|
Revenue
|
1.28M | 1.60M | 1.11M | 0.96M | 1.09M | 1.22M | 1.14M | 1.02M | 1.38M | 1.40M | 1.21M | 1.24M | 1.22M | 1.24M | 1.05M | 0.96M | 0.99M | -2.20M | 0.19M | 0.07M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.34M | 0.17M | 0.13M | 0.08M | 0.36M | 0.35M | 0.24M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.25M | 0.10M | 0.09M | 0.04M | 0.33M | | 0.23M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 0.50M | 0.50M | 0.50M | 1.26M | 0.40M | 0.40M | 0.20M | -1.00M | 0.02M | 0.40M | 0.40M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | | | | | | | |
|
Research & Development
|
| | | | | | 0.37M | 0.28M | 0.30M | 0.08M | 0.24M | 0.45M | 0.63M | 1.06M | 0.52M | 1.57M | 1.26M | 1.56M | 2.15M | 3.33M | 1.41M | 1.84M | 2.08M | 2.23M | 0.74M | 1.27M | 0.49M | 0.61M | 1.53M | 1.54M | 1.33M | 0.95M | 3.00M | 0.23M | 7.48M |
|
Selling, General & Administrative
|
1.03M | 1.06M | 1.74M | 1.34M | 1.40M | 1.04M | 1.45M | 1.72M | 2.06M | 3.59M | 2.04M | 2.22M | 2.08M | 2.77M | 2.59M | 2.77M | 3.01M | 8.66M | 12.27M | -1.68M | 3.34M | 3.05M | 3.11M | 2.08M | 2.34M | 1.40M | 2.04M | 2.56M | 1.92M | 2.33M | 2.52M | 2.59M | 3.17M | 0.06M | 2.84M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | 10.28M | -0.19M | 0.93M | 0.92M | | | 0.56M | 0.51M | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | -7.14M | -5.02M | -95.24M | -4.66M | -3.31M | -4.44M | -11.70M | | -7.64M | -9.34M | |
|
Operating Expenses
|
1.03M | 1.06M | 1.74M | 1.34M | 1.40M | 1.04M | 1.83M | 1.99M | 2.36M | 3.67M | 2.79M | 3.17M | 3.21M | 5.10M | 3.51M | 4.74M | 4.47M | 9.22M | 24.73M | 1.87M | 6.08M | 5.82M | 5.21M | 4.33M | 3.67M | 3.19M | 2.55M | 3.17M | 3.45M | 3.87M | 3.85M | 3.54M | 6.17M | 0.29M | 10.32M |
|
Operating Income
|
-0.16M | 0.10M | -1.05M | -0.82M | -0.73M | -1.24M | -1.12M | -1.41M | -1.42M | -2.75M | -1.54M | -1.91M | -1.97M | -3.05M | -2.49M | -10.82M | -3.48M | -11.41M | -49.54M | -1.60M | -4.69M | -4.84M | -5.14M | -4.26M | -3.03M | -2.61M | -2.48M | -3.14M | -93.16M | -3.85M | -3.84M | -6.64M | -5.91M | -12.76M | -10.14M |
|
EBIT
|
-0.16M | 0.10M | -1.05M | -0.82M | -0.73M | -1.24M | -1.12M | -1.41M | -1.42M | -2.75M | -1.54M | -1.91M | -1.97M | -3.05M | -2.49M | -10.82M | -3.48M | -11.41M | -49.54M | -1.60M | -4.69M | -4.84M | -5.14M | -4.26M | -3.03M | -2.61M | -2.48M | -3.14M | -93.16M | -3.85M | -3.84M | -6.64M | -5.91M | -12.76M | -10.14M |
|
Non Operating Investment Income
|
| | | | -0.31M | 0.00M | 0.33M | 0.10M | | | | | | | 0.75M | | | | | | -0.00M | -0.04M | -0.13M | 0.14M | -0.13M | -0.09M | -0.05M | 9.72M | -0.00M | 1.32M | -4.37M | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | 0.00M | -0.00M | 0.19M | | 0.05M | -0.18M | 0.21M | 0.56M | 1.53M | 0.95M | 0.58M | 0.69M | 0.50M | 0.61M | 0.57M | 0.49M | 0.47M | 0.47M | 0.40M |
