|
Revenue
|
0.11M | 0.02M | 0.11M | 0.21M | | | | | -16.00 | -375.00 | -375.00 | 0.00M | -0.01M | -0.26M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.03M | -0.06M | 0.09M | -0.02M | -0.02M | 0.45M | 206.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.04M | 0.05M | 0.05M | 0.09M | 0.12M | 0.15M | 0.13M | 3.94M | 4.89M | 5.56M | 5.96M | 7.68M | 7.54M | 9.30M | 8.44M | 9.59M | 8.90M | 9.41M | 9.42M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | | | 0.39M | 112.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.06M | 0.10M | 0.09M | 0.22M | 2.25M | 3.07M | 3.61M | 3.97M | 5.11M | 5.19M | 6.95M | 5.57M | 6.50M | 6.17M | 5.99M | 6.34M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | -0.01M | | | 0.06M | 94.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.06M | 0.08M | 0.07M | 1.49M | 1.83M | 1.95M | 1.99M | 2.57M | 2.35M | 2.36M | 2.87M | 3.09M | 2.73M | 3.42M | 3.07M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 789.00 | 0.01M | | 0.03M | 0.04M | 0.00M | 0.04M | 0.05M | 0.06M | -0.01M | 0.06M | 0.07M | 0.10M |
|
Research & Development
|
| | | | 0.02M | | | 0.12M | | 0.00M | | | 0.01M | | | | | | | | | | | | | 0.01M | | | 0.02M | | | | | 0.00M | 0.17M | 0.19M | 0.22M | 0.09M | 0.36M | 0.05M | 0.36M | 0.04M | 0.43M | 0.37M | 0.24M | 0.82M | 0.22M | 0.44M | 0.13M | 0.15M | 0.22M | 0.20M | 0.12M |
|
Selling, General & Administrative
|
0.08M | 1.59M | 0.16M | -0.60M | 0.05M | 0.02M | 0.12M | 0.37M | 0.04M | 0.10M | 0.38M | 0.37M | 0.11M | | 0.07M | 0.47M | 0.12M | 0.34M | 0.11M | 0.47M | 0.11M | 0.16M | 0.16M | 0.58M | 0.29M | 0.20M | 0.12M | 0.07M | 0.20M | 0.26M | 0.04M | 0.14M | 0.08M | 0.36M | 1.30M | 0.42M | 0.53M | 0.30M | 1.29M | 0.77M | 1.79M | 24.85M | 3.66M | 2.97M | 2.77M | 3.76M | 3.70M | 3.62M | 3.97M | 5.13M | 4.03M | 5.48M | 4.16M |
|
Restructuring Costs
|
| | 283.00 | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.72M | 0.91M | 0.71M | 0.53M | 0.91M | 0.93M | 0.81M | 0.61M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.08M | 1.59M | 0.16M | -0.75M | 0.07M | 0.02M | 0.12M | 0.50M | 0.04M | 0.10M | 0.38M | 0.37M | 0.12M | | 0.07M | 0.47M | 0.12M | 0.34M | 0.11M | 0.47M | 0.11M | 0.16M | 0.16M | 0.58M | 0.29M | 0.21M | 0.13M | 0.07M | 0.22M | 0.26M | 0.05M | 0.14M | 0.08M | 0.37M | 1.47M | 0.62M | 0.75M | 0.40M | 1.65M | 0.82M | 2.15M | 24.91M | 4.09M | 3.37M | 3.59M | 5.30M | 4.88M | 4.82M | 4.69M | 6.17M | 5.23M | 6.55M | 4.99M |
|
Operating Income
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.37M | -0.11M | -0.17M | -0.07M | -0.47M | -0.12M | -0.34M | -0.11M | -0.47M | -0.11M | -0.16M | -0.17M | -0.58M | -0.29M | -0.15M | -0.12M | -0.07M | -0.20M | -0.25M | -0.04M | -0.13M | -0.07M | -0.34M | -1.28M | -0.39M | -0.50M | -0.28M | -1.22M | -0.70M | -1.72M | -23.36M | -1.83M | -1.01M | -0.78M | -1.19M | -1.35M | -1.27M | -1.11M | -2.04M | -1.30M | -2.05M | -1.09M |
|
EBIT
