|
Revenue
|
0.06M | 0.08M | 0.10M | 0.14M | 0.06M | 0.14M | 0.11M | 0.20M | 0.15M | 0.14M | 0.06M | 0.05M | 0.07M | 0.07M | 0.07M | 0.07M | 0.02M | | 0.12M | | 0.01M | 0.01M | | | 0.01M | | 0.01M | | 0.00M | 0.00M | 0.00M | | 0.00M | | | | 0.02M | -4.93M | 0.06M | -0.01M | -0.03M | 0.01M | 0.00M | -0.24M | -0.03M | 0.01M | | -0.01M | -0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.00M | 0.01M | 0.01M | 0.00M | 0.03M | 0.01M | 0.00M |
|
Cost of Revenue
|
165.00 | 0.03M | 0.00M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.03M | 0.04M | 0.02M | 0.00M | 0.02M | 0.02M | 0.01M | 0.02M | 0.00M | 0.01M | 0.10M | 495.00 | 600.00 | 700.00 | 265.00 | 0.01M | 390.00 | 85.00 | 1.00 | 0.01M | 0.01M | 0.14M | 0.07M | 0.07M | 0.03M | 0.02M | 0.05M | 0.02M | 0.01M | 0.00M | 750.00 | | | | -0.01M | 0.00M | | | | | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.05M | 0.01M |
|
Gross Profit
|
0.04M | 0.05M | 0.06M | 0.05M | 0.05M | 0.12M | 0.08M | 0.04M | 0.13M | 0.13M | 0.04M | 0.04M | 0.05M | 0.04M | 0.06M | 0.05M | 0.02M | -0.01M | 0.02M | -495.00 | 0.01M | 0.01M | -265.00 | -0.01M | 0.01M | -85.00 | 0.01M | -0.01M | -0.01M | -0.13M | -0.06M | -0.07M | -0.02M | -0.02M | -0.05M | -0.02M | 0.01M | | | | | | 0.01M | | | | | | | 0.01M | -0.01M | 0.01M | 0.01M | -0.01M | -0.00M | -0.00M | -0.00M | 0.01M | -0.01M | -0.00M | 0.00M | 0.00M | -0.01M | -0.01M | -0.03M | -0.01M |
|
Depreciation & Amortization - Total
|
0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.10M | 0.10M | 0.11M | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | 0.04M | 0.05M | 0.03M | 0.04M | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.01M | 0.05M | 0.07M | 0.09M | 0.06M | 0.07M | 0.07M | 0.17M | 0.07M | 0.03M | 0.05M | 0.17M | 0.08M | 0.43M | 0.06M | 0.10M | 0.07M | 0.10M | 0.12M | 0.11M | 0.07M |
|
Selling, General & Administrative
|
0.11M | | 0.12M | 0.23M | 0.15M | 0.14M | 0.11M | 0.15M | 0.14M | 0.15M | 0.12M | 0.15M | 0.17M | 0.50M | 0.50M | 0.33M | 0.57M | 0.45M | 0.16M | 0.04M | 0.12M | 0.13M | 0.11M | 0.08M | 0.05M | 0.05M | 0.05M | 0.26M | 0.44M | 0.70M | 0.14M | -0.25M | 0.07M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.00M | 0.02M | 0.02M | 0.03M | 0.04M | 0.02M | 0.03M | 0.02M | 0.04M | 0.03M | 0.02M | 0.03M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.06M | 0.03M | 0.03M | 0.02M | 0.05M | 0.07M | 0.10M | 0.05M | 0.08M | 0.07M |
|
Other Operating Expenses
|
0.36M | 0.43M | 0.54M | 0.87M | 0.80M | 0.28M | 0.80M | 1.12M | 0.59M | 0.42M | 0.33M | 0.51M | 0.76M | 1.71M | 1.75M | 1.16M | 0.84M | 0.73M | 0.45M | 0.37M | 0.44M | 0.41M | 0.38M | 0.30M | 0.29M | 0.28M | 0.25M | 0.83M | 0.25M | 2.52M | 0.53M | 0.12M | 0.29M | 0.52M | 0.89M | 0.60M | 0.23M | 0.28M | 0.12M | 0.20M | 0.13M | 0.58M | 0.28M | 0.08M | 0.09M | 0.09M | 0.21M | 0.13M | 1.73M | 0.12M | 0.12M | 0.65M | 0.59M | 0.16M | 0.63M | 0.16M | 0.68M | 0.58M | 0.47M | 0.49M | 0.37M | 0.71M | 0.46M | 0.68M | 0.45M | 0.38M |
