|
Revenue
|
0.01M | 0.01M | | 0.01M | | 0.01M | | 0.10M | | 0.00M | 0.01M | 0.16M | 0.02M | 0.19M | 0.23M | 0.04M | 0.12M | 0.18M | 0.24M | 0.02M | 0.05M | 0.14M | 0.16M | 0.01M | 0.00M | 0.00M | 0.17M | -0.01M | | 0.03M | 0.34M | 750.00 | -0.02M | 0.23M | 0.23M | 0.02M | 0.05M | 0.07M | 0.21M | | -0.03M | 0.11M | 0.20M | 475.00 | -0.03M | 0.20M | 0.09M |
|
Cost of Revenue
|
| | | | | | | 198.00 | | 0.21M | | | | 0.30M | | | 0.02M | | | | 0.05M | | | | | | | | | | | | | 0.09M | 0.03M | 0.01M | 0.02M | 0.03M | 0.04M | 0.00M | | 0.03M | 0.05M | 450.00 | | 0.05M | 0.02M |
|
Gross Profit
|
| | | | | | | | | -0.21M | | | | -0.11M | | | 0.11M | | | | -0.01M | | | | | | | | | | | | | 0.14M | 0.19M | 0.01M | 0.03M | 0.04M | 0.16M | -0.00M | | 0.07M | 0.16M | 25.00 | | 0.15M | 0.07M |
|
Research & Development
|
| 0.00M | 0.00M | 0.12M | 0.15M | 0.11M | 0.07M | -0.04M | 0.04M | 0.02M | 0.01M | 0.15M | 0.04M | 0.08M | 0.08M | 0.07M | 0.12M | 0.05M | 0.04M | 0.01M | 0.05M | 0.03M | 0.05M | 0.08M | 0.00M | 0.00M | 0.03M | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.10M | 0.06M | 0.05M | 0.46M | 0.24M | 0.27M | 0.20M | 0.36M | 0.27M | 0.94M | 0.87M | 0.42M | 0.91M | 0.56M | 0.45M | 0.44M | 0.49M | 0.38M | 0.28M | 0.31M | 0.31M | 0.32M | 0.63M | 0.23M | 0.16M | 0.19M | 0.41M | 0.67M | | 0.41M | 0.29M | 7.57M | 11.20M | 7.62M | 0.35M | 0.34M | 0.40M | 0.48M | 0.29M | 0.37M | 0.45M | 0.39M | 0.41M | 0.34M | 0.39M | 0.47M | 0.42M |
|
Other Operating Expenses
|
-0.01M | 0.01M | 0.01M | -0.08M | -0.02M | -0.00M | 0.02M | -0.16M | -0.04M | 13.00 | 0.13M | -0.02M | -0.02M | 0.30M | 0.21M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | | | | | | | 0.24M | | 0.02M | 0.09M | 0.00M | 0.00M | | 7.88M | 5.49M | 5.49M | 1.84M | 0.00M | 0.06M | 0.01M | 0.00M | 0.00M | 0.00M | 0.03M | 0.01M | 0.02M |
|
Operating Expenses
|
0.10M | 0.07M | 0.06M | 0.58M | 0.39M | 0.38M | 0.27M | 0.32M | 0.31M | 0.96M | 0.88M | 0.58M | 0.95M | 0.64M | 0.53M | 0.51M | 0.60M | 0.43M | 0.33M | 0.31M | 0.37M | 0.35M | 0.68M | 0.31M | 0.16M | 0.20M | 0.44M | 0.90M | | 0.43M | 0.38M | 7.58M | 11.20M | 7.62M | 8.23M | 5.83M | 5.89M | 2.32M | 0.29M | 0.43M | 0.46M | 0.39M | 0.41M | 0.34M | 0.42M | 0.48M | 0.44M |
|
Operating Income
|
| -0.07M | -0.06M | | | -0.38M | -0.27M | | | -1.18M | | | | -0.75M | | | -0.49M | -0.25M | | | -0.32M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.20M | -7.48M | -8.04M | -5.82M | -5.86M | -2.28M | -0.13M | -0.44M | -0.46M | -0.32M | -0.25M | -0.34M | -0.42M | -0.34M | -0.38M |
|
EBIT
|
| -0.07M | -0.06M | | | -0.38M | -0.27M | | | -1.18M | | | | -0.75M | | | -0.49M | -0.25M | | | -0.32M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.20M | -7.48M | -8.04M | -5.82M | -5.86M | -2.28M | -0.13M | -0.44M | -0.46M | -0.32M | -0.25M | -0.34M | -0.42M | -0.34M | -0.38M |
|
Other Non Operating Income
|
| | | | | | | | 0.06M | | 0.17M | | | | | | | | | | -0.02M | 3.00 | 13.00 | 245.00 | 0.00M | | 0.00M | 0.04M | | 0.02M | | | 0.00M | | | | 0.04M | 0.28M | | | | | | | | | |
|
Non Operating Income
|
| | | -0.02M | -0.01M | 0.02M | -0.00M | -0.09M | | -0.21M | | | | | | | | -0.02M | | | -0.02M | -0.02M | -0.02M | -1.74M | 0.00M | 0.00M | 0.00M | 0.04M | | 0.02M | -0.04M | -0.00M | -0.02M | -0.01M | -0.00M | -0.01M | 0.03M | 0.26M | -0.02M | -0.65M | -0.03M | -0.02M | -0.02M | -0.03M | -0.03M | -0.04M | -0.10M |
|
EBT
|
| -0.06M | -0.05M | | | -0.36M | -0.26M | | | -1.13M | | | | -0.74M | | | -0.51M | -0.23M | | | -0.34M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.87M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.45M | -0.37M | -0.48M |