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.37M | -0.11M | -0.17M | -0.07M | -0.47M | -0.12M | -0.34M | -0.11M | -0.47M | -0.11M | -0.16M | -0.17M | -0.58M | -0.29M | -0.15M | -0.12M | -0.07M | -0.20M | -0.25M | -0.04M | -0.13M | -0.07M | -0.34M | -1.28M | -0.39M | -0.50M | -0.28M | -1.22M | -0.70M | -1.72M | -23.36M | -1.83M | -1.01M | -0.78M | -1.19M | -1.35M | -1.27M | -1.11M | -2.04M | -1.30M | -2.05M | -1.09M |
|
Other Non Operating Income
|
| | | | | | | | | | | | -0.00M | | | | 0.01M | -0.01M | -639.00 | -0.00M | -0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.03M | -0.01M | -0.00M | 961.00 | -0.00M | 0.01M | 0.00M | -0.00M | 0.00M | 0.05M | 221.00 | 0.01M | -0.01M | -9.00 | 0.01M | 25.00 | | 15.00 | -261.00 | 40.00 | -39.00 | -0.01M | 0.29M | 0.02M | -0.34M | 451.00 | 0.00M | 253.00 |
|
Non Operating Income
|
| | | | | | | | -16.00 | | | -0.15M | -0.09M | -0.47M | -0.24M | -0.01M | -1.47M | -0.79M | -0.09M | -0.01M | -0.03M | -0.05M | -0.10M | -0.07M | -0.62M | -0.20M | -0.08M | -0.06M | -0.15M | -0.15M | -0.06M | -0.78M | -0.63M | -0.74M | -4.91M | -2.49M | -3.54M | 0.95M | -0.01M | 0.16M | 0.26M | 0.08M | 0.17M | 0.20M | 0.17M | 0.16M | 0.09M | 0.43M | 0.12M | -0.25M | 0.08M | 0.07M | 0.07M |
|
EBT
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.40M | -0.12M | -0.43M | -0.08M | -0.48M | -0.13M | -0.34M | -0.12M | -0.48M | -0.14M | -0.22M | -0.24M | -0.60M | -0.91M | -0.19M | -0.20M | -0.13M | -0.35M | -0.40M | -0.09M | -0.91M | -0.70M | -1.08M | -6.19M | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.28M | -1.66M | -0.81M | -0.61M | -1.03M | -1.26M | -0.84M | -0.98M | -2.29M | -1.22M | -1.98M | -1.02M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.05M | 0.09M | 0.04M | 0.22M | 0.02M | -0.34M | 0.22M | -0.13M | -0.04M | -0.21M | -0.14M |
|
Profit After Tax
|
-1.29M | -1.59M | -0.16M | 0.60M | -0.05M | -0.02M | -0.12M | -0.37M | -0.04M | -0.10M | -0.38M | -0.52M | -0.20M | -0.43M | -0.31M | -0.48M | -1.59M | -1.12M | -0.20M | -0.49M | -0.15M | -0.21M | -0.27M | -0.65M | -0.91M | -0.34M | -0.20M | -0.71M | -0.35M | -0.40M | -0.09M | -0.91M | -0.70M | -1.08M | -6.19M | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.51M | -1.70M | -0.90M | -0.65M | -1.25M | -1.28M | -0.49M | -1.20M | -2.16M | -1.18M | -1.77M | -0.88M |
|
Income from Continuing Operations
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.40M | -0.12M | -0.43M | -0.08M | -0.48M | -0.13M | -0.34M | -0.12M | -0.48M | -0.14M | -0.22M | -0.24M | -0.60M | -0.91M | -0.19M | -0.20M | -0.13M | -0.35M | -0.40M | -0.09M | -0.91M | -0.70M | -1.08M | -6.19M | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.51M | -1.70M | -0.90M | -0.65M | -1.25M | -1.28M | -0.49M | -1.20M | -2.16M | -1.18M | -1.77M | -0.88M |
|
Consolidated Net Income
