|
Revenue
|
0.15M | 231.00 | 0.23M | 0.10M | 0.20M | 0.20M | 0.19M | 0.10M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | | 0.10M | 2.75M | | | | | | | 0.05M | | | 0.00M | 0.05M | | | | 0.02M | | | | | | | | 0.23M | | 0.09M | 0.00M | 0.09M | 0.11M | 0.05M | 0.10M | 0.07M | 0.10M | 0.33M | 0.18M | 0.43M | 0.40M | 0.32M | 0.20M |
|
Cost of Revenue
|
0.01M | 7.00 | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.10M | | | | | | | 0.00M | | | | 0.00M | | | | 0.00M | | -0.00M | | | | | | | | | | | | | | | 0.00M | 0.13M | 0.27M | 0.29M | 0.19M | 0.20M | 0.50M |
|
Gross Profit
|
0.15M | 224.00 | 0.22M | 0.10M | 0.19M | 0.19M | 0.19M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | | 0.09M | 2.65M | | | | | | | 0.05M | | | 0.00M | 0.05M | | | | 0.02M | | 0.00M | | | | | | | | | | | | 0.05M | 0.10M | 0.07M | 0.09M | 0.20M | 0.11M | 0.14M | 0.21M | 0.12M | 0.09M |
|
Research & Development
|
2.86M | 0.00M | 3.42M | 3.43M | 3.75M | 4.15M | 4.96M | 7.05M | 5.50M | 6.11M | 6.88M | 6.45M | -5.74M | 5.38M | | 5.06M | 5.57M | 5.80M | 6.43M | | | | | 6.26M | 7.48M | 7.44M | 7.76M | 7.43M | 8.42M | 6.26M | | 5.57M | 5.74M | 5.96M | | | | | | 6.27M | 5.40M | 4.50M | 4.58M | 4.33M | 4.00M | 3.37M | 3.34M | 3.36M | 3.71M | 3.39M | 3.17M | 3.23M | 4.21M | 3.96M | 3.95M |
|
Selling, General & Administrative
|
1.64M | 0.00M | 1.92M | 1.73M | 1.68M | 1.42M | 1.16M | 1.39M | 1.83M | 1.98M | 2.53M | 2.34M | 1.68M | 1.51M | | 1.49M | 1.55M | 1.64M | 1.81M | | | | | 2.92M | 2.67M | 2.84M | 2.21M | 2.12M | 2.47M | 2.35M | | 1.75M | 1.68M | 2.68M | | | | | | 4.55M | 3.52M | 2.74M | 2.90M | 3.02M | 3.12M | 2.44M | 2.35M | 2.51M | 2.73M | 2.51M | 2.14M | 2.49M | 2.83M | 2.53M | 2.77M |
|
Restructuring Costs
|
| | | | | | | | | | | | -1.68M | | | -1.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.31M | 0.26M | | 0.09M | 0.01M | -0.00M | | | | | | |
|
Other Operating Expenses
|
| | | | -1.05M | | | | -2.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.36M | -0.44M | 0.16M | 0.49M | 0.43M | 0.36M | 0.39M | -0.62M | 2.06M | -0.72M | | 0.44M | -0.14M |
|
Operating Expenses
|
4.50M | 0.00M | 5.34M | 5.16M | 4.38M | 5.57M | 6.12M | 8.44M | 4.95M | 8.08M | 9.42M | 8.79M | -5.74M | 6.90M | | 5.06M | 7.12M | 7.44M | 8.24M | | | | | 9.18M | 10.15M | 10.28M | 9.97M | 9.55M | 10.89M | 8.62M | | 7.32M | 7.42M | 8.63M | | | | | | 10.83M | 8.92M | 7.24M | 7.47M | 7.66M | 7.38M | 5.80M | 5.79M | 5.88M | 6.44M | 2.83M | -0.51M | 5.73M | 7.04M | 2.51M | 2.66M |
|
Operating Income
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -6.92M | -6.68M | -7.10M | -6.54M | -5.38M | -5.21M | -5.53M | -6.03M | -5.20M | -4.96M | -5.40M | -6.62M | -6.35M | -6.51M |
|
EBIT
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -6.92M | -6.68M | -7.10M | -6.54M | -5.38M | -5.21M | -5.53M | -6.03M | -5.20M | -4.96M | -5.40M | -6.62M | -6.35M | -6.51M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | -4.01M | | | -1.77M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.16M | 126.00 | 0.44M | -0.16M | 0.20M | 394.00 | 0.25M | 0.23M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.49M | 0.43M | 0.36M | 0.39M | -0.62M | 2.06M | -0.72M | -2.87M | 0.44M | -0.14M |
|
Non Operating Income
|
| | | | | 0.39M | 0.25M | 0.23M | 0.10M | 0.28M | 0.01M | 0.52M | -0.29M | 0.06M | | -0.35M | 0.27M | 0.19M | -0.03M | | | | | 0.24M | 7.52M | -0.20M | 0.18M | -0.35M | 0.22M | 0.17M | | -0.00M | -0.11M | 0.38M | | | | | | | | 0.65M | -1.57M | -0.66M | -0.06M | 0.49M | 0.43M | 0.36M | 0.39M | -0.84M | 2.06M | -0.94M | -1.79M | 0.44M | -0.37M |
|
EBT