|
Operating Expenses
|
0.61M | 0.63M | 0.85M | 1.24M | 1.09M | 0.55M | 1.04M | 1.40M | 0.87M | 0.71M | 0.58M | 0.80M | 1.08M | 2.34M | 2.34M | 1.59M | 1.52M | 1.18M | 0.61M | 0.41M | 0.56M | 0.54M | 0.49M | 0.38M | 0.34M | 0.33M | 0.31M | 1.09M | 0.69M | 3.22M | 0.67M | -0.13M | 0.37M | 0.62M | 0.96M | 0.67M | 0.29M | 0.34M | 0.14M | 0.23M | 0.17M | 0.62M | 0.32M | 0.12M | 0.13M | 0.14M | 0.29M | 0.24M | 1.85M | 0.20M | 0.21M | 0.76M | 0.80M | 0.27M | 0.70M | 0.25M | 0.91M | 0.69M | 0.93M | 0.58M | 0.53M | 0.84M | 0.66M | 0.85M | 0.64M | 0.52M |
|
Operating Income
|
-0.57M | -0.58M | -0.79M | -1.15M | -1.04M | -0.43M | -0.96M | -1.29M | -0.72M | -0.57M | -0.52M | -0.75M | -1.01M | -2.28M | -2.28M | -1.53M | -1.50M | -1.18M | -0.49M | -0.41M | -0.55M | -0.53M | -0.49M | -0.38M | -0.33M | -0.33M | -0.29M | -1.09M | -0.68M | -3.22M | -0.67M | 0.13M | -0.36M | -0.62M | -0.96M | -0.67M | -0.29M | -0.34M | -0.14M | -0.23M | -0.17M | -0.61M | -0.32M | -0.12M | -0.13M | -0.13M | -0.30M | -0.24M | -1.85M | -0.19M | -0.22M | -0.75M | -0.79M | -0.28M | -0.71M | -0.25M | -0.91M | -0.69M | -0.94M | -0.58M | -0.52M | -0.84M | -0.66M | -0.86M | -0.67M | -0.53M |
|
EBIT
|
-0.57M | -0.58M | -0.79M | -1.15M | -1.04M | -0.43M | -0.96M | -1.29M | -0.72M | -0.57M | -0.52M | -0.75M | -1.01M | -2.28M | -2.28M | -1.53M | -1.50M | -1.18M | -0.49M | -0.41M | -0.55M | -0.53M | -0.49M | -0.38M | -0.33M | -0.33M | -0.29M | -1.09M | -0.68M | -3.22M | -0.67M | 0.13M | -0.36M | -0.62M | -0.96M | -0.67M | -0.29M | -0.34M | -0.14M | -0.23M | -0.17M | -0.61M | -0.32M | -0.12M | -0.13M | -0.13M | -0.30M | -0.24M | -1.85M | -0.19M | -0.22M | -0.75M | -0.79M | -0.28M | -0.71M | -0.25M | -0.91M | -0.69M | -0.94M | -0.58M | -0.52M | -0.84M | -0.66M | -0.86M | -0.67M | -0.53M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -27.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16M | | | | -3.25M | | | | -3.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.61M | 0.03M | -0.21M | -0.57M | | | | | | | -0.03M | 0.03M | -550.00 | | | -2.23M | 1.36M | -0.05M | -0.03M | 2.07M | -0.11M | -0.04M | -0.04M | -0.52M | -2.23M | 0.14M | -0.56M | -0.87M | -5.14M | 1.27M | 0.76M | 6.22M | 0.33M | -0.20M | -0.37M | 0.83M | | -0.87M | 0.39M | | | 0.03M | -0.05M | | 0.00M | | | -0.18M | | | 0.04M | 0.05M | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.79M | | -0.21M | -0.95M | -0.19M | -0.21M | -0.22M | 0.30M | -0.04M | -0.06M | -0.07M | -0.02M | -0.09M | -0.08M | -0.08M | -2.44M | 0.89M | 0.52M | -0.47M | -0.84M | -0.54M | -0.70M | -0.37M | -14.54M | 1.90M | 6.90M | -2.24M | 1.71M | -5.12M | -0.96M | 0.51M | 0.16M | -0.05M | -0.90M | -0.90M | -1.95M | -0.61M | -5.67M | -26.78M | -0.01M | -0.03M | -0.06M | -0.24M | -0.24M | -0.03M | -0.01M | -0.01M | -0.05M | -0.01M | -0.01M | -0.46M | 0.05M | | | -0.57M | | 0.01M | 0.02M | -0.64M | 0.02M | 0.02M | 0.02M | -0.67M | 0.03M | 0.03M | 0.02M |
