|
Revenue
|
0.32M | 0.20M | 0.24M | 0.29M | 0.37M | 0.59M | 0.70M | 1.17M | 1.64M | -0.59M | 1.20M | 0.59M | 0.61M | 1.12M | 0.75M | 0.70M | 0.74M | 0.79M | 0.85M | 0.84M | 0.85M | 1.29M | 1.51M | 1.92M | 2.31M | 1.70M | 2.20M | 6.59M | 6.33M | 1.99M | 3.05M | 1.90M | 2.55M | 2.39M | 3.24M | 3.28M | 2.06M | 3.45M | 0.49M | 0.37M | 2.06M | -4.56M | -0.10M | 0.02M | 0.06M | 0.05M | 0.01M | | 0.59M |
|
Gross Profit
|
-0.05M | -0.05M | 0.10M | 0.24M | 0.30M | 0.43M | 0.47M | 0.79M | 0.94M | 0.53M | 0.63M | 0.59M | 0.61M | 0.65M | 0.75M | 0.70M | 0.74M | 0.79M | 0.85M | 0.84M | 0.85M | 0.85M | 1.15M | 1.16M | 1.31M | 1.25M | 1.64M | 2.00M | 1.93M | 0.13M | 1.38M | 0.84M | 1.28M | 1.24M | 1.34M | 1.17M | 1.37M | 1.45M | 0.07M | 0.07M | 1.70M | -4.80M | | -703.00 | 0.00M | 0.00M | 673.00 | | 0.57M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | 0.12M | 0.34M | 0.22M | 0.25M | 0.30M | 0.24M | 0.47M | 0.04M | 0.03M | 0.41M | -0.91M | 0.05M | 0.09M | 1.25M | 0.98M | 0.57M | 0.84M | 0.17M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.92M | 1.02M | 0.97M | 1.07M | 1.18M | 0.85M | 0.99M | 0.20M | 0.19M | 0.70M | -1.20M | 0.22M | 0.51M | 0.71M | 0.83M | 0.70M | 0.77M | 1.32M |
|
Selling, General & Administrative
|
0.24M | 1.38M | 0.44M | 0.54M | 0.65M | 0.86M | 0.91M | 0.81M | 1.01M | 0.13M | 0.76M | 1.17M | 0.86M | 0.71M | 0.60M | 0.66M | 0.65M | 0.63M | 0.75M | 0.81M | 0.75M | 1.16M | 0.97M | 1.03M | 1.13M | 1.24M | 1.45M | 2.54M | 1.78M | 1.71M | 0.45M | 0.65M | 0.92M | -0.12M | 0.65M | 0.55M | 0.23M | 0.36M | 0.25M | 0.17M | 0.61M | 0.07M | 4.70M | 0.42M | 0.17M | 1.39M | 1.36M | 2.93M | 2.17M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.16M | 0.20M | 0.10M | 0.24M | 0.24M | 0.14M | 0.19M | 0.26M | 0.25M | 0.12M | 0.41M | 0.72M | 0.34M | 0.17M | 0.62M | 0.68M | 0.47M | 0.38M | 1.02M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.20M | -0.18M | 0.16M | | | | | | | | 1.20M | 2.43M | 1.22M | 1.68M | 0.00M | | -0.00M | 0.00M | -0.35M | 0.34M | 1.12M | -1.36M | -0.37M | | | | 1.17M | 1.00M | 1.58M |
|
Operating Expenses
|
0.24M | 1.38M | 0.44M | 0.54M | 0.65M | 0.86M | 0.91M | 0.81M | 1.01M | 0.13M | 0.76M | 1.17M | 0.86M | 0.71M | 0.60M | 0.66M | 0.65M | 0.63M | 0.75M | 0.81M | 0.75M | 1.16M | 0.97M | 1.03M | 1.13M | 1.24M | 1.45M | 2.54M | 1.78M | 1.71M | 2.03M | 3.41M | 2.58M | 2.02M | 2.30M | 2.27M | 1.59M | 4.02M | 0.88M | 0.67M | 2.55M | -1.47M | 5.49M | 1.49M | 3.50M | 4.22M | 3.57M | 5.16M | 4.94M |
|
Operating Income
|
-0.28M | -1.43M | -0.34M | -0.30M | -0.35M | -0.44M | -0.44M | -0.03M | -0.08M | 0.41M | -0.13M | -0.58M | -0.25M | -0.05M | 0.14M | 0.05M | 0.09M | 0.16M | 0.10M | 0.03M | 0.09M | -0.31M | 0.17M | 0.13M | 0.18M | -0.36M | 0.19M | -0.54M | 0.15M | -2.31M | -0.64M | -2.57M | -1.30M | -0.78M | -0.97M | -1.10M | -0.22M | -2.57M | -0.81M | -0.60M | -0.85M | -3.33M | -5.49M | -1.50M | -3.50M | -4.21M | -3.57M | -5.16M | -4.36M |
|
EBIT
|
