|
Revenue
|
1.24M | 0.00M | 0.01M | 0.00M | 1.24M | 0.01M | 0.02M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | -0.31M |
|
Cost of Revenue
|
1.85M | 1.91M | 0.00M | 0.06M | 0.40M | 0.06M | 0.05M | 807.00 | 722.00 | 357.00 | 617.00 | 0.00M | 687.00 | 432.00 | 542.00 | 557.00 | 0.00M | 432.00 | 357.00 | 357.00 | 432.00 | 357.00 | 432.00 | 557.00 | 432.00 | 482.00 | 582.00 | 632.00 | 357.00 | 357.00 | 357.00 | 748.00 | 357.00 | | 439.00 | 36.00 | | | 10.47M | | 98.00 | |
|
Gross Profit
|
0.86M | 0.38M | 0.38M | -0.76M | 0.86M | | 0.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.47M | | -98.00 | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.00 | 53.00 | 53.00 | 53.00 | | | | | | |
|
Research & Development
|
0.13M | 0.00M | 0.13M | 0.00M | 0.15M | 0.01M | 0.00M | | 256.00 | 42.00 | | | 393.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | | | | | | 0.01M | 0.01M | 42.00 | | | 393.00 | 158.00 | 222.00 | 101.00 | 277.00 | 0.00M | | | | | | | | | | | | | | | | 0.10M | 0.01M | 0.01M | | 0.50M | 2.25M | 0.33M | 0.49M | 0.66M |
|
Restructuring Costs
|
0.00M | 0.25M | 0.00M | 0.00M | 0.28M | | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 70.00 | 0.00M | | | | | | |
|
Other Operating Expenses
|
-0.01M | -0.01M | -0.01M | 0.03M | -0.01M | 0.27M | -0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.01M | 0.03M | | 0.00M | 0.02M | 0.01M | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | -0.00M | -123.00 | -0.00M | | | | | | |
|
Operating Expenses
|
0.09M | 0.14M | 0.12M | 0.12M | 7.85M | 0.27M | 0.09M | 0.03M | 0.02M | 0.02M | 0.01M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.04M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.07M | 0.10M | 0.01M | 0.01M | | 0.50M | 2.25M | 0.33M | 0.49M | 0.66M |
|
Operating Income
|
-0.09M | -0.14M | -0.12M | -0.12M | -6.99M | | -0.09M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.07M | -0.10M | -0.01M | -0.01M | | -0.50M | -2.72M | -0.33M | -0.49M | -0.66M |
|
EBIT
|
-0.09M | -0.14M | -0.12M | -0.12M | -6.99M | -0.28M | -0.09M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.07M | -0.10M | -0.01M | -0.01M | | -0.50M | -2.72M | -0.33M | -0.49M | -0.66M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.01M | -0.01M | 0.01M | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.00M | -0.06M | -0.00M | -0.00M | -0.08M | -0.00M | -0.00M | | | | | | | | | | -0.00M | 528.00 | 0.00M | 498.00 | -563.00 | -499.00 | 0.01M | -513.00 | -634.00 | -594.00 | -523.00 | -499.00 | -740.00 | -579.00 | -136.00 | 0.05M | -0.00M | 0.01M | -0.01M | 0.12M | | 127.00 | 0.00M | 136.00 | 137.00 | 129.00 |
|
Non Operating Income
|
| | | | | -0.00M | 0.00M | | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -950.00 | -0.00M | 528.00 | 0.00M | 498.00 | -563.00 | -499.00 | 0.01M | -513.00 | -634.00 | -594.00 | -523.00 | -499.00 | -740.00 | -579.00 | -136.00 | 0.05M | -0.00M | 0.01M | -0.01M | 0.12M | | -0.11M | -0.30M | -0.23M | -1.25M | -0.31M |
|
EBT
|
-0.09M | -4.76M | -0.12M | -0.12M | -7.06M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | | -0.60M | -3.02M | -0.55M | -1.74M | -0.97M |
|
Profit After Tax
|
4.62M | 4.76M | 0.12M | -0.84M | 0.17M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | | -0.60M | -3.02M | -0.55M | -1.72M | -1.00M |
|
Income from Continuing Operations
|
-0.09M | -4.76M | -0.12M | -0.12M | -7.06M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | | -0.60M | -3.02M | -0.55M | -1.74M | -0.97M |
|
Consolidated Net Income
|
-0.09M | -4.76M | -0.12M | -0.12M | -7.06M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | | -0.60M | -3.02M | -0.55M | -1.74M | -0.97M |
|
Income towards Parent Company
|
-0.09M | -4.76M | -0.12M | -0.12M | -7.06M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | | -0.60M | -3.02M | -0.55M | -1.74M | -0.97M |
|
Net Income towards Common Stockholders
|
-0.09M | -4.76M | -0.12M | -0.12M | -7.06M | -0.28M | -0.10M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M | -0.07M | -0.10M | -0.02M | -0.01M | | -0.60M | -3.02M | -0.55M | -1.74M | -0.97M |
|
EPS (Basic)
|
0.00 | -0.03 | 0.00 | 0.00 | -0.04 | -0.01 | -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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | 0.01 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | | -0.01 | -0.03 | -0.01 | -0.02 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | | -0.01 | -0.03 | -0.01 | -0.02 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
164.75M | 165.05M | 165.05M | 165.00M | 165.93M | 170.23M | 174.59M | 231.54M | 235.63M | 240.30M | 237.33M | 247.11M | 253.73M | 255.40M | 254.48M | 267.12M | 274.24M | 275.35M | 273.37M | 279.67M | 279.86M | 280.22M | 280.01M | 280.39M | 280.51M | 280.51M | 281.54M | 284.82M | 284.92M | 284.92M | 287.05M | 5.47M | 547.50M | 5.48M | 96.72M | 96.72M | 96.72M | 108.72M | 109.70M | 109.70M | 109.45M | 109.70M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 96.72M | 96.72M | 96.72M | 108.72M | 109.70M | 109.70M | 109.45M | 109.70M |
|
EBITDA
|
-0.09M | -0.14M | -0.12M | -0.12M | -6.99M | -0.28M | -0.09M | -0.03M | -0.02M | -0.02M | -0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.06M | -0.10M | -0.01M | -0.01M | | -0.50M | -2.72M | -0.33M | -0.49M | -0.66M |
|
Interest Expenses
|
| | | | | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 950.00 | 0.00M | 528.00 | 0.00M | 498.00 | 563.00 | 499.00 | 0.00M | 513.00 | 634.00 | 594.00 | 523.00 | 499.00 | 740.00 | 579.00 | 136.00 | 284.00 | 0.00M | | 0.00M | 0.00M | | 0.11M | 0.31M | 0.23M | 0.25M | 0.31M |