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.40M | -0.12M | -0.43M | -0.08M | -0.48M | -0.13M | -0.34M | -0.12M | -0.48M | -0.14M | -0.22M | -0.24M | -0.02M | 0.01M | -0.19M | -0.00M | -0.00M | -0.00M | -0.58M | -0.09M | -0.91M | -0.70M | -1.08M | -6.19M | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.51M | -1.70M | -0.90M | -0.65M | -1.25M | -1.28M | -0.49M | -1.20M | -2.16M | -1.18M | -1.77M | -0.88M |
|
Income towards Parent Company
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.40M | -0.12M | -0.43M | -0.08M | -0.48M | -0.13M | -0.34M | -0.12M | -0.48M | -0.14M | -0.22M | -0.24M | -0.02M | 0.01M | -0.19M | -0.00M | -0.00M | -0.00M | -0.58M | -0.09M | -0.91M | -0.70M | -1.08M | -6.19M | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.51M | -1.70M | -0.90M | -0.65M | -1.25M | -1.28M | -0.49M | -1.20M | -2.16M | -1.18M | -1.77M | -0.88M |
|
Net Income towards Common Stockholders
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.40M | -0.12M | -0.43M | -0.08M | -0.48M | -0.13M | -0.34M | -0.12M | -0.48M | -0.14M | -0.22M | -0.24M | -0.02M | 0.01M | -0.19M | -0.00M | -0.00M | -0.00M | -0.58M | -0.09M | -0.91M | -0.70M | -1.08M | -6.19M | -2.88M | -4.04M | 0.67M | -1.24M | -0.54M | -1.46M | -23.51M | -1.70M | -0.90M | -0.65M | -1.25M | -1.28M | -1.78M | -1.20M | -2.16M | -1.18M | -2.95M | 0.30M |
|
EPS (Basic)
|
| -0.01 | | 0.10 | | | | -0.01 | | | -0.01 | | | | | | -0.01 | | | | | -0.02 | | -0.01 | -0.02 | | -0.05 | -0.14 | -0.04 | 0.14 | | -0.01 | | -2.72 | -2.82 | -1.21 | -1.59 | 0.97 | -0.23 | -0.03 | 0.08 | -0.00M | -7.73 | -71.17 | -50.72 | -85.65 | -2.00 | -9.94 | -0.94 | 6.29 | -0.44 | -0.39 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26 | -0.23 | -0.03 | -0.08 | -1.55 | -7.73 | -0.04 | -0.03 | -97.47 | -2.00 | | | -3.08 | -0.44 | | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.05M | 0.95M | 1.22M | 2.00M | 2.00M | 4.56M | 4.56M |
|
Shares Outstanding (Diluted Average)
|
29.66M | 29.80M | 29.69M | 29.86M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.61M | 5.27M | 15.85M | 18.89M | 15.18M | 0.22M | 25.35M | 25.69M | 0.01M | 0.64M | | | 0.70M | 2.70M | | |
|
EBITDA
|
| | | | -0.05M | -0.02M | -0.12M | | -0.04M | -0.10M | -0.38M | -0.29M | -0.21M | -0.65M | -0.32M | -0.47M | -1.59M | -1.13M | -0.19M | -0.48M | -0.14M | -0.22M | -0.27M | -0.65M | -0.90M | -0.35M | -0.20M | -0.71M | -0.35M | -0.40M | -0.10M | -0.91M | -0.70M | -1.08M | -6.19M | -2.89M | -4.05M | 0.70M | -1.24M | -0.55M | -1.50M | -23.27M | -1.69M | -0.41M | -1.11M | -0.76M | -1.83M | -1.33M | -0.35M | -3.16M | -1.15M | -0.69M | -1.49M |
|
Interest Expenses
|
| | | | | | | | 16.00 | 375.00 | 375.00 | 0.03M | 0.01M | 0.26M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.06M | 0.08M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.11M | 0.05M | 0.20M | 0.05M | 0.04M | 0.01M | | 2.00 | 0.03M | 0.04M | 0.00M | 0.04M | 0.03M | 0.05M | 245.00 | | 0.01M | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 41.01% | | 5.63% | 3.29% | 10.56% | 13.46% |