|
Other Non Operating Income
|
0.14M | -0.08M | 0.01M | 0.11M | -0.03M | -0.06M | | | 0.02M | 0.03M | -0.01M | | | | | | | | -0.22M | -0.40M | | | | | | | 0.09M | 0.03M | | 0.55M | -0.00M | -0.08M | 0.15M | 1.29M | 0.12M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.03M | | | -0.00M | -0.08M | 0.15M | 0.24M | 0.12M |
|
EBT
|
-0.03M | -0.09M | -0.90M | -0.71M | -0.66M | -1.37M | -0.70M | -0.68M | -1.15M | -2.41M | -1.65M | -1.32M | -2.29M | -1.66M | -1.52M | -8.33M | -2.74M | -10.83M | -128.29M | -2.05M | -4.98M | -4.64M | -5.20M | -3.25M | -1.76M | 1.46M | -3.54M | 6.11M | -64.90M | -4.94M | -9.20M | -5.31M | -6.50M | -12.20M | -9.80M |
|
Tax Provisions
|
0.04M | -0.30M | 8.43M | 0.01M | -0.01M | -0.00M | -0.03M | 0.02M | -0.01M | 0.00M | 0.00M | 0.01M | 0.01M | -6.24M | 0.01M | 0.00M | 0.00M | -22.56M | | | 0.00M | -137.98M | 0.01M | 0.01M | -0.27M | 0.00M | 0.01M | | -2.60M | -0.08M | 0.01M | 0.02M | -2.41M | -0.15M | 0.01M |
|
Profit After Tax
|
-0.07M | -0.09M | -9.33M | -0.72M | -0.66M | -1.37M | -0.67M | -1.02M | -1.15M | -2.41M | -1.65M | -1.33M | -2.24M | -5.53M | -1.43M | -8.24M | -2.65M | -12.45M | -129.41M | -2.56M | -5.55M | -4.85M | -5.21M | -3.41M | -1.49M | 1.26M | -3.76M | 6.05M | -62.29M | -4.85M | -9.21M | -5.33M | -4.78M | -0.29M | -9.82M |
|
Equity Income
|
| | -0.10M | -0.00M | 0.00M | | -0.01M | 0.10M | | | | | 0.05M | 0.14M | 0.10M | 0.10M | 0.10M | 0.10M | -0.57M | | | 1.15M | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.13M | -0.12M | -0.18M | 0.32M | -0.14M | -0.23M | -0.05M | -0.07M | -0.08M | 10.63M | 0.01M | -0.07M | -0.10M | -0.07M | -17.39M | -0.24M | -0.02M | -105.18M | -5.11M | -3.09M | -1.44M | 1.28M | -0.12M | -0.14M | -29.94M | -0.39M | -0.20M | -0.69M | 0.73M | 0.04M | 0.02M |
|
Income from Continuing Operations
|
-0.07M | 0.21M | -9.33M | -0.72M | -0.66M | -1.37M | -0.67M | -0.70M | -1.15M | -2.41M | -1.65M | -1.33M | -2.30M | 4.57M | -1.53M | -8.33M | -2.75M | 11.73M | -128.29M | -2.05M | -4.98M | 133.34M | -5.21M | -3.25M | -1.49M | 1.46M | -3.54M | 6.11M | -62.30M | -4.86M | -9.21M | -5.33M | -4.09M | -12.04M | -9.81M |
|
Consolidated Net Income
|
-0.07M | 0.21M | -9.33M | -0.72M | -0.66M | -1.37M | -0.67M | -0.70M | -1.15M | -2.41M | -1.65M | -1.33M | -2.30M | 4.57M | -1.53M | -8.33M | -2.75M | 11.73M | -0.54M | -0.51M | -0.56M | -0.21M | 6.78M | -0.16M | -1.49M | 1.46M | -3.54M | 6.11M | -62.30M | -4.86M | -9.21M | -5.33M | -4.09M | -12.04M | -9.81M |
|
Income towards Parent Company
|
