|
Revenue
|
| | 0.16M | 0.08M | 0.19M | 0.07M | 0.08M | -0.23M | 0.12M | 0.08M | 0.39M | 0.35M | 0.43M | 0.21M | 0.28M | 0.49M | 0.48M | 0.46M | 0.62M | 0.53M | 0.48M | 0.66M | 0.43M | 0.52M | 0.41M | 0.44M | 0.65M | 0.64M | 0.67M | 0.62M | 0.35M |
|
Cost of Revenue
|
| | 0.21M | 0.08M | 0.20M | 0.12M | 0.11M | 0.13M | 0.07M | 0.12M | 0.23M | 0.21M | 0.20M | 0.21M | 0.21M | 0.30M | 0.28M | 0.30M | 0.35M | 0.40M | 0.25M | 0.36M | 0.27M | 0.34M | 0.24M | 0.34M | 0.45M | 0.36M | 0.42M | 0.47M | 0.28M |
|
Gross Profit
|
| | -0.04M | 452.00 | -0.01M | -0.04M | -0.02M | -0.36M | 0.04M | -0.03M | 0.16M | 0.14M | 0.24M | -716.00 | 0.08M | 0.19M | 0.20M | 0.15M | 0.27M | 0.13M | 0.22M | 0.30M | 0.16M | 0.18M | 0.16M | 0.10M | 0.19M | 0.29M | 0.25M | 0.16M | 0.07M |
|
Amortization - Intangibles
|
| | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | 0.16M | 0.25M | 0.12M | 0.28M | 0.29M | 0.30M | 0.40M | 0.45M | 0.55M | 0.56M | 0.97M | 0.77M | 0.88M | 0.49M | 0.68M | 0.56M | 0.46M |
|
Selling, General & Administrative
|
0.45M | 0.39M | 0.45M | 0.52M | 0.57M | 0.41M | 0.31M | 0.51M | 0.19M | 0.19M | 0.20M | 2.32M | 0.55M | 0.48M | 1.45M | 1.54M | 0.77M | 0.91M | 1.05M | 1.19M | 0.84M | 0.68M | 1.33M | 0.92M | 1.08M | 0.74M | 0.74M | 1.76M | 0.98M | 1.60M | 3.49M |
|
Other Operating Expenses
|
-0.46M | 1.49M | 0.21M | -0.40M | 0.20M | 0.12M | 0.11M | -1.19M | 0.07M | 0.12M | 0.23M | -2.39M | -0.44M | -0.26M | 0.21M | 2.48M | 0.28M | 0.30M | 0.35M | 0.73M | 0.25M | 0.36M | 0.27M | 0.34M | 0.24M | 0.34M | 0.45M | 3.95M | 0.42M | 0.47M | 0.28M |
|
Operating Expenses
|
0.45M | 1.88M | 0.65M | 0.60M | 0.77M | 0.52M | 0.41M | 0.64M | 0.27M | 0.31M | 0.43M | 2.53M | 0.75M | 0.70M | 1.82M | 4.27M | 1.16M | 1.49M | 1.69M | 2.21M | 1.49M | 1.48M | 2.15M | 1.83M | 2.30M | 1.85M | 2.07M | 6.20M | 2.08M | 2.63M | 4.23M |
|
Operating Income
|
-0.45M | | -0.49M | -0.52M | -0.57M | -0.45M | -0.33M | -0.62M | -0.15M | -0.23M | -0.04M | -2.18M | -0.31M | -0.48M | -1.54M | -3.78M | -0.69M | -1.03M | -1.07M | -1.68M | -1.02M | -0.82M | -1.72M | -1.31M | -1.89M | -1.41M | -1.43M | -5.56M | -1.41M | -2.00M | -3.88M |
|
EBIT
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.33M | -0.62M | -0.15M | -0.23M | -0.04M | -2.18M | -0.31M | -0.48M | -1.54M | -3.78M | -0.69M | -1.03M | -1.07M | -1.68M | -1.02M | -0.82M | -1.72M | -1.31M | -1.89M | -1.41M | -1.43M | -5.56M | -1.41M | -2.00M | -3.88M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.00M | 18.00 | 0.08M | 0.07M | 0.05M | 0.03M | 0.01M | 0.01M |
|
Other Non Operating Income
|
| | | | -192.00 | -953.00 | -0.42M | -0.33M | -0.26M | -51.00 | -0.00M | -0.07M | -993.00 | -0.04M | -0.20M | | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.04M | -0.52M | -0.01M | -0.37M | | | | | |
|
Non Operating Income
|
