|
Revenue
|
| | | | | | | 0.19M | | | | 0.10M | | | 0.11M | | | | 0.10M | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | | 0.04M | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Research & Development
|
0.01M | 0.01M | | 0.01M | 0.00M | 0.02M | 0.07M | 0.19M | 0.11M | 0.17M | 0.28M | 0.12M | 0.03M | 0.28M | 0.37M | 0.46M | 0.55M | 0.07M | 0.01M | 0.03M | 0.01M | 0.00M | 0.02M | 0.02M | 0.01M | 0.00M | 12.00 | 0.00M | 0.00M | 512.00 | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.06M | 0.10M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.03M | 0.03M | | | | |
|
Selling, General & Administrative
|
0.13M | 0.13M | 0.13M | 0.13M | 0.14M | 0.30M | 0.46M | 0.41M | 0.49M | 0.44M | 0.43M | 0.31M | 0.24M | 0.20M | 0.19M | 0.19M | 0.18M | 0.22M | 0.17M | 0.17M | 0.16M | 0.13M | 0.11M | 0.10M | 0.10M | 0.06M | 0.04M | 0.04M | 0.04M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M |
|
Other Operating Expenses
|
0.05M | 0.03M | 0.03M | 0.05M | 0.06M | 0.28M | 0.07M | 0.10M | 0.08M | 0.10M | 0.21M | 0.27M | 0.23M | 0.16M | 0.08M | 0.11M | 0.14M | 0.14M | 0.03M | 0.04M | 0.05M | 0.12M | 0.02M | 0.08M | 0.04M | 0.00M | | | | | 0.05M | 0.14M | 0.12M | 0.09M | 0.06M | 0.07M | 0.40M | 0.07M | 0.07M | 0.07M | 0.12M | 0.09M | 0.12M | 0.09M | 0.11M | 0.16M | 0.07M | 0.16M |
|
Operating Expenses
|
0.19M | 0.17M | 0.16M | 0.19M | 0.21M | 0.62M | 0.62M | 0.72M | 0.69M | 0.72M | 0.94M | 0.71M | 0.52M | 0.66M | 0.66M | 0.78M | 0.88M | 0.45M | 0.23M | 0.26M | 0.23M | 0.26M | 0.17M | 0.22M | 0.16M | 0.07M | 0.04M | 0.05M | 0.05M | 0.04M | 0.10M | 0.19M | 0.17M | 0.13M | 0.12M | 0.16M | 0.52M | 0.14M | 0.14M | 0.12M | 0.18M | 0.16M | 0.17M | 0.14M | 0.12M | 0.17M | 0.10M | 0.18M |
|
Operating Income
|
-0.19M | -0.17M | -0.16M | -0.19M | -0.21M | -0.62M | -0.62M | -0.52M | -0.69M | -0.72M | -0.94M | -0.61M | -0.52M | -0.66M | -0.55M | -0.78M | -0.88M | -0.45M | -0.13M | -0.26M | -0.20M | -0.23M | -0.14M | -0.19M | -0.13M | -0.04M | -0.02M | -0.02M | -0.02M | -0.01M | -0.04M | -0.13M | -0.11M | -0.08M | -0.06M | -0.10M | -0.46M | -0.08M | -0.09M | -0.06M | -0.12M | -0.10M | -0.11M | -0.09M | -0.06M | -0.11M | -0.04M | -0.12M |
|
EBIT
|
-0.19M | -0.17M | -0.16M | -0.19M | -0.21M | -0.62M | -0.62M | -0.52M | -0.69M | -0.72M | -0.94M | -0.61M | -0.52M | -0.66M | -0.55M | -0.78M | -0.88M | -0.45M | -0.13M | -0.26M | -0.20M | -0.23M | -0.14M | -0.19M | -0.13M | -0.04M | -0.02M | -0.02M | -0.02M | -0.01M | -0.04M | -0.13M | -0.11M | -0.08M | -0.06M | -0.10M | -0.46M | -0.08M | -0.09M | -0.06M | -0.12M | -0.10M | -0.11M | -0.09M | -0.06M | -0.11M | -0.04M | -0.12M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | 0.00M | -0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | 14.00 | 219.00 | 260.00 | 291.00 | 297.00 | 300.00 | 300.00 | 297.00 | 300.00 | 300.00 | 300.00 | 293.00 | 40.00 | 0.00M | 0.01M | 0.00M | 0.01M | 113.00 | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -1.92M | 2.48M | | -0.04M | -0.06M | | 0.95M | 0.45M | -3.80M | 2.41M | 3.51M | -3.77M | 3.44M | 1.39M | 1.79M | 0.53M | -6.87M | 0.28M | 2.96M | -66.63M | 66.91M | 0.10M | 2.12M | 0.04M | | | | | -261.00 | -0.00M | -0.42M | 0.13M | -0.09M | -0.30M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.10M | | | | -0.23M | | | | | | | |
|
EBT
|
-0.19M | -0.17M | -0.16M | -0.19M | -1.50M | -10.31M | -0.62M | -0.53M | -0.69M | -0.73M | -0.95M | -0.62M | -0.53M | -0.67M | -0.58M | -0.82M | -0.94M | -0.51M | -0.18M | -0.33M | -0.27M | -0.30M | -0.21M | -0.27M | -0.22M | -0.12M | -0.10M | -0.10M | -0.02M | -0.01M | -0.04M | -0.24M | -0.14M | -0.12M | -0.09M | -0.13M | -0.48M | -0.09M | -0.10M | -0.07M | -0.14M | -0.12M | -0.13M | -0.27M | -0.52M | -0.02M | -0.17M | -0.57M |
|
Profit After Tax
|
-0.21M | -0.19M | -0.17M | -0.19M | -0.22M | -8.81M | -1.56M | -0.60M | -1.86M | -0.73M | -1.00M | -2.38M | -0.56M | -1.31M | -2.62M | -1.34M | -2.79M | -1.13M | -0.11M | -0.98M | 0.25M | -0.33M | -4.41M | 1.87M | 3.08M | -4.08M | 3.21M | 1.20M | 1.67M | 0.44M | -7.49M | -1.38M | 2.64M | -67.08M | 66.96M | -0.08M | 1.64M | -0.05M | -0.10M | -0.33M | -0.35M | -0.12M | -0.13M | -0.27M | -0.52M | -0.02M | -0.17M | -0.57M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.19M | -0.17M | -0.16M | -0.19M | -1.50M | -10.31M | -0.62M | -0.53M | -0.69M | -0.73M | -0.95M | -0.62M | -0.53M | -0.67M | -0.58M | -0.82M | -0.94M | -0.51M | -0.18M | -0.33M | -0.27M | -0.30M | -0.21M | -0.27M | -0.22M | -0.12M | -0.10M | -0.10M | -0.02M | -0.01M | -0.04M | -0.24M | -0.14M | -0.12M | -0.09M | -0.13M | -0.48M | -0.09M | -0.10M | -0.07M | -0.14M | -0.12M | -0.13M | -0.27M | -0.52M | -0.02M | -0.17M | -0.57M |
|
Consolidated Net Income
|
-0.19M | -0.17M | -0.16M | -0.19M | -1.50M | -10.31M | -0.62M | -0.53M | -0.69M | -0.73M | -0.95M | -0.62M | -0.53M | -0.67M | -0.58M | -0.82M | -0.94M | -0.51M | -0.18M | -0.33M | -0.27M | -0.30M | -0.21M | -0.27M | -0.22M | -0.12M | -0.10M | -0.10M | -0.02M | -0.01M | -0.04M | -0.24M | -0.14M | -0.12M | -0.09M | -0.13M | -0.48M | -0.09M | -0.10M | -0.07M | -0.14M | -0.12M | -0.13M | -0.27M | -0.52M | -0.02M | -0.17M | -0.57M |
|
Income towards Parent Company