-0.07M | 0.21M | -9.33M | -0.72M | -0.66M | -1.37M | -0.67M | -0.70M | -1.15M | -2.41M | -1.65M | -1.33M | -2.30M | 4.57M | -1.53M | -8.33M | -2.75M | 11.73M | -0.54M | -0.51M | -0.56M | -0.21M | 6.78M | -0.16M | -1.49M | 1.46M | -3.54M | 6.11M | -62.30M | -4.86M | -9.21M | -5.33M | -4.09M | -12.04M | -9.81M |
|
Net Income towards Common Stockholders
|
-0.07M | 0.21M | -9.33M | -0.72M | -0.66M | -1.37M | -0.67M | -0.70M | -1.15M | -2.41M | -1.65M | -1.33M | -2.30M | 4.57M | -1.45M | -8.16M | -2.55M | -12.38M | -112.02M | -2.32M | -5.53M | -4.78M | 1.59M | -3.25M | -1.44M | 1.22M | -3.64M | 6.05M | -32.35M | -4.47M | -9.01M | -5.33M | -4.09M | -12.04M | -9.81M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.74 | -0.04 | -0.04 | -0.05 | -0.04 | -0.08 | -0.07 | -0.16 | -0.10 | -0.08 | -0.14 | -0.34 | -0.09 | -0.50 | -0.15 | -0.74 | -5.88 | -0.12 | -0.28 | -0.15 | -0.22 | -0.14 | -0.06 | 0.06 | -0.15 | 0.26 | -1.36 | -0.19 | -0.37 | -0.19 | -0.19 | -0.31 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.01 | 0.01 | -0.07 | -0.06 | -0.05 | -0.75 | | | | | | | | | | | -0.75 | -5.91 | -0.12 | -0.28 | -0.24 | -0.22 | -0.14 | -0.06 | 0.06 | -0.15 | 0.25 | -1.36 | -0.19 | -0.37 | -0.19 | -0.19 | -0.31 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
| 12.43M | 12.43M | 12.43M | 12.43M | 12.54M | 12.57M | 12.57M | 13.93M | 13.93M | 15.78M | 15.78M | 15.82M | 15.82M | 15.83M | 15.83M | 16.67M | 17.71M | 20.66M | 20.70M | 20.80M | 20.80M | 24.47M | 24.47M | 24.31M | 24.29M | 24.51M | 24.51M | 24.58M | 24.57M | 24.57M | 24.67M | 24.91M | 35.09M | 51.77M |
|
Shares Outstanding (Diluted Average)
|
12.54M | 0.01M | | | 12.54M | 0.01M | | | | | | | | | | | | 16.52M | 18.95M | 19.71M | 19.76M | 19.77M | 23.02M | 23.16M | 23.37M | 23.26M | 23.64M | 24.40M | 23.78M | 23.75M | 24.06M | 24.15M | 25.24M | 29.42M | 51.18M |
|
EBITDA
|
-0.16M | 0.10M | -9.32M | -0.67M | -1.05M | 0.57M | -0.60M | -0.64M | -1.20M | -2.06M | -1.65M | -1.36M | -2.25M | -5.53M | -1.49M | -8.14M | -2.62M | -12.52M | -129.44M | -2.42M | -5.76M | -4.87M | 1.69M | -3.16M | -2.21M | 1.23M | -3.63M | 6.15M | -62.26M | -4.71M | -9.19M | -5.30M | -4.69M | -11.86M | -9.78M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | 0.00M | 0.06M | 0.02M | 0.09M | 0.00M | -0.01M | 0.09M | | | 0.09M | | | 0.09M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.16M |
|
Shares Outstanding
|
| | | | 11.75M | 11.76M | 11.79M | 13.13M | 13.14M | 13.14M | 15.00M | 15.02M | 15.03M | 15.03M | 15.04M | 15.65M | 15.97M | 16.94M | 19.88M | 19.03M | 19.98M | 23.69M | 23.69M | 23.52M | 23.51M | 23.49M | 23.67M | 23.70M | 23.68M | 23.82M | 23.79M | 24.13M | 31.24M | 50.79M | 50.87M |
|
Tax Rate
|
| | | | 0.75 | 0.07 | 4.45 | | 0.61 | | | | | | | | | | | | | | | | 15.29 | 0.27 | | | 4.01 | 1.62 | | | 37.09 | 1.25 | |