|
Revenue
|
1.01M | 3.91M | 2.81M | 4.35M | 7.01M | 11.82M | 15.75M | 25.27M | 26.02M | 19.33M | 7.02M | 5.89M | 5.80M | 5.07M | 3.14M | 1.13M | 2.60M | 2.99M | 1.93M | 2.15M | 0.54M | 2.04M | 4.04M |
|
Cost of Revenue
|
0.97M | 2.89M | 3.01M | 4.64M | 7.55M | 11.30M | 16.13M | 19.65M | 21.85M | 17.72M | 11.13M | 39.35M | 4.82M | 4.47M | 2.17M | -0.32M | 2.43M | 1.87M | 1.71M | 3.01M | 0.45M | 1.36M | 2.67M |
|
Gross Profit
|
0.04M | 1.02M | -0.20M | -0.29M | -0.54M | 0.53M | -0.38M | 5.63M | 4.17M | 1.61M | -4.12M | -33.46M | 0.99M | 0.60M | 0.97M | 1.46M | 0.17M | 1.13M | 0.23M | -0.85M | 0.09M | 0.68M | 1.38M |
|
Research & Development
|
1.20M | 0.74M | 0.45M | 0.96M | 0.88M | 0.77M | 0.83M | 1.44M | 2.08M | 2.44M | 1.75M | 1.91M | 0.73M | 0.64M | 0.49M | 0.43M | 0.28M | 0.18M | 0.17M | 0.12M | | | |
|
Selling, General & Administrative
|
2.29M | 2.71M | 1.94M | 2.89M | 4.46M | 4.40M | 7.71M | 14.24M | 9.76M | 19.38M | 24.13M | 20.09M | 6.93M | 4.82M | 4.32M | -0.01M | 1.55M | 0.68M | 1.22M | 8.51M | 3.79M | 7.48M | 10.26M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.56M | -0.41M | 149.85M | | | | |
|
Other Operating Expenses
|
| | | | 0.62M | 0.78M | -0.01M | 0.05M | 2.09M | 71.33M | 1.51M | -0.19M | 0.68M | 0.64M | 0.90M | -3.45M | 2.18M | 0.04M | | | | | |
|
Operating Expenses
|
3.49M | 3.46M | 2.39M | 3.85M | 5.96M | 5.96M | 9.42M | 18.97M | 13.93M | 93.14M | 27.43M | 27.02M | 8.57M | 5.94M | 5.55M | -3.03M | -0.35M | 0.85M | 1.22M | 9.27M | 3.79M | 7.48M | 10.26M |
|
Operating Income
|
-3.45M | -2.44M | -2.58M | -4.14M | -6.50M | -5.43M | -9.80M | -13.35M | -9.76M | -91.53M | -31.55M | -60.48M | -7.58M | -5.34M | -4.58M | 4.48M | 0.35M | -0.85M | -1.22M | -8.60M | -3.70M | -6.80M | -8.89M |
|
EBIT
|
-3.45M | -2.44M | -2.58M | -4.14M | -6.50M | -5.43M | -9.80M | -13.35M | -9.76M | -91.53M | -31.55M | -60.48M | -7.58M | -5.34M | -4.58M | 4.48M | 0.35M | -0.85M | -1.22M | -8.60M | -3.70M | -6.80M | -8.89M |
|
Other Non Operating Income
|
0.01M | -0.04M | -0.10M | -8.88M | 2.69M | -0.01M | 0.03M | 0.09M | 11.34M | 16.87M | -38.98M | | -4.62M | -0.01M | | 0.32M | 0.01M | | | | 0.02M | -0.00M | 0.05M |
|
Non Operating Income
|
0.01M | -0.04M | -0.10M | -8.88M | 2.65M | 0.06M | 0.03M | 0.10M | 11.34M | 16.87M | -25.86M | 2.69M | -2.74M | -1.46M | 2.49M | 3.08M | 0.77M | -1.30M | -15.14M | -2.47M | 0.43M | -0.41M | -1.75M |
|
EBT
|
-3.44M | -2.48M | -2.58M | -4.14M | -3.84M | -5.44M | -9.77M | -13.25M | 1.58M | -74.66M | -57.41M | -57.79M | -10.33M | -6.81M | -2.09M | 0.58M | 1.13M | -2.16M | -16.36M | -24.46M | -3.27M | -7.21M | -10.63M |
|
Tax Provisions
|
| | | | | | | 0.03M | -0.20M | -0.06M | | 0.28M | | 0.00M | -0.87M | 0.88M | | -0.01M | -0.15M | 0.17M | | | |
