|
Revenue
|
17.33M | 17.24M | 17.90M | 16.65M | 19.72M | 26.40M | 22.18M | 20.67M | 20.94M | 15.72M | 14.31M | 18.02M | 21.12M |
|
Cost of Revenue
|
8.97M | 8.12M | 8.48M | 7.18M | 10.68M | 17.60M | 14.11M | 13.79M | 12.25M | 6.60M | 6.36M | 9.10M | 12.33M |
|
Gross Profit
|
8.37M | 9.12M | 9.43M | 9.47M | 9.05M | 8.80M | 8.07M | 6.88M | 8.69M | 9.12M | 7.95M | 8.92M | 8.80M |
|
Research & Development
|
-1.57M | -1.88M | -1.53M | -1.72M | -1.81M | -4.45M | -1.85M | -2.19M | -1.98M | -1.40M | -0.82M | -0.92M | -0.87M |
|
Share-based Compensation (IS)
|
| | | | | -67.03M | | | | | | | |
|
Selling, General & Administrative
|
-7.11M | -3.43M | -1.25M | -4.87M | -2.75M | -7.86M | -2.39M | -3.22M | -2.48M | -7.45M | -2.19M | -2.35M | -2.60M |
|
Operating Expenses
|
-8.69M | -5.31M | -2.78M | -6.59M | -4.56M | -12.31M | -4.24M | -5.42M | -4.46M | -8.85M | -3.01M | -3.27M | -3.47M |
|
Operating Income
|
-17.51M | -1.35M | -0.88M | -8.81M | -5.92M | -14.41M | -12.29M | -13.68M | 3.65M | -18.44M | -3.04M | 0.37M | -1.91M |
|
EBIT
|
-17.51M | -1.35M | -0.88M | -8.81M | -5.92M | -14.41M | -12.29M | -13.68M | 3.65M | -18.44M | -3.04M | 0.37M | -1.91M |
|
Other Non Operating Income
|
-5.55M | 7.16M | 1.12M | -3.29M | -1.98M | 4.80M | -4.11M | -1.85M | 10.10M | -8.92M | 0.95M | 2.97M | 0.87M |
|
EBT
|
-17.06M | -2.84M | -2.52M | -68.55M | -7.18M | -94.29M | -13.05M | -12.22M | 5.75M | -18.74M | -2.45M | 0.23M | -3.47M |
|
Tax Provisions
|
| | -0.01M | -0.02M | -0.03M | 0.12M | -0.05M | -0.01M | -0.03M | 0.20M | | | |
|
Profit After Tax
|
-17.06M | -2.84M | -2.51M | -68.52M | -7.15M | -94.42M | -13.00M | -12.21M | 5.79M | -18.94M | -2.45M | 0.23M | -3.47M |
|
Income from Continuing Operations
|
-17.06M | -2.84M | -2.51M | -68.52M | -7.15M | -94.42M | -13.00M | -12.21M | 5.79M | -18.94M | -2.45M | 0.23M | -3.47M |
|
Consolidated Net Income
|
-17.06M | -2.84M | -2.51M | -68.52M | -7.15M | -94.42M | -13.00M | -12.21M | 5.79M | -18.94M | -2.45M | 0.23M | -3.47M |
|
Income towards Parent Company
|
-23.90 | -2.20 | -1.70 | -47.30 | -5.00 | -2.80 | -0.30 | -0.30 | 0.10 | -0.50 | -0.10 | 0.01 | -0.10 |
|
Net Income towards Common Stockholders
|
-23.90 | -2.20 | -1.70 | -47.30 | -5.00 | -2.80 | -0.30 | -0.30 | 0.10 | -0.50 | -0.10 | 0.01 | -0.10 |
|
EPS (Basic)
|
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 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | | 0.00 | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
74.37M | 29.97M | 29.97M | 29.97M | 37.74M | 38.54M | 38.54M | 38.54M | 38.54M | 43.95M | 43.95M | 43.20M | 43.31M |
|
Shares Outstanding (Diluted Average)
|
| 41.68M | | 41.68M | | | | | | | | | |
|
EBITDA
|
-12.30M | -8.56M | -3.53M | -65.93M | -5.59M | -98.40M | -9.39M | -10.95M | -9.34M | -10.68M | -3.83M | -2.40M | -0.33M |
|
Interest Expenses
|
-1.33M | -1.00M | -1.77M | -1.80M | -1.80M | -13.66M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Tax Rate
|
| | 0.44% | 0.04% | 0.35% | | 0.40% | 0.04% | | | | | |