|
Revenue
|
0.24M | 0.21M | 0.21M | 0.19M | 0.21M | 0.22M | 0.29M | 0.33M | 0.36M | 0.23M | 0.26M | 0.24M | 0.18M | 0.23M | 0.19M | 0.25M | 0.26M | 0.17M | 0.18M | 0.23M | 0.21M | 0.23M | 0.33M | 0.36M | 0.22M | 0.33M | 0.38M | 0.24M | 0.16M | 0.31M | 0.20M | 0.10M | 0.06M | 0.15M | 0.02M | 0.03M | 0.02M | 0.04M | 0.03M | 0.07M | 0.06M |
|
Cost of Revenue
|
0.14M | 0.18M | 0.18M | 0.14M | 0.20M | 0.19M | 0.23M | 0.25M | 0.27M | 0.15M | 0.20M | 0.17M | 0.13M | 0.17M | 0.17M | 0.15M | 0.18M | 0.14M | 0.14M | 0.18M | 0.17M | 0.15M | 0.19M | 0.20M | 0.15M | 0.21M | 0.20M | 0.16M | 0.13M | 0.12M | 0.10M | 0.03M | 0.04M | 0.06M | 0.01M | 0.02M | 0.01M | 0.00M | 0.03M | 0.03M | 0.03M |
|
Gross Profit
|
0.10M | 0.04M | 0.03M | 0.05M | 0.01M | 0.03M | 0.06M | 0.08M | 0.09M | 0.09M | 0.06M | 0.06M | 0.05M | 0.06M | 0.02M | 0.10M | 0.08M | 0.02M | 0.04M | 0.05M | 0.04M | 0.09M | 0.14M | 0.17M | 0.07M | 0.11M | 0.16M | 0.05M | 0.01M | 0.17M | 0.08M | 0.05M | 0.00M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | -0.00M | 0.04M | 0.03M |
|
Research & Development
|
| | | | | | | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | -0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.04M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.05M | 0.03M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.05M | 0.05M | 0.02M | 0.02M | 0.06M | 0.09M | 0.08M |
|
Other Operating Expenses
|
0.03M | 0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.04M | 0.03M | 0.10M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.08M | 0.10M | 0.08M | 0.07M | 0.04M | 0.06M | 0.05M | 0.07M | 0.05M | 0.06M | 0.04M | 0.01M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.02M |
|
Operating Expenses
|
0.03M | 0.01M | 0.04M | 0.03M | 0.03M | 0.06M | 0.04M | 0.04M | 0.04M | 0.11M | 0.11M | 0.08M | 0.06M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.04M | 0.04M | 0.04M | 0.06M | 0.08M | 0.11M | 0.09M | 0.08M | 0.06M | 0.07M | 0.06M | 0.08M | 0.06M | 0.07M | 0.05M | 0.01M | 0.07M | 0.08M | 0.06M | 0.03M | 0.09M | 0.12M | 0.09M |
|
Operating Income
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.05M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.06M | 0.06M | -0.02M | 0.02M | 0.11M | -0.02M | -0.05M | 0.09M | 0.01M | -0.02M | -0.05M | 0.04M | -0.06M | -0.07M | -0.05M | -0.02M | -0.09M | -0.09M | -0.07M |
|
EBIT
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.05M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.06M | 0.06M | -0.02M | 0.02M | 0.11M | -0.02M | -0.05M | 0.09M | 0.01M | -0.02M | -0.05M | 0.04M | -0.06M | -0.07M | -0.05M | -0.02M | -0.09M | -0.09M | -0.07M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.03M | -0.01M | -0.09M | -0.05M | -0.08M | 0.02M | 0.03M | 0.05M | -0.03M | -0.00M | 0.01M | -0.02M | 0.00M | 0.11M | 4.00 | -2.00 | -1.00 | 2.00 |
|
Other Non Operating Income
|
| | | | | | | | -0.01M | | | 0.00M | | | | | | | | | | | | | | | | | | | | 0.01M | -0.02M | 0.02M | -0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Non Operating Income
|
| | | | | | | | -0.01M | | 0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.05M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.07M | 0.05M | -0.04M | -0.07M | 0.03M | -0.08M | -0.06M | 0.13M | 0.04M | -0.02M | -0.06M | 0.09M | -0.09M | -0.06M | -0.00M | -0.03M | -0.08M | -0.07M | -0.06M |
|
Tax Provisions
|
| | | | | | | | 0.01M | | | | | | | | | | | | | | 0.01M | 0.01M | -0.01M | -0.01M | 0.01M | -0.02M | -0.01M | 0.03M | 0.01M | -0.00M | -0.01M | 0.02M | | | | | | | 0.00M |
|
Profit After Tax
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.04M | -0.01M | -0.05M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.08M | 0.05M | 0.04M | -0.03M | -0.06M | 0.03M | -0.07M | -0.04M | 0.10M | 0.03M | -0.01M | -0.04M | 0.07M | -0.09M | -0.06M | -0.00M | -0.06M | -0.08M | -0.07M | -0.07M |
|
Income from Continuing Operations
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.04M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.05M | 0.04M | -0.03M | -0.06M | 0.03M | -0.07M | -0.04M | 0.10M | 0.03M | -0.01M | -0.04M | 0.07M | -0.09M | -0.06M | -0.00M | -0.03M | -0.08M | -0.07M | -0.07M |
|
Consolidated Net Income
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.04M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.05M | 0.04M | -0.03M | -0.06M | 0.03M | -0.07M | -0.04M | 0.10M | 0.03M | -0.01M | -0.04M | 0.07M | -0.09M | -0.06M | -0.00M | -0.03M | -0.08M | -0.07M | -0.07M |
|
Income towards Parent Company
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.04M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.05M | 0.04M | -0.03M | -0.06M | 0.03M | -0.07M | -0.04M | 0.10M | 0.03M | -0.01M | -0.04M | 0.07M | -0.09M | -0.06M | -0.00M | -0.03M | -0.08M | -0.07M | -0.07M |
|
Net Income towards Common Stockholders
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.04M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.05M | 0.04M | -0.03M | -0.06M | 0.03M | -0.07M | -0.04M | 0.10M | 0.03M | -0.01M | -0.04M | 0.07M | -0.09M | -0.06M | -0.00M | -0.03M | -0.08M | -0.07M | -0.07M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
15.00M | 15.00M | 15.00M | 15.00M | 15.00M | 15.06M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.33M | 15.34M | 15.66M | 15.66M | 15.66M | 15.66M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.83M | 15.90M | 15.90M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.67M | 15.83M | 15.90M | 15.90M |
|
EBITDA
|
0.07M | 0.03M | -0.01M | 0.02M | -0.02M | -0.03M | 0.02M | 0.03M | 0.05M | -0.02M | -0.03M | -0.02M | -0.01M | -0.02M | -0.05M | 0.01M | -0.02M | -0.08M | -0.00M | 0.00M | -0.01M | 0.03M | 0.06M | 0.06M | -0.02M | 0.02M | 0.11M | -0.02M | -0.05M | 0.09M | 0.01M | -0.02M | -0.05M | 0.04M | -0.06M | -0.07M | -0.05M | -0.02M | -0.09M | -0.09M | -0.07M |
|
Tax Rate
|
| | | | | | | | 10.28% | | | | | | | | | | | | | | 21.00% | 21.00% | 21.00% | 17.17% | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% | 21.00% | | | | | | | -4.55% |