| | | | -192.00 | -953.00 | -0.42M | -0.33M | -0.26M | -51.00 | -0.00M | -0.07M | -993.00 | -0.04M | -0.03M | 6.69M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | -0.00M | -0.04M | -0.57M | -0.01M | -0.30M | 0.06M | 0.04M | 0.02M | 0.00M | 0.01M |
|
EBT
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.57M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -2.00M | -3.87M |
|
Profit After Tax
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.57M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -2.00M | -3.87M |
|
Income from Continuing Operations
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.57M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -2.00M | -3.87M |
|
Consolidated Net Income
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.57M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -2.00M | -3.87M |
|
Income towards Parent Company
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.57M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -2.00M | -3.87M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21.81M | |
|
Net Income towards Common Stockholders
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.77M | -3.77M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.76M | -1.88M | -1.90M | -1.71M | -1.36M | -5.52M | -1.39M | -23.81M | -3.87M |
|
EPS (Basic)
|
-0.02 | -0.35 | -0.09 | -0.10 | -0.11 | -0.08 | -0.14 | -0.17 | -0.08 | -0.04 | -0.01 | -0.39 | -0.05 | -0.07 | -0.23 | -0.46 | -0.08 | -0.12 | -0.14 | -0.20 | -0.13 | -0.11 | -0.22 | -0.23 | -0.21 | -0.15 | -0.12 | -0.52 | -0.12 | -2.12 | -0.32 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.39 | -0.05 | -0.07 | -0.23 | -0.48 | -0.08 | -0.12 | -0.12 | -0.20 | -0.13 | -0.11 | -0.22 | -0.23 | -0.21 | -0.15 | -0.12 | -0.52 | -0.12 | -2.12 | -0.32 |
|
Shares Outstanding (Weighted Average)
|
20.88M | 5.31M | 5.46M | 5.35M | 5.42M | 5.42M | 5.42M | 5.42M | 5.47M | 5.51M | 5.52M | 5.77M | 6.33M | 7.42M | 7.68M | 7.93M | 9.18M | 8.78M | 8.66M | 8.46M | 7.83M | 7.83M | 7.83M | 7.95M | 9.16M | 11.06M | 11.10M | 10.61M | 11.13M | 11.22M | 12.06M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 5.77M | 6.33M | 7.42M | 7.68M | 7.93M | 9.18M | 8.78M | 8.66M | 8.46M | 7.83M | 7.83M | 7.83M | 7.95M | 9.16M | 11.06M | 11.10M | 10.61M | 11.13M | 11.22M | 12.06M |
|
EBITDA
|
-0.45M | -1.88M | -0.49M | -0.52M | -0.57M | -0.45M | -0.75M | -0.94M | -0.41M | -0.23M | -0.04M | -2.25M | -0.32M | -0.52M | -1.57M | -3.97M | -0.69M | -1.04M | -1.08M | -1.68M | -1.02M | -0.83M | -1.72M | -1.31M | -1.89M | -1.41M | -1.43M | -5.56M | -1.41M | -2.00M | -3.88M |
|
Interest Expenses
|
| | | | 192.00 | 953.00 | 0.35M | 0.42M | 0.21M | 51.00 | 0.00M | 0.07M | 0.04M | 0.04M | 0.03M | 0.00M | 0.03M | 0.00M | 0.00M | -0.11M | 0.00M | 0.01M | 0.04M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M |