | -0.29M | -0.22M | -0.25M | -0.20M | -0.29M | -0.28M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.24M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.10M | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.66M | -0.46M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.48M | -0.40M | -0.37M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.25M | | | | -0.27M | -0.24M | -0.22M | -0.26M | -0.29M | -0.31M | -0.32M | -0.55M | -0.30M | -0.22M | -0.18M | -0.31M | -0.29M | -0.22M | -0.25M | -0.20M | -0.29M | -0.28M | -0.39M | -0.56M | 0.37M | -0.26M | -0.29M | -0.04M | -0.08M | 0.00M | -0.40M | -0.72M | -0.51M | -0.21M | -0.44M | -0.19M | -0.23M | -0.30M | -0.78M | -0.25M | -0.21M | -0.43M | -0.30M | -0.18M | -0.15M | -0.20M | -0.16M | -0.14M | -0.17M |
|
EPS (Basic)
|
-0.03M | -0.02M | -0.01M | -0.01M | -0.03M | -0.01 | -0.01 | -0.01M | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | | -0.01 | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.05 | -0.03 | -0.03 | -0.06 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | -0.16 | -0.08 | -0.05 | -0.06 | -0.11 | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| -0.01 | -0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | | -0.01 | -0.01 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05 | -0.06 | -0.11 | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
20.00 | 30.00 | 40.00 | 50.00 | 20.00 | 20.00 | 30.00 | 40.00 | 10.00 | 56.00M | 65.72M | 60.88M | 73.06M | 77.33M | 79.31M | 78.99M | 89.34M | 96.88M | 106.71M | 105.36M | 144.90M | 154.36M | 163.67M | 163.27M | 282.00M | 313.60M | 327.55M | 318.67M | 357.64M | 383.62M | 425.87M | 549.13M | 7.95M | 8.44M | 8.19M | 9.95M | 10.85M | 13.67M | 21.24M | 71.31M | 83.73M | 69.88M | 69.47M | 75.98M | 98.22M | 129.37M | 109.77M | 163.89M | 204.84M | 3.31M | 2.84M | 2.52M | 3.78M | 5.07M | 7.20M | 21.29M | 22.90M | 25.84M | 25.50M | 33.50M | 33.85M | 34.19M | 34.05M | 36.23M | 37.71M |
|
Shares Outstanding (Diluted Average)
|
| 39.29M | 39.37M | 39.26M | | 41.97M | 44.68M | 43.31M | | 56.00M | 65.72M | 60.88M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.78M | 5.07M | 7.20M | 21.29M | 22.90M | 25.84M | 25.50M | 33.50M | 33.85M | 34.19M | 34.05M | 36.23M | 37.71M |
|
EBITDA
|
-0.68M | -0.47M | -0.44M | -0.57M | -0.63M | -0.35M | -0.46M | -0.23M | -0.43M | -0.36M | -0.36M | -0.30M | -0.34M | -0.40M | -0.27M | -0.21M | -0.21M | | | | -0.28M | -0.24M | -0.24M | -0.22M | -0.28M | -0.29M | -0.36M | -0.36M | -0.29M | -0.19M | -0.17M | -0.28M | -0.26M | -0.20M | -0.30M | -0.15M | -0.25M | -0.23M | -0.39M | -0.42M | 0.41M | 0.07M | 0.12M | -0.22M | -0.07M | -0.06M | -0.27M | -0.20M | -0.21M | -0.20M | -0.30M | -0.22M | -0.22M | -0.24M | -0.69M | -0.18M | -0.18M | -0.25M | -0.26M | -0.18M | -0.09M | -0.13M | -0.16M | -0.14M | -0.09M |
|
Interest Expenses
|
| | | | | | | | 0.05M | 0.03M | 0.01M | 88.00 | | 0.00M | 0.00M | | 0.04M | | 0.20M | -0.23M | -0.01M | -0.01M | -0.02M | 0.04M | 0.02M | 0.02M | -0.04M | 0.19M | 0.01M | 0.03M | 0.01M | 0.03M | 0.04M | 0.02M | -0.04M | 0.05M | 0.04M | 0.05M | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | |