|
Revenue
|
0.68M | 0.44M | 0.50M | 0.63M | 0.50M | 0.49M | 0.38M | 0.77M | 0.56M | 0.50M | 0.66M | 0.80M | 0.91M | 1.01M | 0.83M | 0.90M | 0.83M | 0.98M | 1.14M | 0.96M | 0.86M | 0.95M | 1.14M | 0.96M | 0.85M | 0.60M | 0.98M | 0.72M | 1.03M | 0.81M | 0.74M | 1.46M | 1.56M | 1.48M | 1.39M | 2.38M | 2.51M | 2.80M | 2.37M | 2.24M | 2.76M | 2.79M | 2.46M | 2.67M | 2.34M | 3.90M | 4.65M | 4.79M | 5.09M | 5.89M | 5.05M | 5.02M | 4.32M | 4.82M | 5.24M | 4.72M | 4.20M | 4.53M | 4.19M | 6.18M | 6.68M |
|
Cost of Revenue
|
0.33M | 0.34M | 0.36M | 0.46M | 0.37M | 0.38M | 0.37M | 0.48M | 0.43M | 0.42M | 0.50M | 0.52M | 0.65M | 0.80M | 0.64M | 0.76M | 0.72M | 0.81M | 0.83M | 0.75M | 0.73M | 0.74M | 0.87M | 0.64M | 0.68M | 0.45M | 0.71M | 0.54M | 0.64M | 0.51M | 0.50M | 0.90M | 1.10M | 1.12M | 0.93M | 1.53M | 1.54M | 1.88M | 1.56M | 1.58M | 1.78M | 1.93M | 1.64M | 1.89M | 1.70M | 2.78M | 2.92M | 3.35M | 3.45M | 3.29M | 3.31M | 3.27M | 2.86M | 3.37M | 3.38M | 3.69M | 3.08M | 3.46M | 3.77M | 5.38M | 5.73M |
|
Gross Profit
|
0.35M | 0.09M | 0.13M | 0.17M | 0.14M | 0.11M | 0.01M | 0.30M | 0.13M | 0.08M | 0.16M | 0.29M | 0.26M | 0.21M | 0.19M | 0.15M | 0.11M | 0.16M | 0.31M | 0.21M | 0.13M | 0.22M | 0.27M | 0.32M | 0.17M | 0.15M | 0.28M | 0.18M | 0.39M | 0.30M | 0.24M | 0.56M | 0.46M | 0.36M | 0.46M | 0.85M | 0.97M | 0.92M | 0.82M | 0.65M | 0.98M | 0.85M | 0.82M | 0.79M | 0.64M | 1.12M | 1.73M | 1.44M | 1.64M | 2.60M | 1.74M | 1.76M | 1.46M | 1.45M | 1.86M | 1.02M | 1.12M | 1.07M | 0.42M | 0.80M | 0.95M |
|
Research & Development
|
0.23M | 0.25M | 0.16M | 0.19M | 0.15M | 0.15M | 0.20M | 0.17M | 0.21M | 0.17M | 0.16M | 0.10M | 0.13M | 0.09M | 0.13M | 0.11M | 0.08M | 0.14M | 0.14M | 0.14M | 0.15M | 0.11M | 0.12M | 0.10M | 0.12M | 0.12M | 0.12M | 0.11M | 0.12M | 0.09M | 0.13M | 0.12M | 0.10M | 0.13M | 0.12M | 0.16M | 0.15M | 0.23M | 0.32M | 0.19M | 0.15M | 0.15M | 0.15M | 0.18M | 0.11M | 0.11M | 0.21M | 0.23M | 0.25M | 0.16M | 0.21M | 0.33M | 0.21M | 0.22M | 0.19M | 0.35M | 0.40M | 0.32M | 0.21M | 0.23M | 0.31M |
|
Selling, General & Administrative
|
0.28M | 0.18M | 0.26M | 0.23M | 0.25M | 0.27M | 0.31M | 0.35M | 0.28M | 0.27M | 0.35M | 0.36M | 0.34M | 0.37M | 0.44M | 0.36M | 0.35M | 0.35M | 0.41M | 0.44M | 0.37M | 0.41M | 0.41M | 0.37M | 0.34M | 0.34M | 0.32M | 0.31M | 0.30M | 0.27M | 0.39M | 0.42M | 0.66M | 0.36M | 0.41M | 0.67M | 0.91M | 1.24M | 0.96M | 0.79M | 0.82M | 0.92M | 0.93M | 1.04M | 0.93M | 1.47M | 1.57M | 1.64M | 1.50M | 1.87M | 2.02M | 2.04M | 1.66M | 1.93M | 1.92M | 2.03M | 1.96M | 1.66M | 2.25M | 1.93M | 2.23M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | | | -0.01M | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01M | 0.02M | 0.01M | 0.00M | 2.28M | 99.00 | 0.01M | -769.00 | 0.00M | 0.00M | -897.00 | 101.00 | | -0.00M | -0.01M | -0.01M | -0.02M | -0.00M | -691.00 | -0.01M | -0.00M | -0.02M | -0.01M | -0.01M | -315.00 | -0.00M | | | | | | | | | | 0.13M | | | | | | 0.01M | 0.59M | -0.29M | -0.52M | -0.51M | -0.11M | 0.27M | -0.07M | | -0.40M | | | | | | | | | | |
|
Operating Expenses
|
