|
Revenue
|
-97.00 | -15.00 | -15.00 | | 809.00 | 0.04M | 0.00M | 0.00M | 154.00 | 172.00 | 175.00 | 171.00 | 131.00 | 151.00 | 62.00 | 92.00 | 83.00 | 78.00 | 328.00 |
|
Research & Development
|
| | | | | | 0.26M | 0.26M | 0.28M | 0.34M | 0.38M | 0.35M | 0.23M | 0.23M | 0.36M | 0.03M | 0.01M | 0.01M | |
|
Wages, Salaries and Other
|
| | | | | | | | 0.26M | 0.32M | 0.48M | 0.26M | 0.25M | 0.25M | 0.22M | 0.31M | 0.46M | 0.41M | 0.22M |
|
Selling, General & Administrative
|
0.06M | 0.09M | 0.26M | 0.22M | 0.24M | 0.24M | 0.23M | 0.28M | 0.20M | 0.24M | 0.21M | 0.24M | 0.24M | 0.24M | 0.16M | 0.31M | 0.19M | 0.24M | 0.23M |
|
Other Operating Expenses
|
0.93M | 0.56M | 1.59M | 7.13M | 3.13M | 2.38M | 2.19M | 3.07M | 1.94M | 1.75M | 1.95M | 0.90M | 1.19M | 0.81M | 0.72M | 0.77M | 1.46M | 1.16M | 1.05M |
|
Operating Expenses
|
1.00M | 0.65M | 1.85M | 7.35M | 3.37M | 2.62M | 2.69M | 3.60M | 2.42M | 2.33M | 2.54M | 1.49M | 1.66M | 1.27M | 1.24M | 1.11M | 1.66M | 1.41M | 1.28M |
|
Operating Income
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.60M | -2.42M | -2.33M | -2.54M | -1.49M | -1.66M | -1.27M | -1.24M | -1.11M | -1.66M | -1.41M | -1.28M |
|
EBIT
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.60M | -2.42M | -2.33M | -2.54M | -1.49M | -1.66M | -1.27M | -1.24M | -1.11M | -1.66M | -1.41M | -1.28M |
|
Non Operating Investment Income
|
| | | | | -0.00M | 0.01M | 0.04M | 0.09M | -0.13M | | 0.08M | | | | | | | |
|
Interest & Investment Income
|
134.00 | 163.00 | 974.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.04M | 0.18M | 0.14M | 0.11M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M |
|
Other Non Operating Income
|
| | | | | | | | 0.11M | -66.00 | -36.00 | | -0.01M | | | | | | |
|
Non Operating Income
|
37.00 | 148.00 | 959.00 | 0.01M | 0.00M | -0.00M | 0.03M | 0.06M | 0.02M | 0.04M | 0.18M | 0.14M | 0.10M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.05M |
|
EBT
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.59M | -2.39M | -2.29M | -2.36M | -1.35M | -1.55M | -1.20M | -1.18M | -1.08M | -1.62M | -1.36M | -1.23M |
|
Profit After Tax
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.66M | -3.53M | -2.40M | -2.29M | -2.36M | -1.35M | -1.56M | -1.20M | -1.27M | -1.08M | -1.62M | -1.36M | -1.23M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.42M | -0.22M | 0.09M | -0.23M | -0.15M | -0.14M | -0.03M |
|
Income from Continuing Operations
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.59M | -2.39M | -2.29M | -2.36M | -1.35M | -1.55M | -1.20M | -1.18M | -1.08M | -1.62M | -1.36M | -1.23M |
|
Consolidated Net Income
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.59M | -2.39M | -2.29M | -2.36M | -1.35M | -1.55M | -1.20M | -1.18M | -1.08M | -1.62M | -1.36M | -1.23M |
|
Income towards Parent Company
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.59M | -2.39M | -2.29M | -2.36M | -1.35M | -1.55M | -1.20M | -1.18M | -1.08M | -1.62M | -1.36M | -1.23M |
|
Net Income towards Common Stockholders
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.68M | -3.59M | -2.39M | -2.29M | -2.36M | -1.35M | -1.55M | -1.20M | -1.18M | -1.08M | -1.62M | -1.36M | -1.23M |
|
EPS (Basic)
|
-0.08 | -0.05 | -0.12 | -0.48 | -0.17 | -0.13 | -1.29 | -1.79 | -1.16 | -1.10 | -1.13 | -0.67 | -0.41 | -0.33 | -0.42 | -0.36 | -0.36 | -0.29 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| -0.05 | -0.12 | -0.48 | -0.22 | -0.13 | -1.30 | -1.79 | -1.16 | -1.10 | -1.13 | -0.67 | -0.41 | -0.33 | -0.42 | -0.36 | -0.36 | -0.29 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
12.96M | 13.39M | 15.33M | 15.33M | 19.60M | 19.61M | 2.06M | 2.01M | 2.06M | 2.07M | 2.09M | 2.03M | 2.81M | 3.01M | 3.01M | 2.96M | 4.09M | 4.21M | 4.22M |
|
Shares Outstanding (Diluted Average)
|
| 13.39M | 15.33M | 15.33M | 15.33M | 19.61M | 2.06M | 2.01M | 2.06M | 2.07M | 2.09M | 2.03M | 2.81M | 3.01M | 3.01M | 2.96M | 4.09M | 4.21M | 4.22M |
|
EBITDA
|
-1.00M | -0.65M | -1.85M | -7.34M | -3.37M | -2.58M | -2.66M | -3.53M | -2.31M | -2.17M | -2.45M | -1.43M | -1.55M | -1.20M | -1.18M | -1.08M | -1.62M | -1.36M | -1.23M |
|
Interest Expenses
|
97.00 | 15.00 | 15.00 | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
13.39M | 13.39M | 19.57M | 1.96M | 1.96M | 2.06M | 2.06M | 2.06M | 2.07M | 2.07M | 2.09M | 2.10M | 3.08M | 3.08M | 3.08M | 3.08M | 4.28M | 4.28M | 4.33M |