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -7.12M | -6.89M | -7.32M | -6.76M | -5.59M | -5.43M | -5.75M | -6.25M | -6.04M | -3.11M | -5.61M | -6.85M | -6.14M | -6.88M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.01M |
|
Profit After Tax
|
-4.49M | -0.00M | -4.17M | -4.13M | -4.00M | -4.49M | -5.68M | -6.99M | -4.75M | -6.71M | -9.28M | -6.20M | -5.91M | -6.25M | | 5.88M | -3.96M | -7.20M | -6.21M | | | | | -8.23M | -1.53M | -8.98M | -8.79M | -8.68M | -10.08M | -7.76M | | -6.37M | -7.51M | -8.14M | | | | | | -9.92M | -9.08M | -6.27M | -8.25M | -7.76M | -6.61M | -5.10M | -4.99M | -5.39M | -5.86M | -6.04M | -3.11M | -6.33M | -7.77M | -6.13M | -6.87M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | -0.08M | -0.15M | -0.14M | -0.13M | -0.15M | -0.14M | -0.09M | -0.10M | -0.13M | -0.15M | -0.15M | -0.19M | -0.17M | -0.28M | -0.33M |
|
Income from Continuing Operations
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -7.12M | -6.89M | -7.32M | -6.76M | -5.59M | -5.43M | -5.75M | -6.25M | -6.04M | -3.11M | -5.61M | -6.85M | -6.13M | -6.87M |
|
Consolidated Net Income
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -7.12M | -6.89M | -7.32M | -6.76M | -5.59M | -5.43M | -5.75M | -6.25M | -6.04M | -3.11M | -5.61M | -6.85M | -6.13M | -6.87M |
|
Income towards Parent Company
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -7.12M | -6.89M | -7.32M | -6.76M | -5.59M | -5.43M | -5.75M | -6.25M | -6.04M | -3.11M | -5.61M | -6.85M | -6.13M | -6.87M |
|
Net Income towards Common Stockholders
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -5.62M | -6.30M | | -5.52M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -7.12M | -6.89M | 7.76M | 6.61M | 4.96M | 4.91M | -5.75M | -6.25M | 5,454.73M | 5,548.43M | -5.61M | -6.85M | 7,990.34M | 9,001.96M |
|
EPS (Basic)
|
-0.11 | -0.05 | -0.09 | -0.09 | -0.08 | -0.08 | -0.10 | -0.13 | -0.08 | -0.11 | -0.14 | -0.11 | -0.09 | -0.09 | | -0.07 | -0.05 | -0.09 | -0.08 | | | | | -0.08 | -0.01 | -2.34 | -0.77 | -0.75 | -0.86 | -0.52 | | -0.40 | -0.42 | -0.32 | | | | | | -0.31 | -0.28 | -0.19 | -0.24 | -1.52 | -1.20 | -0.96 | -0.96 | -1.01 | -1.07 | -1.08 | -0.53 | -0.94 | -1.08 | -0.65 | -0.71 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32 | -0.28 | -0.22 | -0.21 | 1.55 | 1.44 | -0.96 | -0.96 | -1.01 | -1.07 | -1.08 | -0.53 | -0.94 | -1.08 | -0.65 | -0.71 |
|
Shares Outstanding (Weighted Average)
|
42.78M | 43.67M | 44.33M | 44.03M | 47.83M | 57.51M | 58.36M | 55.48M | 59.25M | 61.51M | 65.61M | 63.51M | 69.13M | 70.07M | 70.28M | 78.70M | 79.37M | 79.94M | 79.55M | 80.67M | 81.04M | 91.75M | 97.32M | 105.13M | 110.04M | 10.59M | 11.37M | 11.58M | 11.72M | 12.33M | 15.41M | 15.93M | 17.82M | 18.20M | 25.54M | 25.66M | 29.62M | 32.00M | 32.14M | 32.26M | 32.19M | 32.56M | 33.19M | 4.99M | 4.58M | 5.17M | 5.19M | 5.22M | 5.24M | 5.46M | 5.55M | 6.56M | 6.34M | 9.00M | 9.26M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.00M | 32.14M | 32.26M | 32.19M | 32.56M | 33.19M | 4.99M | 4.58M | 5.17M | 5.19M | 5.22M | 5.24M | 5.46M | 5.55M | 6.56M | 6.34M | 9.00M | 9.26M |
|
EBITDA
|
-4.33M | -0.00M | -4.61M | -3.97M | -4.19M | -4.88M | -5.93M | -7.22M | -4.86M | -6.99M | -9.29M | -6.71M | -9.60M | -6.30M | | -7.57M | -4.23M | -7.39M | -6.17M | | | | | -8.47M | -9.05M | -8.78M | -8.97M | -8.33M | -10.30M | -7.93M | | -6.37M | -7.40M | -8.51M | | | | | | -10.47M | -8.88M | -6.92M | -6.68M | -7.10M | -6.54M | -5.38M | -5.21M | -5.53M | -6.03M | -5.20M | -4.96M | -5.40M | -6.62M | -6.35M | -6.51M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.21M | 0.22M | 0.22M | 0.21M | 0.22M | 0.22M | 0.22M | 0.22M | 0.21M | 0.21M | 0.23M | 0.23M | 0.23M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13% | 0.12% |