|
Revenue
|
0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.14M | 0.28M | 0.01M | 0.03M | 0.03M | 0.48M | 0.07M | 0.11M | 0.13M | 0.84M | 0.02M | 0.04M | 0.04M | 0.63M | 0.01M | 0.02M | 0.11M | | | 0.17M | -0.02M | -0.02M | 0.17M | 0.17M | -0.01M | -0.00M | 0.16M | 0.00M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.02M | | 0.03M | 0.05M | | 0.01M | 0.02M | 0.01M | 0.27M | 1.03M | 0.92M | 0.79M | 0.80M | 0.05M | 0.01M | -0.12M | 0.32M | 0.04M | 0.08M | 0.01M | 0.54M | 0.59M | 0.76M |
|
Gross Profit
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.15M | 0.01M | 0.03M | 0.03M | 0.34M | 0.07M | 0.11M | 0.13M | 0.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.04M | | 0.01M | 0.02M | 0.01M | 0.03M | 0.13M | 0.11M | 0.07M | 0.08M | 0.00M | -0.17M | -1.03M | -0.30M | -0.01M | 0.04M | -0.64M | 0.14M | -0.28M | 0.21M |
|
Research & Development
|
0.03M | 0.04M | 0.05M | 0.20M | 0.36M | 0.24M | 2.01M | 0.58M | 0.30M | 0.12M | 3.33M | 0.24M | 0.08M | 0.07M | 3.79M | | | 0.05M | | | 0.06M | 0.05M | 0.44M | | 0.05M | | | 0.05M | 0.05M | | | 0.04M | 0.49M | 0.07M | 0.03M | 0.04M | 0.03M | 0.11M | 0.03M | 0.03M | | 0.00M | 0.06M | 0.03M | 0.12M | 0.12M | 0.11M | 0.19M | 0.42M | 0.12M | 0.39M | 0.36M | 0.27M | 0.32M | 0.55M | 0.54M | 0.57M | 0.42M | 0.62M | 0.53M | 0.53M | 0.76M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.02M | 0.16M | 0.23M | -0.06M | 0.30M | 0.40M | 0.44M | 0.51M | 0.72M | 0.73M | 0.74M | 0.66M | 0.79M | 1.01M | 1.21M | 0.67M | 1.68M | 2.00M | 2.10M |
|
Selling, General & Administrative
|
0.05M | 0.03M | 0.05M | 0.23M | 0.90M | 0.30M | 2.67M | 0.22M | 0.27M | 0.28M | 3.65M | 0.45M | 0.19M | 0.11M | 4.49M | | | 0.14M | | | 0.05M | 0.05M | 0.06M | | 0.12M | | | 0.06M | 0.06M | | | 0.07M | 0.06M | 0.05M | 0.06M | 0.06M | 0.05M | 0.05M | 0.06M | 0.06M | | 0.01M | 0.01M | 0.01M | 0.05M | 0.14M | 0.89M | 0.26M | 0.38M | 0.39M | 0.54M | 0.59M | 0.68M | 0.54M | 0.87M | 0.32M | 0.82M | 0.64M | 2.04M | 0.94M | 1.18M | 1.46M |
|
Other Operating Expenses
|
| | | | | -0.48M | | | | -0.38M | 2.64M | | | | 2.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.03M | 1.71M | 0.31M | -0.31M | 0.45M | 0.54M | 0.52M | 0.90M | 0.82M | 0.83M | 0.86M | 0.86M | 1.04M | 1.62M | 1.71M | 1.54M | 2.45M | 2.65M | 2.35M |
|
Operating Expenses
|
0.08M | 0.07M | 0.11M | 0.43M | 1.26M | 0.54M | 4.68M | 0.80M | 0.57M | 0.41M | 9.62M | 0.69M | 0.27M | 0.17M | 10.92M | | | 0.18M | | | 0.11M | 0.10M | 0.49M | | 0.17M | | | 0.11M | 0.10M | | | 0.11M | 0.55M | 0.12M | 0.09M | 0.10M | 0.08M | 0.16M | 0.09M | 0.10M | | 0.01M | 0.07M | 0.07M | 1.89M | 0.57M | 0.69M | 0.90M | 1.34M | 1.02M | 1.83M | 1.76M | 1.77M | 1.72M | 2.29M | 1.90M | 3.01M | 2.78M | 4.20M | 3.92M | 4.36M | 4.57M |
|
Operating Income
|
-0.08M | -0.06M | -0.10M | -0.42M | -1.25M | -0.52M | -4.53M | -0.78M | -0.54M | -0.37M | -9.28M | -0.62M | -0.16M | -0.05M | -10.22M | | | -0.11M | | | -0.07M | 0.02M | -0.27M | | 0.02M | | | 0.07M | 0.07M | | | 0.06M | -0.55M | -0.11M | -0.08M | -0.09M | -0.08M | -0.16M | -0.08M | -0.08M | | 0.02M | -0.03M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.75M | -1.68M | -1.77M | -1.88M | -3.31M | -2.20M | -3.02M | -2.74M | -4.84M | -3.79M | -4.64M | -4.36M |
|
EBIT
|
-0.08M | -0.06M | -0.10M | -0.42M | -1.25M | -0.52M | -4.53M | -0.78M | -0.54M | -0.37M | -9.28M | -0.62M | -0.16M | -0.05M | -10.22M | -0.31M | -0.17M | -0.11M | -11.87M | -0.07M | -0.07M | 0.02M | -0.27M | -0.02M | 0.02M | -0.14M | 0.07M | 0.07M | 0.07M | 0.01M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.09M | -0.08M | -0.16M | -0.08M | -0.08M | | 0.02M | -0.03M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.75M | -1.68M | -1.77M | -1.88M | -3.31M | -2.20M | -3.02M | -2.74M | -4.84M | -3.79M | -4.64M | -4.36M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.00M | | 0.02M | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.00M | | | 570.00 | | | | | | | 50.00 | | 756.00 | 914.00 | 706.00 | | | | | | | | | | | | | | | 840.00 | 613.00 | 162.00 | | 0.04M | 0.07M | 0.15M | 0.19M | 0.10M | 0.07M | 0.04M | 0.07M | 0.09M | 0.05M | 0.01M |
|
Other Non Operating Income
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.00M | -0.04M | 0.06M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 847.00 | 613.00 | 162.00 | -0.00M | 0.04M | 0.12M | 0.15M | 0.23M | 0.07M | 0.01M | 0.00M | 0.28M | -0.00M | 0.01M | 633.00 |
|
Non Operating Income
|
| | | 0.02M | -0.00M | -0.00M | -0.33M | -0.00M | -0.00M | -0.00M | -0.34M | 0.04M | -0.02M | -0.07M | -0.45M | -0.02M | -0.04M | -0.03M | -0.58M | -0.01M | -0.01M | -0.01M | | | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.00M | 216.00 | 706.00 | | | -0.00M | -0.08M | -0.01M | -0.01M | -0.01M | | 0.07M | -0.02M | | 323.00 | 428.00 | 649.00 | 847.00 | 613.00 | 162.00 | 0.06M | 0.04M | 0.12M | 0.15M | 0.23M | 0.18M | 0.09M | 0.04M | 0.07M | 0.09M | 0.06M | 0.01M |
|
EBT
|
-0.08M | -0.06M | -0.07M | -0.39M | -1.25M | -0.53M | -4.86M | -0.79M | -0.54M | -0.38M | -9.61M | -0.60M | -0.18M | -0.12M | -10.67M | -0.29M | -0.13M | -0.14M | -11.23M | -0.05M | -0.09M | 0.00M | -0.27M | -0.02M | 0.01M | -0.16M | 0.05M | 0.06M | 0.06M | 0.00M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.10M | -0.16M | -0.01M | -0.42M | -0.09M | | -0.02M | 0.33M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M |
|
Profit After Tax
|
-0.08M | -0.06M | -0.07M | -0.39M | -1.25M | -0.53M | -4.86M | -0.79M | -0.54M | -0.38M | -9.61M | -0.60M | -0.18M | -0.12M | -10.67M | -0.29M | -0.13M | -0.14M | -11.23M | -0.05M | -0.09M | 0.00M | -0.27M | -0.02M | 0.01M | -0.16M | 0.05M | 0.06M | 0.06M | 0.00M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.10M | -0.16M | -0.17M | -0.09M | -0.09M | | 0.07M | -0.03M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M |
|
Income from Continuing Operations
|
-0.08M | -0.06M | -0.07M | -0.39M | -1.25M | -0.53M | -4.86M | -0.79M | -0.54M | -0.38M | -9.61M | -0.60M | -0.18M | -0.12M | -10.67M | -0.29M | -0.13M | -0.14M | -11.23M | -0.05M | -0.09M | 0.00M | -0.27M | -0.02M | 0.01M | -0.16M | 0.05M | 0.06M | 0.06M | 0.00M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.10M | -0.16M | -0.01M | -0.42M | -0.09M | | -0.02M | 0.33M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M |
|
Consolidated Net Income
|
-0.08M | -0.06M | -0.07M | -0.39M | -1.25M | -0.53M | -4.86M | -0.79M | -0.54M | -0.38M | -9.61M | -0.60M | -0.18M | -0.12M | -10.67M | -0.29M | -0.13M | -0.14M | -11.23M | -0.05M | -0.09M | 0.00M | -0.27M | -0.02M | 0.01M | -0.16M | 0.05M | 0.06M | 0.06M | 0.00M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.10M | -0.16M | -0.01M | -0.42M | -0.09M | | -0.02M | 0.33M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M |