|
-0.19M | -0.17M | -0.16M | -0.19M | -1.50M | -10.31M | -0.62M | -0.53M | -0.69M | -0.73M | -0.95M | -0.62M | -0.53M | -0.67M | -0.58M | -0.82M | -0.94M | -0.51M | -0.18M | -0.33M | -0.27M | -0.30M | -0.21M | -0.27M | -0.22M | -0.12M | -0.10M | -0.10M | -0.02M | -0.01M | -0.04M | -0.24M | -0.14M | -0.12M | -0.09M | -0.13M | -0.48M | -0.09M | -0.10M | -0.07M | -0.14M | -0.12M | -0.13M | -0.27M | -0.52M | -0.02M | -0.17M | -0.57M |
|
Net Income towards Common Stockholders
|
-0.19M | -0.17M | -0.16M | -0.19M | -1.50M | -10.31M | -0.62M | -0.53M | -0.69M | -0.73M | -0.95M | -0.62M | -0.53M | -0.67M | -2.62M | -0.82M | -2.79M | -1.13M | -0.11M | -0.98M | 0.14M | -0.34M | -4.41M | 1.88M | 2.41M | -4.08M | 2.56M | 0.96M | 1.39M | 0.38M | -7.49M | -1.38M | 2.39M | -67.08M | 60.93M | -0.07M | 1.45M | -0.05M | -0.10M | -0.28M | -0.14M | -0.12M | -0.12M | -0.07M | -0.52M | -0.02M | -0.17M | -0.57M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -22.04 | 19.06 | -0.02 | 0.43 | -0.02 | -0.03 | -0.08 | -0.04 | -0.03 | -0.03 | -0.02 | -0.13 | 0.00 | -0.01 | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | 0.43 | | -0.03 | -0.08 | -0.04 | -0.03 | -0.03 | -0.02 | -0.13 | 0.00 | -0.01 | |
|
Shares Outstanding (Weighted Average)
|
51.76M | 51.91M | 51.91M | 51.73M | 52.00M | 93.14M | 110.65M | 88.19M | 118.22M | 156.42M | 128.76M | 127.84M | 143.60M | 144.28M | 142.22M | 141.43M | 143.08M | 145.81M | 153.51M | 152.09M | 211.86M | 295.68M | 330.31M | 2,071.16M | 835.96M | 1,810.48M | 1,605.00M | 1,409.85M | 1,769.08M | 2,457.64M | 3,573.34M | 3,011.54M | 4,506.95M | 3.04M | 3.20M | 3.14M | 3.36M | 3.36M | 3.38M | 3.54M | 3.60M | 4.11M | 4.21M | 4.11M | 4.11M | 21.55M | 23.75M | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.14M | 3.36M | | 3.38M | 3.54M | 3.60M | 4.11M | 4.21M | 4.11M | 4.11M | 21.55M | 23.75M | |
|
EBITDA
|
-0.19M | -0.17M | -0.16M | -0.19M | -0.21M | -0.62M | -0.62M | -0.52M | -0.69M | -0.72M | -0.94M | -0.61M | -0.52M | -0.66M | -0.55M | -0.78M | -0.88M | -0.45M | -0.13M | -0.26M | -0.20M | -0.23M | -0.14M | -0.19M | -0.13M | -0.04M | -0.02M | -0.02M | -0.02M | -0.01M | -0.04M | -0.13M | -0.11M | -0.08M | -0.06M | -0.10M | -0.46M | -0.08M | -0.09M | -0.06M | -0.12M | -0.10M | -0.11M | -0.09M | -0.06M | -0.11M | -0.04M | -0.12M |
|
Interest Expenses
|
| | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.07M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M | 0.07M | 0.08M | 0.09M | 0.08M | 0.08M | 0.08M | 0.00M | 74.00 | 74.00 | 0.12M | 0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.09M |