|
Revenue
|
638.00 | 843.00 | 0.00M | -0.01M | 0.00M | 0.00M | | | | | | | | | | | 0.04M | 0.09M | 0.06M | 0.06M | 0.06M | 0.05M | 0.08M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M | 0.03M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.09M | 0.10M | | | | | | | | -0.00M | 0.64M | 1.55M | 2.65M | 3.01M | 4.00M | 5.46M | 6.88M | 3.91M | 2.35M | 2.17M | 0.58M | 0.70M | 1.39M | 0.78M |
|
Cost of Revenue
|
| | | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | 0.01M | 0.02M | 0.02M | 0.07M | 0.02M | 0.04M | 0.03M | 0.05M | 0.03M | 0.02M | 0.02M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | | | | | | | | | | | 0.57M | 1.19M | 1.68M | 2.37M | 3.15M | 2.60M | 4.99M | 3.89M | 2.50M | 2.56M | 0.94M | 0.69M | 0.88M | 0.97M |
|
Gross Profit
|
| | | | | | -0.01M | -0.01M | -0.01M | | | | | | | | 0.03M | 0.06M | 0.04M | -0.01M | 0.04M | 0.01M | 0.05M | 343.00 | 0.02M | 0.02M | 0.02M | -0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 580.00 | 0.02M | | | | | | | | | | | 0.06M | 0.36M | 0.97M | 0.65M | 0.85M | 2.86M | 1.88M | 0.02M | -0.15M | -0.39M | -0.36M | 0.00M | 0.51M | -0.19M |
|
Research & Development
|
| | | | | | | | | | 0.13M | 0.25M | 0.12M | 0.10M | 0.22M | | 0.25M | 0.21M | 0.37M | 0.31M | 0.18M | 0.14M | 0.16M | 0.13M | 0.11M | 0.13M | 0.26M | 0.41M | 0.41M | 0.42M | 0.56M | 0.51M | 0.57M | 0.49M | 0.10M | 0.58M | 0.33M | 0.29M | 0.24M | 0.15M | 0.17M | 0.10M | 0.07M | 0.13M | 0.11M | 0.11M | 0.13M | 0.11M | 0.11M | 0.14M | 0.10M | 0.13M | 0.16M | | | | | |
|
Selling, General & Administrative
|
0.01M | 0.01M | 0.00M | -0.02M | 0.00M | 0.08M | 0.03M | 1.13M | 0.37M | 0.80M | 0.50M | 3.53M | 0.73M | 0.70M | 0.80M | | 0.57M | 0.93M | 0.66M | 0.59M | 0.74M | 0.56M | 0.54M | 0.36M | 0.33M | 0.71M | 0.67M | 0.92M | 0.67M | 0.60M | 0.62M | 0.60M | 0.48M | 0.64M | 0.84M | 0.83M | 0.85M | 0.73M | 0.51M | 0.59M | 0.57M | 0.37M | 0.39M | 0.32M | 0.38M | 0.45M | 0.88M | 0.73M | 0.64M | 1.06M | 1.60M | 0.94M | 0.70M | 0.47M | 0.54M | 0.56M | 0.62M | 0.38M |
|
Other Operating Expenses
|
| | | | | 0.01M | | | | 0.04M | 0.04M | | 0.04M | 0.03M | 0.04M | 0.82M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -1.28M | -1.05M | 0.01M | 0.01M | -1.22M | -19.27M | 0.01M | | | 0.00M | | | | | | | 0.82M | | | -0.14M | -1.32M | -0.13M | -0.16M | | | | | |
|
Operating Expenses
|
0.01M | 0.01M | 0.00M | -0.02M | 0.00M | 0.08M | 0.04M | 1.14M | 0.40M | 0.84M | 0.67M | 3.79M | 0.89M | 0.83M | 1.06M | 0.82M | 0.83M | 1.15M | 1.03M | 0.91M | 0.94M | 0.70M | 0.70M | 0.50M | 0.45M | 0.84M | 0.93M | 1.34M | 1.09M | 1.03M | 1.21M | 1.14M | 1.06M | 1.14M | 0.94M | 1.42M | 1.19M | 1.02M | 0.75M | 0.73M | 0.74M | 0.47M | 0.47M | 0.44M | 0.49M | 0.56M | 1.01M | 0.83M | 0.74M | 1.06M | 1.60M | 0.94M | 0.70M | 0.47M | 0.54M | 0.56M | 0.62M | 0.38M |
|
Operating Income
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.04M | -1.40M | -0.40M | -0.84M | -0.67M | -3.95M | -0.89M | -0.83M | -1.06M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -1.06M | -1.14M | -0.94M | -1.42M | -1.19M | -1.02M | -0.75M | -0.73M | -0.74M | -0.47M | -0.47M | -0.44M | -0.42M | -0.20M | -0.04M | -0.18M | 0.15M | 1.66M | 0.12M | -0.93M | -0.85M | -0.87M | -0.90M | -0.56M | -0.12M | -0.57M |
|
EBIT