|
Profit After Tax
|
-3.41M | -2.44M | -2.71M | -13.03M | -3.84M | -5.64M | -9.77M | -13.26M | 1.78M | -74.60M | -57.41M | -58.07M | -10.33M | -6.81M | -2.09M | 0.58M | 4.24M | -2.97M | -18.65M | -24.36M | -3.27M | -7.36M | -10.66M |
|
Income from Non-Controlling Interests
|
-0.03M | -0.04M | 0.02M | | -0.03M | 0.20M | -9.77M | -0.01M | 0.00M | 0.00M | 0.00M | -0.14M | | -0.00M | | 0.00M | | | | | | | |
|
Income from Continuing Operations
|
-3.44M | -2.48M | -2.58M | -4.14M | -3.84M | -5.44M | -9.77M | -13.27M | 1.78M | -74.60M | -57.41M | -58.08M | -10.33M | -6.81M | -1.22M | -0.30M | 1.13M | -2.15M | -16.21M | -24.63M | -3.27M | -7.21M | -10.63M |
|
Consolidated Net Income
|
-3.44M | -2.48M | -2.58M | -4.14M | -3.84M | -5.44M | -9.77M | -13.27M | 1.78M | -74.60M | -57.41M | -58.08M | -10.33M | -6.81M | -1.22M | -0.30M | 3.11M | -0.81M | -2.29M | -13.29M | 3.57M | -0.15M | -0.03M |
|
Income towards Parent Company
|
-3.44M | -2.48M | -2.58M | -4.14M | -3.84M | -5.44M | -9.77M | -13.27M | 1.78M | -74.60M | -57.41M | -58.08M | -10.33M | -6.81M | -1.22M | -0.30M | 3.11M | -0.81M | -2.29M | -13.29M | 3.57M | -0.15M | -0.03M |
|
Net Income towards Common Stockholders
|
-3.50M | -2.55M | -2.81M | -13.34M | -3.81M | -5.64M | -9.76M | -13.26M | 1.78M | -74.60M | -57.41M | -57.94M | -10.33M | -6.80M | -1.22M | -0.30M | 4.53M | -2.97M | -2.29M | -13.29M | 3.57M | -0.15M | -0.03M |
|
EPS (Basic)
|
-0.93 | -0.60 | -0.67 | -3.20 | -65.87 | -55.41 | -93.67 | -138.92 | 14.48 | -561.31 | -429.98 | 100.91 | -9.63 | -4.39 | -19.02 | -3.02 | 9.21 | -3.16 | -17.28 | -13.03 | -1.68 | -3.74 | -5.33 |
|
EPS (Weighted Average and Diluted)
|
| | | | -65.87 | -55.41 | -93.67 | -138.92 | 13.79 | -561.31 | -429.98 | -277.78 | -9.63 | -4.39 | -19.02 | -3.02 | 3.78 | -3.16 | -17.28 | -13.03 | -1.68 | -3.74 | -5.33 |
|
Shares Outstanding (Weighted Average)
|
3.76M | 4.21M | 4.21M | 4.18M | 0.06M | 0.10M | 0.10M | 0.10M | 0.12M | 0.13M | 0.13M | 0.21M | 1.07M | 1.55M | 0.11M | 0.10M | 8.89M | 20.81M | 1.08M | 1.02M | | | 2.00M |
|
Shares Outstanding (Diluted Average)
|
| | | | 0.06M | 0.10M | 0.10M | 0.10M | 0.13M | 0.13M | 0.13M | 0.21M | 1.07M | 1.55M | 0.11M | 0.10M | 1.20M | 1.70M | 1.08M | 1.02M | 1.95M | 1.97M | 2.00M |
|
EBITDA
|
-3.45M | -2.44M | -2.58M | -4.14M | -6.50M | -5.43M | -9.80M | -13.35M | -9.76M | -91.53M | -31.55M | -60.48M | -7.58M | -5.34M | -4.58M | 4.48M | 0.35M | -0.85M | -1.22M | -8.60M | -3.70M | -6.80M | -8.89M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | 0.04M | | | | 1.40M |
|
Tax Rate
|
| | | | | | | -0.19% | -12.65% | 0.08% | | -0.49% | | -0.06% | 41.78% | 152.08% | | 0.23% | 0.92% | -0.68% | | | |