0.50M | 0.41M | 0.42M | 0.42M | 0.40M | 0.42M | 0.50M | 0.51M | 0.49M | 0.43M | 0.51M | 0.46M | 0.47M | 0.46M | 0.57M | 0.46M | 0.41M | 0.48M | 0.55M | 0.57M | 0.51M | 0.50M | 0.52M | 0.47M | 0.46M | 0.46M | 0.44M | 0.42M | 0.42M | 0.36M | 0.51M | 0.54M | 0.76M | 0.48M | 0.54M | 0.96M | 1.06M | 1.47M | 1.28M | 0.97M | 0.97M | 1.07M | 1.07M | 1.22M | 1.21M | 1.58M | 1.79M | 1.86M | 1.74M | 2.03M | 2.23M | 2.37M | 1.87M | 2.16M | 2.12M | 2.38M | 2.36M | 1.98M | 2.46M | 2.16M | 2.54M |
|
Operating Income
|
-0.14M | -0.32M | -0.29M | -0.25M | -0.26M | -0.31M | -0.49M | -0.22M | -0.36M | -0.35M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 0.00M | -0.21M | -0.26M | -0.44M | -0.57M | -0.46M | -0.06M | -0.42M | -0.10M | 0.57M | -0.49M | -0.61M | -0.41M | -0.70M | -0.26M | -1.36M | -1.25M | -0.91M | -2.04M | -1.36M | -1.60M |
|
EBIT
|
-0.14M | -0.32M | -0.29M | -0.25M | -0.26M | -0.31M | -0.49M | -0.22M | -0.36M | -0.35M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 0.00M | -0.21M | -0.26M | -0.44M | -0.57M | -0.46M | -0.06M | -0.42M | -0.10M | 0.57M | -0.49M | -0.61M | -0.41M | -0.70M | -0.26M | -1.36M | -1.25M | -0.91M | -2.04M | -1.36M | -1.60M |
|
Interest & Investment Income
|
130.00 | 72.00 | 4.00 | 1.00 | 357.00 | 176.00 | 1.00 | 1.00 | | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.16M | -0.33M | -0.30M | -0.26M | -0.28M | -0.32M | -0.49M | -0.22M | -0.36M | -0.28M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 793.00 | -0.21M | -0.26M | -0.44M | -0.58M | -0.51M | -0.11M | -0.47M | -0.16M | 0.51M | -0.54M | -0.67M | -0.46M | -0.76M | -0.32M | -1.41M | -1.31M | -0.97M | -2.10M | -1.40M | -1.64M |
|
Profit After Tax
|
-0.16M | -0.33M | -0.30M | -0.26M | 2.00M | -0.32M | -0.49M | -0.22M | -0.36M | -0.91M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.20M | -0.36M | -0.38M | -0.28M | -0.22M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 793.00 | -0.21M | 0.55M | -0.44M | -0.58M | -0.51M | -0.11M | 0.27M | -0.16M | 0.51M | -0.40M | -0.10M | -0.46M | -0.76M | -0.32M | -1.41M | -1.31M | -0.97M | -2.10M | -1.40M | -1.64M |
|
Income from Continuing Operations
|
-0.16M | -0.33M | -0.30M | -0.26M | -0.28M | -0.32M | -0.49M | -0.22M | -0.36M | -0.28M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 793.00 | -0.21M | -0.26M | -0.44M | -0.58M | -0.51M | -0.11M | -0.47M | -0.16M | 0.51M | -0.54M | -0.67M | -0.46M | -0.76M | -0.32M | -1.41M | -1.31M | -0.97M | -2.10M | -1.40M | -1.64M |
|
Consolidated Net Income
|
-0.16M | -0.33M | -0.30M | -0.26M | -0.28M | -0.32M | -0.49M | -0.22M | -0.36M | -0.28M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 793.00 | -0.21M | -0.26M | -0.44M | -0.58M | -0.51M | -0.11M | -0.47M | -0.16M | 0.51M | -0.54M | -0.67M | -0.46M | -0.76M | -0.32M | -1.41M | -1.31M | -0.97M | -2.10M | -1.40M | -1.64M |
|
Income towards Parent Company
|
-0.16M | -0.33M | -0.30M | -0.26M | -0.28M | -0.32M | -0.49M | -0.22M | -0.36M | -0.28M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 793.00 | -0.21M | -0.26M | -0.44M | -0.58M | -0.51M | -0.11M | -0.47M | -0.16M | 0.51M | -0.54M | -0.67M | -0.46M | -0.76M | -0.32M | -1.41M | -1.31M | -0.97M | -2.10M | -1.40M | -1.64M |
|
Net Income towards Common Stockholders
|