|
Tax Provisions
|
| | | | -0.00M | -0.00M | -0.00M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 0.00M | | | | 0.00M | |
|
Profit After Tax
|
-0.11M | -0.06M | 0.07M | -1.10M | 0.42M | -0.36M | -0.29M | | 0.36M | -1.13M | -0.74M | | | -0.74M | -0.08M | -0.49M | -0.50M | -0.26M | -0.11M | -0.30M | -0.34M | -0.23M | -0.54M | -2.03M | -0.16M | -0.19M | -0.27M | -0.89M | | -0.41M | -0.08M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.83M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.45M | -0.38M | -0.48M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.01M | -0.07M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -0.06M | -0.05M | | | -0.36M | -0.26M | | | -1.13M | | | | -0.74M | | | -0.51M | -0.23M | | | -0.34M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.87M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.45M | -0.38M | -0.48M |
|
Consolidated Net Income
|
| -0.06M | -0.05M | | | -0.36M | -0.26M | | | -1.13M | | | | -0.74M | | | -0.51M | -0.23M | | | -0.34M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.87M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.45M | -0.38M | -0.48M |
|
Income towards Parent Company
|
| -0.06M | -0.05M | | | -0.36M | -0.26M | | | -1.13M | | | | -0.74M | | | -0.51M | -0.23M | | | -0.34M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.87M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.45M | -0.38M | -0.48M |
|
Net Income towards Common Stockholders
|
| -0.06M | -0.05M | | | -0.36M | -0.26M | | | -1.13M | | | | -0.74M | | | -0.51M | -0.23M | | | -0.34M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.22M | -7.49M | -8.04M | -5.83M | -5.87M | -2.02M | -0.15M | -1.09M | -0.49M | -0.34M | -0.28M | -0.37M | -0.45M | -0.38M | -0.48M |
|
EPS (Basic)
|
| 0.00 | 0.00 | -0.01 | | 0.00 | 0.00 | | | -0.01 | -0.01 | | -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 | 0.00 | -0.04 | -0.05 | -0.03 | -0.03 | -0.02 | -0.03 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03 | -0.02 | -0.03 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
45.66M | 91.32M | 91.34M | 91.73M | 127.51M | 140.69M | 140.85M | 137.53M | 140.91M | 140.93M | 20.00 | 141.04M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 141.35M | 155.01M | 208.65M | 208.65M | 214.78M | 214.85M | 214.95M | 214.98M | 215.38M | 215.17M | 215.38M | 229.32M | 237.48M | 228.30M | 230.75M | 230.61M | 231.17M | 230.73M | 233.71M | 246.86M | 250.37M | 245.36M | 250.47M | 250.50M | 273.44M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 237.48M | 228.30M | 230.75M | 230.61M | 231.17M | 230.73M | 233.71M | 246.86M | 250.37M | 245.36M | 250.47M | 250.50M | 273.44M |
|
EBITDA
|
| -0.07M | -0.06M | | | -0.38M | -0.27M | | | -1.18M | | | | -0.75M | | | -0.49M | -0.25M | | | -0.32M | -0.21M | -0.52M | -0.30M | -0.16M | -0.20M | -0.27M | -0.91M | | -0.40M | -0.04M | -7.58M | -11.20M | -7.48M | -8.04M | -5.82M | -5.86M | -2.28M | -0.13M | -0.44M | -0.46M | -0.32M | -0.25M | -0.34M | -0.42M | -0.34M | -0.38M |
|
Interest Expenses
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.10M | -0.11M | -0.05M | -0.04M | -0.02M | -0.02M | -0.01M | -0.04M | 0.16M | 0.02M | -0.02M | -0.02M | 0.12M | 0.02M | | | | | | | | | | | | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.57M | 0.03M | 0.02M | 0.02M | 0.08M | 0.03M | 0.04M | 0.09M |
|
Tax Rate
|
| | | | | 0.67% | 0.64% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12% | | | | -0.71% | | | | -0.64% | |