|
Revenue
|
0.41M | 0.24M | 0.30M | 0.28M | 0.39M | 0.35M | 0.49M | 0.28M | 0.43M | 0.32M | 0.36M | 0.37M | 0.42M | 0.30M | 0.46M | 0.38M | 0.36M | 0.18M | 0.17M | 0.13M | 0.21M | 0.11M | 0.72M | 0.21M | 0.17M | 0.09M | 0.15M | 0.13M | 0.25M | 0.19M | 0.16M | 0.31M | 0.31M | 0.49M | 0.35M | 0.18M | 0.56M | 0.13M | 0.36M |
|
Cost of Revenue
|
| | | | | | | | 1.01M | 0.65M | 0.57M | 0.81M | 0.75M | 0.94M | 0.67M | 1.32M | 0.82M | 0.63M | 0.47M | 0.85M | 0.63M | 0.50M | 0.57M | 0.82M | 0.60M | 0.68M | 0.49M | 0.79M | 0.59M | | | | 0.05M | 0.05M | 0.03M | 0.04M | 0.03M | 0.05M | 0.11M |
|
Gross Profit
|
| | | | | | | | -0.58M | -0.32M | -0.21M | -0.44M | -0.33M | -0.64M | -0.20M | -0.94M | -0.46M | -0.46M | -0.31M | -0.72M | -0.41M | -0.39M | 0.15M | -0.61M | -0.43M | -0.60M | -0.34M | -0.66M | -0.34M | | | | 0.26M | 0.44M | 0.33M | 0.14M | 0.53M | 0.08M | 0.25M |
|
Research & Development
|
0.41M | 0.50M | 0.25M | 0.26M | 0.21M | 0.20M | 0.19M | 0.20M | 0.22M | 0.25M | 0.19M | 0.20M | 0.23M | 0.31M | 0.21M | 0.28M | 0.18M | 0.15M | 0.14M | 0.16M | 0.15M | 0.14M | 0.14M | 0.16M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M | 0.15M | 0.14M | 0.15M | 0.15M | 0.13M | 0.13M | 0.16M | 0.16M | 0.17M | 0.14M |
|
Selling, General & Administrative
|
1.19M | 0.87M | 0.62M | | 1.14M | 0.64M | 0.61M | | 1.01M | 0.65M | 0.57M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 1.41M | | | | 0.75M | | | | 0.81M | 0.75M | 0.94M | 0.67M | 1.32M | 0.82M | 0.63M | 0.47M | 0.85M | 0.63M | 0.50M | 0.57M | 0.82M | 0.60M | 0.68M | 0.49M | 0.79M | 0.59M | 0.56M | 0.54M | 0.66M | 0.62M | 0.46M | 0.44M | 0.62M | 0.61M | 0.76M | 0.50M |
|
Operating Expenses
|
1.60M | 1.37M | 0.87M | 1.67M | 1.35M | 0.84M | 0.79M | 0.95M | 1.23M | 0.90M | 0.76M | 1.02M | 0.98M | 1.25M | 0.87M | 1.61M | 1.00M | 0.78M | 0.61M | 1.01M | 0.77M | 0.64M | 0.71M | 0.98M | 0.75M | 0.83M | 0.64M | 0.95M | 0.74M | 0.71M | 0.68M | 0.82M | 0.78M | 0.61M | 0.59M | 0.80M | 0.80M | 0.95M | 0.66M |
|
Operating Income
|
-1.19M | -1.12M | -0.57M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.80M | -0.57M | -0.40M | -0.65M | -0.56M | -0.95M | -0.41M | -1.27M | -0.65M | -0.60M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
EBIT
|
-1.19M | -1.12M | -0.57M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.80M | -0.57M | -0.40M | -0.65M | -0.56M | -0.95M | -0.41M | -1.27M | -0.65M | -0.60M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 840.00 | 0.00M | 922.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 711.00 | 344.00 | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
EBT
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.40M | -0.64M | -0.56M | -0.95M | -0.40M | -1.26M | -0.62M | -0.59M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
Profit After Tax
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.69M | -0.63M | -0.80M | -1.35M | -0.40M | -1.26M | -0.62M | -0.40M | -0.43M | -0.88M | -0.56M | -0.53M | 0.02M | -0.78M | -0.63M | -0.74M | -0.48M | -0.82M | -0.46M | -0.49M | -0.47M | -0.48M | -0.44M | -0.09M | -0.17M | -0.61M | -0.18M | -0.80M | -0.30M |
|
Income from Continuing Operations
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.40M | -0.64M | -0.56M | -0.95M | -0.40M | -1.26M | -0.62M | -0.59M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
Consolidated Net Income
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.40M | -0.64M | -0.56M | -0.95M | -0.40M | -1.26M | -0.62M | -0.59M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
Income towards Parent Company
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.40M | -0.64M | -0.56M | -0.95M | -0.40M | -1.26M | -0.62M | -0.59M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
Net Income towards Common Stockholders
|
-1.18M | -1.12M | -0.56M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.79M | -0.57M | -0.40M | -0.64M | -0.56M | -0.95M | -0.40M | -1.26M | -0.62M | -0.59M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |
|
EPS (Basic)
|
-0.05 | -0.05 | -0.02 | -0.06 | -0.04 | -0.02 | -0.01 | -0.03 | -0.03 | -0.02 | -0.03 | -0.02 | -0.03 | -0.05 | -0.01 | -0.04 | -0.02 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | 0.00 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
24.04M | 24.04M | 24.04M | 24.04M | 24.04M | 24.04M | 24.04M | 24.04M | 24.69M | 25.43M | 26.00M | 25.96M | 28.22M | 29.59M | 31.07M | 30.01M | 31.32M | 31.47M | 31.58M | 31.49M | 31.63M | 31.65M | 31.65M | 31.65M | 31.65M | 31.65M | 31.83M | 32.07M | 33.29M | 33.51M | 33.51M | 33.45M | 33.51M | 33.52M | 33.52M | 33.52M | 33.65M | 33.65M | 33.65M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 31.65M | 31.83M | 32.07M | 33.29M | 33.51M | 33.51M | 33.45M | 33.51M | 33.52M | 33.52M | 33.52M | 33.65M | 33.65M | 33.65M |
|
EBITDA
|
-1.19M | -1.12M | -0.57M | -1.39M | -0.95M | -0.49M | -0.30M | -0.67M | -0.80M | -0.57M | -0.40M | -0.65M | -0.56M | -0.95M | -0.41M | -1.27M | -0.65M | -0.60M | -0.44M | -0.88M | -0.56M | -0.53M | 0.02M | -0.77M | -0.58M | -0.74M | -0.49M | -0.82M | -0.49M | -0.53M | -0.51M | -0.51M | -0.47M | -0.12M | -0.23M | -0.62M | -0.24M | -0.82M | -0.30M |