|
Revenue
|
0.02M | 0.02M | 0.04M | 0.06M | 0.04M | 0.07M | 0.08M | 0.10M | 0.09M | 0.16M | 0.18M | 0.17M | 0.20M | 0.28M | 0.25M | 0.30M | 0.23M | 0.30M | 0.36M | 0.29M | 0.41M | 0.46M | 0.48M | 0.50M | 0.48M | 0.62M | 0.69M |
|
Cost of Revenue
|
0.01M | 0.02M | 0.03M | 0.04M | 0.02M | 0.04M | 0.04M | 0.17M | 0.05M | 0.12M | 0.11M | 0.08M | 0.10M | 0.14M | 0.13M | 0.18M | 0.14M | 0.16M | 0.18M | 0.17M | 0.28M | 0.21M | 0.17M | 0.20M | 0.17M | 0.22M | 0.26M |
|
Gross Profit
|
0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.03M | 0.04M | -0.08M | 0.04M | 0.04M | 0.08M | 0.09M | 0.09M | 0.14M | 0.12M | 0.12M | 0.09M | 0.14M | 0.18M | 0.13M | 0.14M | 0.25M | 0.32M | 0.30M | 0.31M | 0.41M | 0.43M |
|
Research & Development
|
0.46M | 0.46M | 0.43M | 0.55M | 0.30M | 0.23M | 0.38M | 0.59M | 0.46M | 0.46M | 0.51M | 0.53M | 0.52M | 0.43M | 0.45M | 0.46M | 0.39M | 0.38M | 0.38M | 0.08M | 0.37M | 0.47M | 0.45M | 0.42M | 0.42M | 0.43M | 0.40M |
|
Selling, General & Administrative
|
1.90M | 1.83M | 2.17M | 2.51M | 2.04M | 1.43M | 1.57M | 1.40M | 1.42M | 1.94M | 1.82M | 2.05M | 1.91M | 2.28M | 2.29M | 1.81M | 1.75M | 1.76M | 1.75M | 1.78M | 1.61M | 1.38M | 1.41M | 1.14M | 1.56M | 1.60M | 1.38M |
|
Operating Expenses
|
2.37M | 2.29M | 2.60M | 3.06M | 2.34M | 1.65M | 1.95M | 1.99M | 1.88M | 2.39M | 2.33M | 2.58M | 2.42M | 2.71M | 2.74M | 2.27M | 2.14M | 2.14M | 2.13M | 1.86M | 1.98M | 1.85M | 1.86M | 1.56M | 1.98M | 2.02M | 1.78M |
|
Operating Income
|
-2.36M | -2.29M | -2.59M | -3.04M | -2.33M | -1.62M | -1.91M | -2.07M | -1.84M | -2.35M | -2.25M | -2.49M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -2.00M | -1.95M | -1.74M | -1.84M | -1.60M | -1.55M | -1.26M | -1.66M | -1.61M | -1.35M |
|
EBIT
|
-2.36M | -2.29M | -2.59M | -3.04M | -2.33M | -1.62M | -1.91M | -2.07M | -1.84M | -2.35M | -2.25M | -2.49M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -2.00M | -1.95M | -1.74M | -1.84M | -1.60M | -1.55M | -1.26M | -1.66M | -1.61M | -1.35M |
|
Interest & Investment Income
|
0.01M | 0.01M | 0.02M | | 0.00M | | | 0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.06M |
|
Other Non Operating Income
|
-0.01M | 0.00M | | 0.27M | 0.01M | 0.00M | | 0.00M | 0.02M | 0.65M | | -0.63M | | 0.00M | -0.03M | | | | | | | 0.00M | 0.03M | 0.00M | | | |
|
Non Operating Income
|
-0.01M | 0.00M | 0.01M | 0.26M | 0.01M | -0.00M | -0.01M | 0.00M | 0.02M | 0.65M | | -0.00M | 0.00M | 0.00M | -0.03M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.00M | -0.00M | -0.00M | 0.05M |
|
EBT
|
-2.36M | -2.29M | -2.58M | -3.05M | -2.33M | -1.63M | -1.92M | -2.08M | -1.84M | -2.35M | -2.25M | -2.50M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.54M | -1.26M | -1.67M | -1.62M | -1.30M |
|
Profit After Tax
|
-2.36M | -2.29M | -2.58M | -2.78M | -2.32M | -1.63M | -1.92M | -2.09M | -1.82M | -1.70M | -2.25M | -2.49M | -2.33M | -2.57M | -2.65M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.51M | -1.25M | -1.67M | -1.62M | -1.30M |
|
Income from Continuing Operations
|
-2.36M | -2.29M | -2.58M | -3.05M | -2.33M | -1.63M | -1.92M | -2.08M | -1.84M | -2.35M | -2.25M | -2.50M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.54M | -1.26M | -1.67M | -1.62M | -1.30M |
|
Consolidated Net Income
|
-2.36M | -2.29M | -2.58M | -3.05M | -2.33M | -1.63M | -1.92M | -2.08M | -1.84M | -2.35M | -2.25M | -2.50M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.54M | -1.26M | -1.67M | -1.62M | -1.30M |
|
Income towards Parent Company
|
-2.36M | -2.29M | -2.58M | -3.05M | -2.33M | -1.63M | -1.92M | -2.08M | -1.84M | -2.35M | -2.25M | -2.50M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.54M | -1.26M | -1.67M | -1.62M | -1.30M |
|
Net Income towards Common Stockholders
|
-2.36M | -2.29M | -2.58M | -2.79M | -2.73M | -1.63M | -1.92M | -2.09M | -1.82M | -1.70M | -2.25M | -2.50M | -2.33M | -2.57M | -2.62M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.54M | -1.26M | -1.67M | -1.62M | -1.30M |
|
EPS (Basic)
|
-2.01 | -1.86 | -1.85 | -2.14 | -1.69 | -0.59 | -0.56 | -0.36 | -0.22 | -0.14 | -0.18 | -14.24 | -3.82 | -4.21 | -4.33 | -135.72 | -11.91 | -83.58 | -55.93 | 121.00 | -3.56 | -3.08 | -2.07 | -1.80 | -1.28 | -0.87 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.14 | -0.18 | -4.46 | -3.82 | -4.21 | -4.33 | -135.72 | -11.91 | -83.58 | -55.93 | 121.00 | -3.56 | -3.08 | -2.07 | -1.80 | -1.28 | -0.87 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
1.18M | 1.23M | 1.39M | 1.30M | 1.61M | 2.76M | 3.40M | 3.01M | 8.14M | 12.18M | 12.19M | 0.56M | 0.61M | 0.61M | 0.61M | 0.07M | 0.17M | 0.02M | 0.03M | 0.07M | 0.51M | 0.51M | 0.73M | 0.70M | 1.30M | 1.85M | 4.67M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 12.18M | 12.19M | 0.56M | 0.61M | 0.61M | 0.61M | 0.07M | 0.17M | 0.02M | 0.03M | 0.07M | 0.51M | 0.51M | 0.73M | 0.70M | 1.30M | 1.85M | 4.67M |
|
EBITDA
|
-2.36M | -2.29M | -2.59M | -3.04M | -2.33M | -1.62M | -1.92M | -2.07M | -1.82M | -1.70M | -2.25M | -2.49M | -2.33M | -2.57M | -2.65M | -2.15M | -2.04M | -1.99M | -1.95M | -1.73M | -1.83M | -1.58M | -1.51M | -1.25M | -1.67M | -1.62M | -1.30M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | 0.00M | | | | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |