|
Revenue
|
| 0.00M | 0.00M | 812.00 | 0.01M | 147.00 | 456.00 | 23.00 | 0.01M | 406.00 | 451.00 | 653.00 | 0.01M | 165.00 | 303.00 | | 113.00 | | | | | | | | | | | 0.07M | 0.02M | 0.04M | 0.05M | 0.03M | 0.04M | 0.03M | 0.07M | 0.11M | 0.47M | 0.63M | 0.74M | 0.98M | 1.38M | 0.83M | 0.27M | 3.27M | 1.39M | 1.70M | 2.74M | 2.89M |
|
Cost of Revenue
|
| | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | 0.11M | 0.04M | 0.06M | 0.07M | 0.05M | 0.07M | 0.04M | 0.08M | 0.13M | 0.43M | 0.39M | 0.55M | 0.71M | 0.99M | 0.54M | 0.13M | 1.35M | 0.62M | 0.78M | 1.21M | 1.32M |
|
Gross Profit
|
| 0.00M | 0.00M | 812.00 | 0.00M | 147.00 | 391.00 | 23.00 | 0.01M | 406.00 | 451.00 | 252.00 | 0.01M | 165.00 | 303.00 | | | | | | | | | | | | | -0.04M | -0.02M | -0.02M | -0.02M | -0.01M | -0.04M | -0.01M | -0.02M | -0.01M | 0.03M | 0.24M | 0.19M | 0.27M | 0.39M | 0.28M | 0.14M | 1.93M | 0.77M | 0.91M | 1.53M | 1.57M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.93M | 1.08M | 0.90M | 1.01M | 1.06M | 1.21M | 1.23M | 1.44M | 1.56M | 1.71M | 1.89M | 1.78M | 1.48M | 1.27M | 1.19M | 1.11M | 1.17M | 1.51M | 1.18M | 1.12M | 1.39M |
|
Selling, General & Administrative
|
547.00 | 0.01M | 0.00M | 0.00M | 0.04M | 0.01M | 0.00M | 0.00M | 0.06M | 0.00M | 0.02M | 0.00M | 0.03M | 188.00 | 0.02M | | 0.01M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | 1.19M | 1.31M | 2.13M | 1.62M | 1.74M | 1.82M | 1.53M | 1.89M | 1.66M | 1.82M | 1.86M | 1.58M | 2.17M | 2.00M | 1.88M | 1.84M | 2.04M | 1.94M | 1.62M | 1.78M | 1.89M |
|
Other Operating Expenses
|
| | | | | | | | | | | | 0.05M | 0.00M | | | 67.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
547.00 | 0.01M | 0.00M | 0.00M | 0.04M | 0.01M | 0.00M | 0.00M | 0.06M | 0.00M | 0.02M | 0.00M | 0.08M | 0.00M | 0.02M | | 0.01M | 0.02M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | 2.13M | 2.39M | 3.03M | 2.63M | 2.80M | 3.02M | 2.76M | 3.33M | 3.23M | 3.53M | 3.75M | 3.36M | 3.66M | 3.28M | 3.08M | 2.96M | 3.22M | 3.45M | 2.80M | 2.90M | 3.28M |
|
Operating Income
|
| -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.01M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.00M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | -2.14M | -2.40M | -3.03M | -2.64M | -2.81M | -3.06M | -2.76M | -1.40M | -1.78M | -3.50M | -3.51M | -3.16M | -3.39M | -2.89M | -2.79M | -2.82M | 1.71M | -2.68M | -1.89M | -1.37M | -1.71M |
|
EBIT
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.01M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.00M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | -2.14M | -2.40M | -3.03M | -2.64M | -2.81M | -3.06M | -2.76M | -1.40M | -1.78M | -3.50M | -3.51M | -3.16M | -3.39M | -2.89M | -2.79M | -2.82M | 1.71M | -2.68M | -1.89M | -1.37M | -1.71M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | -0.03M | 0.04M | 0.03M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.08M | 0.07M | 0.05M |
|
Non Operating Income
|
| | | | | | -65.00 | -49.00 | -58.00 | -323.00 | -0.00M | -401.00 | -0.01M | -330.00 | -0.01M | | | | | | | | | | | | | 0.18M | 0.00M | 0.08M | | | | | | | -0.03M | 0.04M | 0.03M | 0.05M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | | | |
|
EBT
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.02M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.01M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | -1.96M | -2.39M | -2.95M | -2.64M | -2.81M | -3.06M | -2.76M | -1.37M | -1.73M | -3.52M | -3.47M | -3.14M | -3.34M | -2.86M | -2.77M | -3.35M | 1.79M | -2.27M | -1.50M | -1.62M | -1.44M |
|
Profit After Tax