-0.28M | -1.43M | -0.34M | -0.30M | -0.35M | -0.44M | -0.44M | -0.03M | -0.08M | 0.41M | -0.13M | -0.58M | -0.25M | -0.05M | 0.14M | 0.05M | 0.09M | 0.16M | 0.10M | 0.03M | 0.09M | -0.31M | 0.17M | 0.13M | 0.18M | -0.36M | 0.19M | -0.54M | 0.15M | -2.31M | -0.64M | -2.57M | -1.30M | -0.78M | -0.97M | -1.10M | -0.22M | -2.57M | -0.81M | -0.60M | -0.85M | -3.33M | -5.49M | -1.50M | -3.50M | -4.21M | -3.57M | -5.16M | -4.36M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.06M | -0.16M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | | | | 0.06M | 0.04M | 0.03M | 0.00M | 0.03M | 0.06M | 0.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 0.02M | | -0.01M | 0.02M | | | | 0.02M | 0.14M | | | 0.03M | -0.20M | | | | | | | | | | | 0.01M | 0.82M | 0.08M | -1.45M | 0.93M | 0.29M | -0.73M | -0.17M | 0.50M | 0.21M | 0.65M | -0.66M | 2.36M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | -0.01M | -0.12M | 0.64M | -0.33M | -1.63M | 0.67M | -3.15M | -1.14M | -0.13M | 0.31M | -3.12M | 0.51M | -1.56M | 0.75M |
|
EBT
|
-0.28M | -1.44M | -0.35M | -0.30M | -0.35M | -0.44M | -0.44M | -0.05M | -0.12M | 0.37M | -0.17M | -0.61M | -0.30M | -0.08M | 0.08M | 0.00M | 0.06M | 0.14M | 0.08M | 0.02M | 0.08M | -0.33M | 0.15M | 0.12M | 0.16M | -0.36M | 0.18M | -0.54M | 0.14M | -2.31M | -0.65M | -2.58M | -1.30M | -0.78M | -0.97M | -1.11M | -0.34M | -2.77M | -0.86M | -0.78M | -1.10M | -3.97M | -6.63M | -1.62M | -3.18M | -7.34M | -3.06M | -6.72M | -3.61M |
|
Profit After Tax
|
-0.28M | -0.37M | -0.92M | -0.30M | -0.35M | -0.44M | -0.44M | -0.05M | -0.12M | 0.37M | -0.37M | -1.10M | -0.84M | -0.44M | 0.08M | -0.01M | 0.08M | 0.14M | 0.08M | 0.02M | 0.09M | -0.19M | 0.13M | 0.06M | 0.03M | -0.50M | 0.18M | -0.54M | 0.14M | -2.31M | -0.65M | -2.58M | -1.30M | -0.78M | -0.97M | -1.11M | -0.53M | -1.30M | -1.14M | -2.23M | -3.53M | -11.72M | 21.25M | -1.83M | -3.18M | -34.47M | -3.06M | -6.72M | -3.61M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.03M | -0.03M | -0.38M | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.28M | -1.44M | -0.35M | -0.30M | -0.35M | -0.44M | -0.44M | -0.05M | -0.12M | 0.37M | -0.17M | -0.61M | -0.30M | -0.08M | 0.08M | 0.00M | 0.06M | 0.14M | 0.08M | 0.02M | 0.08M | -0.33M | 0.15M | 0.12M | 0.16M | -0.36M | 0.18M | -0.54M | 0.14M | -2.31M | -0.65M | -2.58M | -1.30M | -0.78M | -0.97M | -1.11M | -0.34M | -2.77M | -0.86M | -0.78M | -1.10M | -3.97M | -6.63M | -1.62M | -3.18M | -7.34M | -3.06M | -6.72M | -3.61M |
|
Consolidated Net Income
|
-0.28M | -1.44M | -0.35M | -0.30M | -0.35M | -0.44M | -0.44M | -0.05M | -0.12M | 0.37M | -0.20M | -0.46M | -0.55M | -0.38M | | | | 0.14M | 0.08M | 0.02M | 0.08M | -0.33M | 0.15M | 0.12M | 0.16M | -0.36M | 0.18M | -0.54M | 0.14M | -2.31M | -0.65M | -2.58M | -1.30M | -0.78M | -0.97M | -1.11M | -0.19M | -2.77M | 0.46M | 0.25M | -3.35M | -5.24M | 27.88M | -0.21M | | -0.36M | -3.06M | -6.72M | -3.61M |
|
Income towards Parent Company
|
-0.28M | -1.44M | -0.35M | -0.30M | -0.35M | -0.44M | -0.44M | -0.05M | -0.12M | 0.37M | -0.20M | -0.46M | -0.55M | -0.38M | | | | 0.14M | 0.08M | 0.02M | 0.08M | -0.33M | 0.15M | 0.12M | 0.16M | -0.36M | 0.18M | -0.54M | 0.14M | -2.31M | -0.65M | -2.58M | -1.30M | -0.78M | -0.97M | -1.11M | -0.19M | -2.77M | 0.46M | 0.25M | -3.35M | -5.24M | 27.88M | -0.21M | | -0.36M | -3.06M | -6.72M | -3.61M |
|
Net Income towards Common Stockholders
|