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.04M | -1.40M | -0.40M | -0.84M | -0.67M | -3.95M | -0.89M | -0.83M | -1.06M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -1.06M | -1.14M | -0.94M | -1.42M | -1.19M | -1.02M | -0.75M | -0.73M | -0.74M | -0.47M | -0.47M | -0.44M | -0.42M | -0.20M | -0.04M | -0.18M | 0.15M | 1.66M | 0.12M | -0.93M | -0.85M | -0.87M | -0.90M | -0.56M | -0.12M | -0.57M |
|
Non Operating Investment Income
|
| | | | | | | | | | 0.23M | -0.11M | 0.19M | 0.09M | 0.28M | -0.36M | 0.15M | 0.64M | -0.15M | 0.08M | 1.11M | 1.20M | 0.57M | -0.28M | -0.01M | -0.33M | -1.59M | 0.23M | -0.02M | 0.12M | -0.05M | 0.05M | -0.02M | -0.04M | 0.16M | 0.02M | 0.02M | 0.01M | 0.00M | 85.00 | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 529.00 | 719.00 | 479.00 | | | | | | | | | 0.00M | 0.00M | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 617.00 | | 0.00M | | 187.00 | 0.10M | | | 0.11M | | | | 1.88M | | 0.02M | -0.17M | -3.87M | 4.26M | 5.60M | -0.68M | -0.06M |
|
Non Operating Income
|
| | | | | | | | | | | | | 0.05M | 0.01M | -0.61M | 0.15M | -0.32M | -0.15M | 0.08M | 1.11M | 1.20M | 0.57M | -0.28M | -0.02M | -0.33M | -1.59M | 0.23M | -0.02M | 0.12M | -0.05M | 0.05M | -0.02M | -0.04M | 0.16M | 0.02M | 0.05M | 0.01M | 0.00M | 804.00 | 479.00 | 187.00 | 1.16M | -0.00M | -0.02M | 0.08M | -0.03M | -0.04M | -0.06M | 1.74M | -0.26M | -0.16M | -0.17M | -3.87M | -1.52M | 5.65M | -0.68M | -0.06M |
|
EBT
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.01M | -1.43M | -0.43M | -0.87M | -0.74M | -4.32M | -1.08M | -0.87M | -1.15M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -1.08M | -1.19M | -0.78M | -1.40M | -1.14M | -1.01M | -0.75M | -0.73M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.23M | -0.06M | -0.27M | 0.09M | 3.55M | 0.02M | -1.10M | -1.01M | -4.74M | -2.42M | -0.65M | -0.80M | -0.63M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.00M | 0.02M | | | |
|
Profit After Tax
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.04M | -1.43M | 0.43M | -0.87M | -0.59M | -4.17M | -0.90M | -0.78M | -1.05M | | -0.66M | -1.41M | -0.99M | -0.92M | -0.90M | 0.50M | -0.08M | -0.78M | -0.44M | -1.15M | -2.50M | -1.11M | -1.11M | -0.90M | -1.24M | -1.06M | -1.14M | -1.22M | -1.21M | -9.56M | -1.59M | -1.23M | -0.80M | -0.75M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.12M | -0.06M | -0.47M | 0.04M | 3.40M | -0.08M | -1.21M | -1.23M | -4.92M | -2.44M | 5.10M | -0.80M | -0.63M |
|
Income from Continuing Operations
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.01M | -1.43M | -0.43M | -0.87M | -0.74M | -4.32M | -1.08M | -0.87M | -1.15M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -1.08M | -1.19M | -0.78M | -1.40M | -1.14M | -1.01M | -0.75M | -0.73M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.23M | -0.06M | -0.27M | 0.09M | 3.55M | 0.02M | -1.10M | -1.07M | -4.74M | -2.44M | -0.65M | -0.80M | -0.63M |
|
Consolidated Net Income
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.01M | -1.43M | -0.43M | -0.87M | -0.74M | -4.32M | -1.08M | -0.87M | -1.15M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -0.06M | -0.03M | -0.43M | -8.16M | -0.45M | -0.22M | -0.05M | -0.02M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.23M | -0.06M | -0.27M | 0.09M | -0.14M | -0.10M | -0.13M | -0.16M | -0.18M | -3.00 | -0.65M | -0.80M | -0.63M |
|
Income towards Parent Company
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.01M | -1.43M | -0.43M | -0.87M | -0.74M | -4.32M | -1.08M | -0.87M | -1.15M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -0.06M | -0.03M | -0.43M | -8.16M | -0.45M | -0.22M | -0.05M | -0.02M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.23M | -0.06M | -0.27M | 0.09M | -0.14M | -0.10M | -0.13M | -0.16M | -0.18M | -3.00 | -0.65M | -0.80M | -0.63M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.01M | -1.43M | -0.43M | -0.87M | -0.74M | -4.32M | -1.08M | -0.87M | -1.15M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -0.06M | -0.03M | -0.43M | -8.16M | -0.45M | -0.22M | -0.05M | -0.02M | -0.74M | -0.47M | 0.69M | -0.45M | -0.44M | -0.23M | -0.06M | -0.27M | 0.09M | -0.14M | -0.10M | -0.13M | -0.16M | -0.18M | -3.00 | -0.65M | -0.80M | -0.63M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.03 | -0.01 | -0.02 | -0.01 | -0.08 | -0.02 | -0.01 | -0.02 | -0.02 | -0.01 | -0.02 | -0.02 | -0.01 | 0.03 | 0.06 | -0.01 | -0.07 | -0.04 | -0.09 | -0.17 | -0.10 | -0.05 | -0.04 | -0.05 | -0.05 | -0.04 | -0.05 | -0.02 | -0.25 | -0.02 | -0.02 | -0.01 | -0.02 | -0.01 | -0.01 | 0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | -0.01 | -0.01 | -0.01 | -0.05 | 0.00 | 0.05 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | -0.01 | -0.02 | -0.02 | | 0.03 | 0.06 | -0.01 | | -0.04 | -0.07 | -0.06 | | | | | | | | | | | | | | | | | | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | -0.01 | -0.01 | -0.01 | -0.05 | 0.00 | 0.05 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
7.35M | 2.01M | 51.45M | 51.45M | 2.01M | 7.35M | 51.45M | 51.45M | 51.95M | 52.63M | 53.84M | 53.37M | 56.04M | 59.78M | 62.51M | 60.13M | 66.88M | 68.63M | 72.57M | 70.42M | | 78.57M | 7.66M | 7.54M | 10.07M | 12.25M | 14.78M | 13.59M | 22.26M | 22.76M | 23.03M | 23.12M | 24.29M | 24.33M | 32.74M | 33.00M | 52.29M | 52.24M | 51.77M | 51.54M | 50.84M | 50.84M | 50.84M | 51.45M | 65.41M | 77.08M | 68.11M | 78.12M | 80.52M | 83.53M | 83.13M | 101.02M | 101.55M | 103.15M | 104.73M | 104.73M | 108.09M | 108.09M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 68.63M | 72.57M | | | 7.86M | 7.66M | | | 12.25M | 14.78M | | | | | | | | | | | | | | | | | | 65.41M | 77.08M | 68.11M | 78.12M | 80.52M | 83.53M | 83.13M | 101.02M | 101.55M | 103.15M | 104.73M | 104.73M | 108.09M | 108.09M |
|
EBITDA
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.08M | -0.04M | -1.40M | -0.40M | -0.84M | -0.67M | -3.95M | -0.89M | -0.83M | -1.06M | | -0.80M | -1.09M | -0.99M | -0.92M | -0.90M | -0.69M | -0.65M | -0.49M | -0.42M | -0.82M | -0.91M | -1.35M | -1.08M | -1.02M | -1.19M | -1.11M | -1.06M | -1.14M | -0.94M | -1.42M | -1.19M | -1.02M | -0.75M | -0.73M | -0.74M | -0.47M | -0.47M | -0.44M | -0.42M | -0.20M | -0.04M | -0.18M | 0.15M | 1.66M | 0.12M | -0.93M | -0.85M | -0.87M | -0.90M | -0.56M | -0.12M | -0.57M |
|
Interest Expenses
|
-638.00 | -843.00 | -0.00M | 0.01M | -0.00M | -0.00M | 0.00M | 0.02M | 0.02M | 0.03M | 0.07M | 0.37M | 0.19M | 0.04M | 0.09M | | 657.00 | 0.00M | 102.00 | 0.00M | 68.00 | 148.00 | 147.00 | | 621.00 | | | | | | | | | | 0.01M | 902.00 | | | | | | | | 0.00M | 0.02M | 0.03M | 0.03M | 0.08M | 0.06M | 0.14M | 0.26M | 0.18M | 0.17M | 0.16M | 0.12M | 0.09M | 0.09M | 0.04M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.59% | -0.06% | -0.74% | | | |