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | 0.05M | -0.00M | -0.02M | -0.01M | -0.08M | -0.00M | -0.02M | | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | | -1.96M | -2.39M | -2.95M | -2.64M | -2.81M | -3.06M | -2.76M | -1.37M | -1.73M | -3.52M | -3.47M | -3.14M | -3.34M | -2.86M | -2.77M | -3.35M | 1.79M | -2.27M | -1.50M | -1.62M | -1.44M |
|
Income from Continuing Operations
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.02M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.01M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | -1.96M | -2.39M | -2.95M | -2.64M | -2.81M | -3.06M | -2.76M | -1.37M | -1.73M | -3.52M | -3.47M | -3.14M | -3.34M | -2.86M | -2.77M | -3.35M | 1.79M | -2.27M | -1.50M | -1.62M | -1.44M |
|
Consolidated Net Income
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.02M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | | -453.00 | | | | -1.96M | -2.39M | -2.95M | -2.64M | -2.81M | -3.06M | -2.76M | -1.37M | -1.73M | -3.52M | -3.47M | -3.14M | -3.34M | -2.86M | -2.77M | -3.35M | 1.79M | -2.27M | -1.50M | -1.62M | -1.44M |
|
Income towards Parent Company
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.02M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | | -453.00 | | | | -1.96M | -2.39M | -2.95M | -2.64M | -2.81M | -3.06M | -2.76M | -1.37M | -1.73M | -3.52M | -3.47M | -3.14M | -3.34M | -2.86M | -2.77M | -3.35M | 1.79M | -2.27M | -1.50M | -1.62M | -1.44M |
|
Net Income towards Common Stockholders
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.02M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | | -453.00 | | | | -1.96M | -2.39M | -2.95M | -2.64M | -2.81M | -3.06M | -2.76M | -1.37M | -1.73M | -3.52M | -3.47M | -3.14M | -3.34M | -2.86M | -2.77M | -3.35M | 1.79M | -2.27M | -1.50M | -1.62M | -1.44M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.00 | | | | -0.26 | -0.21 | -0.25 | -0.22 | -0.18 | -0.19 | -0.17 | -0.09 | -0.11 | -0.21 | -0.20 | -0.13 | -0.14 | -0.11 | -0.10 | -0.11 | 0.06 | -0.07 | -0.03 | -0.04 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | -0.21 | -0.25 | -0.25 | -0.18 | -0.19 | -0.17 | -0.09 | -0.11 | -0.21 | -0.20 | -0.17 | -0.14 | -0.11 | -0.10 | -0.11 | 0.06 | -0.07 | -0.03 | -0.04 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
4.29M | 4.50M | 4.50M | 4.56M | 4.64M | 5.07M | 4.50M | 4.50M | 5.07M | 5.07M | 4.50M | 4.50M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 5.07M | 1.66M | 4.42M | 5.22M | 5.87M | 7.86M | 7.68M | 11.24M | 11.96M | 10.70M | 15.41M | 16.19M | 16.19M | 16.00M | 16.23M | 16.41M | 17.58M | 18.12M | 24.00M | 25.91M | 27.35M | 26.76M | 30.84M | 31.11M | 48.60M | 40.15M | 50.33M |
|
Shares Outstanding (Diluted Average)
|
| | 4.50M | | | | | | | | | | | | | | | | | | | | | | | | | | 11.24M | 11.96M | 10.70M | 15.41M | 16.19M | 16.19M | 16.00M | 16.23M | 16.41M | 17.58M | 18.12M | 24.00M | 25.91M | 27.35M | 26.76M | 30.88M | 31.11M | 48.60M | 40.15M | 50.33M |
|
EBITDA
|
-547.00 | -0.01M | -0.00M | -0.00M | -0.04M | -0.01M | -0.00M | -0.00M | -0.05M | -0.00M | -0.01M | -0.00M | -0.08M | -0.00M | -0.02M | | -0.00M | -0.02M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | | -2.14M | -2.40M | -3.03M | -2.64M | -2.81M | -3.06M | -2.76M | -1.40M | -1.78M | -3.50M | -3.51M | -3.16M | -3.39M | -2.89M | -2.79M | -2.82M | 1.71M | -2.68M | -1.89M | -1.37M | -1.71M |
|
Interest Expenses
|
| -30.00 | -38.00 | -52.00 | -176.00 | -55.00 | -65.00 | -49.00 | -403.00 | -323.00 | -327.00 | -401.00 | | | | | 0.01M | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |