|
Revenue
|
| | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | | 0.02M | 0.02M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | |
|
Research & Development
|
0.01M | 0.01M | 0.00M | 0.01M | 900.00 | 0.00M | | | | 0.07M | | | | 0.03M | 0.02M | | | | | | 0.04M | 0.02M | 0.02M | | 0.01M | 0.05M | 0.08M | 0.06M | 0.08M | 0.08M | 0.02M | | | | | | | | | 0.04M | 0.09M | 0.12M | 0.13M | 0.15M | 0.30M | 0.24M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.04M | 0.04M | 0.03M |
|
Selling, General & Administrative
|
0.11M | 0.14M | 0.15M | | 0.10M | 0.06M | 0.06M | 0.03M | 0.04M | 0.04M | 0.03M | 0.08M | 0.07M | 0.05M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | | 0.03M | 0.02M | 0.04M | 0.02M | 0.02M | 0.03M | 0.16M | 0.04M | 0.09M | 0.04M | 0.05M | | | | | | | | | 0.04M | 0.08M | 0.06M | 0.08M | 0.12M | 0.11M | 0.11M |
|
Rent Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M |
|
Other Operating Expenses
|
| 0.00M | 900.00 | 0.42M | 0.00M | -0.05M | 0.06M | 0.00M | -0.10M | -0.23M | -0.07M | -0.09M | 0.00M | 0.00M | 0.00M | -0.10M | 407.00 | 0.00M | 0.00M | 0.13M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 35.00 | | | | | | | | | | | | | 0.01M | 0.12M | 2.13M | 0.17M | 0.20M | 0.16M | 0.17M |
|
Operating Expenses
|
0.12M | 0.16M | 0.15M | 0.43M | 0.10M | 0.06M | 0.06M | -0.43M | -0.04M | -0.12M | -0.03M | -0.01M | 0.07M | 0.08M | 0.05M | -0.06M | 0.03M | 0.03M | 0.03M | 0.13M | 0.07M | 0.05M | 0.07M | 0.03M | 0.03M | 0.08M | 0.25M | 0.09M | 0.17M | 0.12M | 0.07M | | | | | | | | | 0.08M | 0.30M | 2.32M | 0.39M | 0.48M | 0.58M | 0.53M |
|
Operating Income
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.06M | -0.02M | -0.03M | -0.11M | -0.02M | -0.07M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
EBIT
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.06M | -0.02M | -0.03M | -0.11M | -0.02M | -0.07M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
Interest & Investment Income
|
| | | | | -862.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | 0.11M | 0.03M | | | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | 0.11M | 0.02M | | | | 0.07M | -0.04M | -0.04M | -0.04M | -0.03M | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -35.00 | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.05M | -0.02M | -0.03M | -0.11M | -0.02M | -0.06M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
Profit After Tax
|
0.11M | 0.15M | 0.14M | 0.40M | 0.10M | -0.05M | 0.06M | -0.40M | 0.03M | -0.11M | -0.02M | 67.00 | -0.10M | -0.11M | -0.08M | -0.05M | -0.03M | -0.03M | -0.02M | -0.11M | -0.06M | -0.03M | -0.06M | -0.03M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | -0.03M | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
Income from Continuing Operations
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.05M | -0.02M | -0.03M | -0.11M | -0.02M | -0.06M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
Consolidated Net Income
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.05M | -0.02M | -0.03M | -0.11M | -0.02M | -0.06M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
Income towards Parent Company
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.05M | -0.02M | -0.03M | -0.11M | -0.02M | -0.06M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
Net Income towards Common Stockholders
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.05M | -0.02M | -0.03M | -0.11M | -0.02M | -0.06M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.53M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | 0.00 | 0.00 | -0.03 | 0.00 | -0.01 | -0.01 | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
178.53M | 178.53M | 178.53M | 180.25M | 188.53M | 188.53M | 188.71M | 12.62M | 191.60M | 12.77M | 12.77M | 12.77M | 13.30M | 13.57M | 13.57M | 13.50M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 48.17M | 67.02M | 57.03M | 67.02M | 71.90M | 86.52M | 75.36M | 86.52M | 90.36M | 91.42M | |
|
Shares Outstanding (Diluted Average)
|
| | | 180.25M | | | | 189.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.11M | -0.15M | -0.14M | -0.40M | -0.09M | -0.05M | -0.06M | -0.02M | -0.03M | -0.11M | -0.02M | -0.07M | -0.06M | -0.07M | -0.04M | -0.03M | -0.02M | -0.02M | -0.01M | | -0.05M | -0.03M | -0.05M | -0.02M | -0.03M | -0.08M | -0.25M | -0.09M | -0.17M | -0.12M | -0.07M | | | | | | | | | -0.08M | -0.30M | -2.32M | -0.39M | -0.48M | -0.58M | -0.54M |
|
Interest Expenses
|
| | | | | | -744.00 | -0.00M | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| 178.53M | 178.53M | -39.00M | | | 190.03M | 12.77M | | 191.60M | 191.60M | 12.77M | -39.35M | 13.57M | 13.57M | 12.77M | 13.57M | 13.57M | 13.57M | -1.04M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | 13.57M | | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 45.57M | 67.02M | 67.02M | 67.02M | 86.52M | 86.52M | 86.52M | 86.52M | 86.52M | 86.52M | 91.42M | |