-0.28M | -1.44M | -0.35M | -0.29M | -0.35M | -0.44M | -0.44M | -0.05M | -0.12M | 0.37M | -0.20M | -0.46M | -0.55M | -0.38M | | | | 0.14M | 0.08M | 0.02M | 0.08M | -0.33M | 0.15M | 0.12M | 0.16M | -0.36M | 0.18M | -0.54M | 0.14M | -2.31M | -0.65M | -2.58M | -1.30M | -0.78M | -0.96M | -1.08M | -0.50M | -0.93M | 0.46M | 0.25M | -3.53M | -5.24M | 27.88M | -0.21M | | -0.36M | -3.06M | -6.72M | -3.61M |
|
EPS (Basic)
|
-0.01 | -0.08 | -0.03 | -0.01 | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.01 | -0.01 | -0.04 | -0.03 | -0.01 | | | | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.02 | 0.02 | 0.03 | -0.09 | 0.03 | -0.07 | 0.02 | -0.30 | -0.08 | -0.32 | -0.16 | -0.10 | -0.12 | -2.04 | -0.91 | -1.64 | -1.69 | -3.27 | -4.57 | -6.86 | 20.49 | -1.30 | -1.34 | -0.11 | -0.33 | -0.48 | -0.19 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.08 | -0.03 | -0.01 | -0.01 | -0.02 | -0.01 | 0.00 | 0.00 | 0.01 | -0.01 | -0.04 | -0.03 | -0.01 | | | | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.02 | 0.02 | 0.03 | -0.06 | 0.02 | -0.07 | 0.02 | | -0.08 | -0.32 | -0.16 | -0.09 | -0.12 | -2.04 | -0.91 | -1.63 | -1.69 | -3.27 | -1.49 | -2.20 | 16.77 | -1.30 | -1.34 | -0.10 | -0.33 | -0.48 | -0.19 |
|
Shares Outstanding (Weighted Average)
|
27.49M | 14.10M | 29.13M | 29.42M | 29.60M | 29.83M | 31.27M | 31.27M | 31.27M | 31.32M | 31.44M | 31.47M | 31.61M | 31.54M | 31.86M | 31.99M | 31.99M | 31.96M | 31.99M | 31.99M | 32.08M | 5.38M | 5.56M | 5.62M | 5.75M | 5.93M | 6.97M | 7.58M | 8.06M | 7.71M | 8.09M | 8.12M | 8.16M | 8.14M | 8.18M | 0.55M | 0.55M | 0.56M | 0.67M | 0.68M | 0.77M | 0.76M | 1.04M | 1.41M | 2.37M | 3.38M | 9.43M | 14.14M | 18.96M |
|
Shares Outstanding (Diluted Average)
|
27.49M | 14.10M | 29.13M | 29.42M | 29.60M | 29.83M | 31.27M | 31.27M | 31.27M | 31.32M | 31.44M | 31.47M | 31.61M | 31.54M | 34.26M | 34.06M | 34.08M | 34.09M | 34.06M | 34.48M | 34.74M | 5.83M | 6.00M | 6.06M | 6.05M | 5.93M | 7.42M | 7.58M | 8.22M | | 8.09M | | | | | 0.55M | 0.55M | 0.57M | 0.67M | 0.68M | 2.36M | 2.38M | 1.27M | 1.45M | 2.37M | 3.65M | 9.43M | 14.14M | 18.96M |
|
EBITDA
|
-0.28M | -1.43M | -0.34M | -0.30M | -0.35M | -0.44M | -0.44M | -0.03M | -0.08M | 0.41M | -0.13M | -0.58M | -0.25M | -0.05M | 0.14M | 0.05M | 0.09M | 0.16M | 0.10M | 0.03M | 0.09M | -0.31M | 0.17M | 0.13M | 0.18M | -0.36M | 0.19M | -0.54M | 0.15M | -2.31M | -0.64M | -2.57M | -1.30M | -0.78M | -0.97M | -1.10M | -0.22M | -2.57M | -0.81M | -0.60M | -0.85M | -3.33M | -5.49M | -1.50M | -3.50M | -4.21M | -3.57M | -5.16M | -4.36M |
|
Interest Expenses
|
851.00 | 0.01M | 0.00M | 991.00 | 0.00M | 45.00 | 969.00 | 0.03M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 0.03M | 0.06M | 0.04M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.13M | 0.20M | 0.06M | 0.18M | 0.25M | 0.65M | 0.10M | 0.00M | 0.22M | 1.01M | 0.67M | 0.65M | 1.80M |
|
Shares Outstanding
|
| 28.82M | | 0.90M | 0.90M | 31.27M | | | | 31.44M | | | | 31.66M | | 0.25M | 0.25M | 5.33M | 31.99M | 31.99M | 32.29M | 5.55M | 5.62M | 5.62M | 6.44M | 6.54M | 7.48M | 8.06M | 8.07M | 8.09M | 8.09M | 8.16M | 8.17M | 0.54M | 0.55M | 0.55M | 0.56M | 0.63M | 0.68M | 0.68M | 0.82M | 0.91M | 1.41M | 1.41M | 8.61M | 8.75M | 12.52M | 16.13M | 23.13M |