-0.16M | -0.33M | -0.30M | -0.26M | -0.28M | -0.32M | -0.49M | -0.22M | -0.36M | -0.28M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 793.00 | 793.00 | 0.55M | -0.44M | -0.58M | -0.51M | -0.11M | 0.27M | -0.16M | 0.51M | -0.40M | -0.10M | -0.46M | -0.76M | -0.32M | -1.41M | -1.31M | -0.97M | -2.10M | -1.40M | -1.64M |
|
EPS (Basic)
|
-0.15 | -0.33 | -0.31 | -0.27 | 2.06 | -0.27 | -0.40 | -0.21 | -0.27 | -0.22 | -0.08 | -0.01 | -0.05 | -0.06 | -0.09 | -0.07 | -0.05 | -0.05 | -0.03 | -0.06 | -0.06 | -0.04 | -0.03 | -0.02 | -0.04 | -0.04 | -0.02 | -0.03 | -0.01 | -0.01 | -0.03 | 0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.04 | -0.04 | -0.02 | 0.00 | -0.02 | 0.04 | -0.04 | -0.04 | -0.09 | -0.01 | 0.05 | -0.03 | -0.03 | -0.07 | -0.02 | -0.08 | -0.13 | -0.05 | -0.24 | -0.21 | -0.15 | -0.30 | -0.18 | -0.21 |
|
EPS (Weighted Average and Diluted)
|
-0.15 | -0.33 | -0.31 | -0.27 | 1.15 | -0.27 | -0.40 | -0.19 | -0.27 | -0.22 | -0.08 | -0.01 | -0.05 | -0.06 | -0.09 | -0.07 | -0.05 | -0.05 | -0.03 | -0.06 | -0.06 | -0.04 | -0.03 | -0.02 | -0.04 | -0.04 | -0.02 | -0.03 | 0.00 | -0.01 | -0.03 | | -0.03 | -0.01 | | | -0.01 | | -0.04 | | 0.00 | | 0.04 | -0.03 | -0.04 | -0.13 | -0.01 | 0.05 | -0.03 | -0.03 | -0.07 | -0.02 | -0.08 | -0.13 | -0.05 | -0.24 | -0.21 | -0.15 | -0.30 | -0.18 | -0.21 |
|
Shares Outstanding (Weighted Average)
|
0.34M | | 0.34M | 0.32M | 0.32M | 0.42M | 0.42M | 0.42M | 0.42M | 1.34M | 1.36M | 1.49M | 1.49M | 1.49M | 1.49M | 1.49M | 2.09M | 2.09M | 2.11M | 2.11M | 2.11M | 2.48M | 2.48M | 2.51M | 2.51M | 2.51M | 2.96M | 2.96M | 3.14M | 3.37M | 3.37M | 3.37M | 3.43M | 3.97M | 4.00M | 4.01M | 4.28M | 4.29M | 4.29M | 4.40M | 4.40M | 4.40M | 4.40M | | 4.43M | 5.57M | 5.59M | 5.64M | 5.64M | 5.64M | 5.64M | 5.64M | 6.07M | 6.07M | 6.07M | 6.07M | 6.35M | 6.35M | 6.36M | 7.67M | 7.71M |
|
Shares Outstanding (Diluted Average)
|
1.02M | 1.02M | 1.00M | 0.99M | 1.75M | 1.19M | 1.25M | 1.28M | 1.34M | 4.04M | 4.28M | 3.52M | 4.46M | 4.46M | 4.46M | 4.46M | 6.07M | 6.26M | 6.33M | 6.27M | 6.39M | 7.23M | 7.48M | 7.16M | 7.54M | 8.10M | 8.87M | 8.34M | 9.11M | 9.98M | 10.10M | | 10.26M | 11.62M | | | 12.83M | | 12.98M | | 13.68M | | 14.07M | 13.28M | 13.28M | 5.53M | 5.60M | 5.30M | 5.64M | 5.94M | 5.64M | 5.67M | 6.07M | 6.07M | 6.07M | 6.07M | 6.22M | 6.35M | 6.92M | 6.79M | 7.71M |
|
EBITDA
|
-0.14M | -0.32M | -0.29M | -0.25M | -0.26M | -0.31M | -0.49M | -0.22M | -0.36M | -0.35M | -0.35M | -0.17M | -0.21M | -0.25M | -0.38M | -0.32M | -0.30M | -0.32M | -0.24M | -0.36M | -0.38M | -0.28M | -0.24M | -0.15M | -0.29M | -0.31M | -0.16M | -0.24M | -0.03M | -0.06M | -0.28M | 0.02M | -0.30M | -0.13M | -0.08M | -0.11M | -0.09M | -0.55M | -0.47M | -0.32M | 0.00M | -0.21M | -0.26M | -0.44M | -0.57M | -0.46M | -0.06M | -0.42M | -0.10M | 0.57M | -0.49M | -0.61M | -0.41M | -0.70M | -0.26M | -1.36M | -1.25M | -0.91M | -2.04M | -1.36M | -1.60M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 158.00 | | | | | | | | | | | | | 469.00 | | | | 583.00 | 0.00M | 516.00 | 482.00 | 448.00 | 413.00 | 505.00 | 341.00 | 304.00 | 266.00 | 228.00 | | | | 807.00 | | 666.00 | 729.00 | 0.00M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.04M |