|
EBT
|
-1.36M | -0.75M | -1.00M | -2.11M | -1.23M | -0.64M | -1.18M | -1.00M | -0.75M | -0.63M | -0.60M | -0.77M | -1.10M | -2.36M | -2.36M | -3.97M | -0.61M | -0.66M | -0.95M | -1.25M | -1.08M | -1.24M | -0.87M | -14.92M | 1.57M | 6.57M | -2.53M | 0.62M | -5.81M | -4.18M | -0.16M | 0.29M | -0.42M | -1.52M | -1.86M | -2.62M | -0.90M | -6.01M | -26.91M | -0.24M | -0.20M | -0.67M | -0.50M | -0.36M | -0.16M | -0.14M | -0.30M | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M |
|
Profit After Tax
|
-1.36M | 0.75M | -1.00M | -2.11M | -1.23M | 0.64M | -1.18M | -1.00M | -0.75M | -0.63M | -0.60M | -0.77M | -1.10M | -2.36M | -2.36M | -3.97M | -0.61M | -0.66M | -0.95M | -1.25M | -1.08M | -1.24M | -0.87M | -14.92M | 1.57M | 6.57M | -2.53M | 0.62M | -5.81M | -4.18M | -0.16M | 0.29M | -0.42M | -1.52M | -1.86M | -2.62M | -0.90M | -6.01M | -26.91M | -0.24M | -0.20M | -0.67M | -0.50M | -0.36M | -0.16M | -0.14M | -0.30M | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M |
|
Income from Continuing Operations
|
-1.36M | -0.75M | -1.00M | -2.11M | -1.23M | -0.64M | -1.18M | -1.00M | -0.75M | -0.63M | -0.60M | -0.77M | -1.10M | -2.36M | -2.36M | -3.97M | -0.61M | -0.66M | -0.95M | -1.25M | -1.08M | -1.24M | -0.87M | -14.92M | 1.57M | 6.57M | -2.53M | 0.62M | -5.81M | -4.18M | -0.16M | 0.29M | -0.42M | -1.52M | -1.86M | -2.62M | -0.90M | -6.01M | -26.91M | -0.24M | -0.20M | -0.67M | -0.50M | -0.36M | -0.16M | -0.14M | -0.30M | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M |
|
Consolidated Net Income
|
-1.36M | -0.75M | -1.00M | -2.11M | -1.23M | -0.64M | -1.18M | -1.00M | -0.75M | -0.63M | -0.60M | -0.77M | -1.10M | -2.36M | -2.36M | -3.97M | -0.61M | -0.66M | -0.95M | -1.25M | -1.08M | -1.24M | -0.87M | -14.92M | 1.57M | 6.57M | -2.53M | 0.62M | -5.81M | -4.18M | -0.16M | 0.29M | -0.42M | -1.52M | -1.86M | -2.62M | -0.90M | -6.01M | -26.91M | -0.24M | -0.20M | -0.67M | -0.50M | -0.36M | -0.16M | -0.14M | -0.30M | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M |
|
Income towards Parent Company
|
-1.36M | -0.75M | -1.00M | -2.11M | -1.23M | -0.64M | -1.18M | -1.00M | -0.75M | -0.63M | -0.60M | -0.77M | -1.10M | -2.36M | -2.36M | -3.97M | -0.61M | -0.66M | -0.95M | -1.25M | -1.08M | -1.24M | -0.87M | -14.92M | 1.57M | 6.57M | -2.53M | 0.62M | -5.81M | -4.18M | -0.16M | 0.29M | -0.42M | -1.52M | -1.86M | -2.62M | -0.90M | -6.01M | -26.91M | -0.24M | -0.20M | -0.67M | -0.50M | -0.36M | -0.16M | -0.14M | -0.30M | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M |
|
Net Income towards Common Stockholders
|