|
Income towards Parent Company
|
-0.08M | -0.06M | -0.07M | -0.39M | -1.25M | -0.53M | -4.86M | -0.79M | -0.54M | -0.38M | -9.61M | -0.60M | -0.18M | -0.12M | -10.67M | -0.29M | -0.13M | -0.14M | -11.23M | -0.05M | -0.09M | 0.00M | -0.27M | -0.02M | 0.01M | -0.16M | 0.05M | 0.06M | 0.06M | 0.00M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.10M | -0.16M | -0.01M | -0.42M | -0.09M | | -0.02M | 0.33M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M |
|
Net Income towards Common Stockholders
|
-0.08M | -0.06M | -0.07M | -0.39M | -1.25M | -0.53M | -4.86M | -0.79M | -0.54M | -0.38M | -9.61M | -0.60M | -0.18M | -0.12M | -10.67M | -0.29M | -0.13M | -0.14M | -11.23M | -0.05M | -0.09M | 0.00M | -0.27M | -0.02M | 0.01M | -0.16M | 0.05M | 0.06M | 0.06M | 0.00M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.10M | -0.16M | -0.01M | -0.42M | -0.09M | | -0.02M | 0.33M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.21M | -0.91M | -1.69M | -1.64M | -1.65M | -1.73M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.70M | -4.58M | -4.35M |
|
EPS (Basic)
|
-0.01 | -0.01 | | -0.01 | -0.05 | -0.02 | -0.18 | -0.03 | -0.02 | -0.01 | -0.12 | -0.02 | -0.01 | 0.00 | -0.40 | -0.01 | 0.00 | 0.00 | -0.37 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | | 0.00 | 0.01 | 0.00 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02 | -0.02 | -0.02 | 0.02 | -0.04 | -0.03 | -0.03 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
| | | 28.64M | 27.07M | 26.58M | 26.34M | 25.96M | 28.15M | 28.14M | 27.13M | 26.24M | 26.42M | 27.43M | 26.87M | 13.00M | 30.20M | 31.67M | 30.61M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 31.75M | 62.41M | 62.41M | 62.41M | 27.94M | 91.65M | 98.39M | 94.00M | 126.50M | 126.68M | 126.68M | 126.64M | 127.15M | 129.39M | 132.15M | 130.37M | 132.67M | 132.80M | 133.31M | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 130.37M | 132.67M | 132.80M | 133.31M | 134.49M | 144.61M | 145.07M | 151.47M |
|
EBITDA
|
-0.08M | -0.06M | -0.10M | -0.42M | -1.25M | -0.52M | -4.53M | -0.78M | -0.54M | -0.37M | -9.28M | -0.62M | -0.16M | -0.05M | -10.22M | -0.31M | -0.17M | -0.11M | -11.87M | -0.07M | -0.07M | 0.02M | -0.27M | -0.02M | 0.02M | -0.14M | 0.07M | 0.07M | 0.07M | 0.01M | 0.29M | 0.06M | -0.55M | -0.11M | -0.08M | -0.09M | -0.08M | -0.16M | -0.08M | -0.08M | | 0.02M | -0.03M | -0.07M | -1.87M | -0.55M | -0.67M | -0.87M | -1.23M | -0.92M | -1.71M | -1.62M | -1.65M | -1.74M | -3.08M | -2.02M | -2.93M | -2.70M | -4.78M | -3.79M | -4.64M | -4.36M |
|
Interest Expenses
|
| | | | 0.00M | 0.00M | 0.34M | 0.00M | 0.00M | 0.00M | 0.36M | 0.02M | 0.02M | 0.03M | -0.51M | -0.02M | -0.04M | 0.03M | -0.63M | -0.01M | 0.01M | 0.01M | | | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 698.00 | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.02M | 0.09M | 0.09M | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | 28.04M | | | | 25.62M | | | | 26.01M | | | | 27.60M | 30.00M | 30.75M | 31.75M | 31.75M | | | 0.80M | 31.75M | | 1.00M | | 31.75M | | | | 31.75M | | | | 31.75M | | 31.75M | 31.75M | 62.41M | 62.41M | 62.41M | 62.41M | 62.41M | 62.41M | 98.39M | 122.82M | 125.32M | 126.68M | 126.68M | 126.68M | 126.70M | 128.84M | 130.68M | 132.67M | 132.67M | 132.67M | 132.93M | 133.17M | 144.30M | 144.68M | 146.48M | 154.26M |