-1.36M | -0.75M | -1.00M | -2.11M | -1.23M | -0.64M | -1.18M | -1.00M | -0.75M | -0.63M | -0.60M | -0.77M | -1.10M | -2.36M | -2.36M | -3.97M | -0.61M | -0.66M | -0.95M | -1.25M | -1.08M | -1.24M | -0.87M | -14.92M | 1.57M | 6.57M | -2.53M | 0.62M | -5.81M | -4.18M | -0.16M | 0.29M | -0.42M | -1.52M | -1.86M | -2.62M | -0.90M | -6.01M | -26.91M | -0.24M | -0.20M | -0.67M | -0.50M | -0.36M | -0.16M | -0.14M | -0.30M | -0.29M | -1.86M | -0.20M | -0.18M | -0.70M | -0.79M | -0.28M | -0.71M | -0.25M | -0.90M | -0.67M | -1.08M | -0.56M | -0.50M | -0.83M | -1.02M | -0.83M | -0.65M | -0.51M |
|
EPS (Basic)
|
-0.03 | -0.01 | -0.02 | -0.04 | -0.02 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.03 | -0.03 | -0.05 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.05 | 0.00 | 0.00 | -0.13 | 0.03 | 0.00 | 0.00 | -0.01 | 0.01 | -0.01 | -0.03 | -0.04 | -0.05 | -0.01 | -0.54 | -0.02M | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
Shares Outstanding (Weighted Average)
|
2.01M | | 51.02M | 48.17M | | 53.55M | 56.03M | 56.17M | 68.15M | 68.89M | 69.91M | 69.35M | 74.94M | 76.66M | 74.44M | 75.67M | 86.85M | 97.65M | 102.87M | 100.69M | 106.65M | 137.85M | 228.88M | 319.27M | 1,705.62M | 1,950.18M | 1,999.86M | 18.51M | 19.97M | 19.99M | 20.00M | 21.50M | 38.02M | 46.45M | 52.47M | 48.39M | 66.51M | 11.04M | 0.00M | 166.15M | 173.20M | 177.84M | 175.20M | 189.10M | 173.20M | 234.42M | 222.80M | 300.54M | 328.22M | 335.51M | 325.85M | 343.61M | 343.91M | 343.91M | 351.43M | 362.54M | 368.17M | 370.54M | 368.81M | 389.41M | 403.38M | 418.63M | 409.67M | 448.23M | 453.51M | 454.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.91M | 343.91M | 351.43M | 362.54M | 368.17M | 370.54M | 368.81M | 389.41M | 403.38M | 418.63M | 409.67M | 448.23M | 453.51M | 454.30M |
|
EBITDA
|
-0.44M | -0.45M | -0.66M | -1.02M | -0.91M | -0.30M | -0.83M | -1.16M | -0.58M | -0.44M | -0.39M | -0.61M | -0.87M | -2.14M | -2.18M | -1.43M | -1.38M | -1.18M | -0.49M | -0.41M | -0.54M | -0.53M | -0.49M | -0.38M | -0.33M | -0.33M | -0.29M | -1.09M | -0.68M | -3.22M | -0.67M | 0.13M | -0.36M | -0.62M | -0.96M | -0.67M | -0.29M | -0.34M | -0.14M | -0.23M | -0.17M | -0.61M | -0.32M | -0.12M | -0.13M | -0.13M | -0.30M | -0.24M | -1.85M | -0.19M | -0.22M | -0.75M | -0.79M | -0.28M | -0.71M | -0.25M | -0.91M | -0.69M | -0.94M | -0.58M | -0.52M | -0.84M | -0.66M | -0.86M | -0.67M | -0.53M |
|
Interest Expenses
|
-0.18M | -0.20M | -0.21M | -0.38M | -0.19M | -0.21M | -0.22M | 1.48M | 0.10M | 0.10M | 0.10M | 0.11M | 0.21M | 0.33M | -0.33M | 0.42M | 0.40M | 0.41M | 0.39M | 0.39M | 0.39M | 0.42M | 0.37M | 1.28M | 0.33M | 0.33M | 1.82M | 0.72M | 0.05M | 0.40M | 0.09M | 5.72M | 0.53M | 0.78M | 0.53M | 2.07M | 0.63M | 4.93M | -0.06M | 0.01M | 0.03M | 0.10M | -0.13M | 0.24M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | |