|
Revenue
|
0.01M | 0.01M | 0.01M | 0.01M | 0.08M | 0.42M | 0.45M | 0.50M | 2.05M | 2.64M | 1.69M | 2.19M | 2.27M | 1.67M | 1.46M | 1.71M | 1.68M | 1.87M | 1.47M | 2.50M | 1.38M |
|
Cost of Revenue
|
0.02M | 0.03M | 0.02M | 0.09M | 0.16M | 0.45M | 0.46M | 0.50M | 1.74M | 1.97M | 1.46M | 1.61M | 1.71M | 1.03M | 1.30M | 1.25M | 1.31M | 1.33M | 1.01M | 1.09M | 0.49M |
|
Gross Profit
|
-0.01M | -0.02M | -0.01M | -0.08M | -0.08M | -0.03M | -0.01M | -138.00 | 0.31M | 0.67M | 0.23M | 0.58M | 0.56M | 0.64M | 0.16M | 0.46M | 0.37M | 0.54M | 0.47M | 1.41M | 0.89M |
|
Research & Development
|
0.03M | 0.03M | 0.03M | 0.04M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.02M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Selling, General & Administrative
|
1.58M | 1.22M | 1.95M | 4.17M | 8.29M | 18.98M | 5.84M | 7.35M | 9.93M | 7.44M | | 3.88M | 4.46M | 5.47M | | 2.46M | 1.49M | 3.60M | 2.27M | 1.49M | 6.00M |
|
Restructuring Costs
|
| | | | | | | | 9.09M | 6.58M | 0.43M | 3.80M | 4.50M | 5.30M | 0.38M | 2.30M | 1.32M | 3.44M | 2.12M | 1.32M | 5.88M |
|
Other Operating Expenses
|
-0.00M | 0.01M | -2.76M | 2.21M | 0.04M | 0.24M | -6.59M | -10.55M | -7.10M | 24.24M | 0.00M | -3.70M | -4.26M | -5.19M | 0.01M | -2.16M | -1.28M | -0.82M | -2.08M | -1.26M | -231.00 |
|
Operating Expenses
|
1.61M | 1.25M | 2.19M | 4.25M | 8.35M | 19.25M | 6.58M | 7.62M | 10.41M | 10.51M | 0.44M | 3.99M | 4.71M | 5.60M | 0.39M | 2.62M | 1.54M | 3.64M | 2.33M | 1.57M | 6.13M |
|
Operating Income
|
-1.62M | -1.27M | -2.19M | -4.32M | -8.42M | -19.27M | -6.60M | -7.62M | -10.10M | -9.84M | -0.21M | -3.42M | -4.14M | -4.95M | -0.22M | -2.16M | -1.17M | -3.10M | -1.87M | -0.15M | -5.24M |
|
EBIT
|
-1.62M | -1.27M | -2.19M | -4.32M | -8.42M | -19.27M | -6.60M | -7.62M | -10.10M | -9.84M | -0.21M | -3.42M | -4.14M | -4.95M | -0.22M | -2.16M | -1.17M | -3.10M | -1.87M | -0.15M | -5.24M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | -0.01M |
|
Interest & Investment Income
|
3.00 | 8.00 | 6.00 | 10.00 | 55.00 | 45.00 | 45.00 | 0.01M | 0.04M | 0.04M | 82.00 | 0.06M | 0.03M | 0.03M | 39.00 | 0.00M | 0.00M | 0.00M | 876.00 | 0.00M | 0.00M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 0.01M | 0.00M | 0.22M | | 876.00 | 0.00M |
|
Non Operating Income
|
0.01M | -0.10M | -0.56M | -0.01M | -0.01M | -0.06M | 0.01M | 0.03M | 0.04M | 0.07M | 473.00 | 0.11M | 0.23M | -0.21M | 697.00 | 0.22M | -0.15M | -0.95M | 0.02M | 0.71M | 0.03M |
|
EBT
|
-1.63M | -1.31M | -2.76M | -4.34M | -8.43M | -19.33M | -6.59M | -7.59M | -10.06M | -9.77M | -0.21M | -3.31M | -3.92M | -5.46M | -0.22M | -1.94M | -1.33M | -4.05M | -1.85M | 0.55M | -5.21M |
|
Tax Provisions
|
4.00 | -0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 797.00 | 736.00 | 796.00 | | 0.00M | 746.00 | 0.02M | | 0.00M | 0.05M | 0.02M | 570.00 | 735.00 | 0.07M |
|
Profit After Tax
|
-1.63M | -1.31M | -2.76M | -4.34M | -8.43M | -19.34M | -6.59M | -7.59M | -10.06M | -9.77M | -0.21M | -3.32M | -3.92M | -5.52M | -0.22M | -1.94M | -1.38M | -4.07M | -1.85M | 0.55M | -5.28M |
|
Income from Non-Controlling Interests
|
| | 2.72M | 4.35M | 8.42M | 19.27M | 6.59M | -7.44M | -0.10M | 56.00 | | 0.01M | -0.06M | 0.18M | | -0.01M | -0.00M | -0.00M | -0.00M | 0.07M | -0.16M |
|
Income from Continuing Operations
|
-1.63M | -1.31M | -2.76M | -4.34M | -8.43M | -19.34M | -6.59M | -7.59M | -10.06M | -9.77M | -0.21M | -3.31M | -3.92M | -5.48M | -0.22M | -1.94M | -1.38M | -4.07M | -1.85M | 0.55M | -5.28M |
|
Consolidated Net Income
|
-1.63M | -1.31M | -2.76M | -4.34M | -8.43M | -19.34M | -6.59M | -7.59M | -10.06M | -9.77M | -0.21M | -3.31M | -3.92M | -5.48M | -0.22M | -1.94M | -1.38M | -4.07M | -1.85M | 0.55M | -5.28M |
|
Income towards Parent Company
|
-1.63M | -1.31M | -2.76M | -4.34M | -8.43M | -19.34M | -6.59M | -7.59M | -10.06M | -9.77M | -0.21M | -3.31M | -3.92M | -5.48M | -0.22M | -1.94M | -1.38M | -4.07M | -1.85M | 0.55M | -5.28M |
|
Net Income towards Common Stockholders
|
-1.63M | -1.31M | -2.76M | -4.34M | -8.43M | -19.34M | -0.87M | -7.59M | 9.29M | -28.90M | -0.21M | -5.39M | -3.92M | -5.48M | -0.22M | -1.94M | -1.38M | -4.07M | -1.85M | 0.55M | -5.28M |
|
EPS (Basic)
|
| -0.56 | -0.15 | -0.59 | -1.00 | -1.68 | -0.30 | -0.31 | -0.39 | -0.37 | | -1.77 | -2.03 | -2.69 | | -0.73 | -0.48 | -1.20 | -0.44 | 0.09 | -0.84 |
|
EPS (Weighted Average and Diluted)
|
| -0.19 | -0.15 | -0.59 | -1.00 | -1.68 | -0.30 | -0.31 | -0.39 | -0.37 | | -1.77 | -2.03 | -2.69 | | -0.73 | -0.48 | -1.20 | -0.44 | 0.10 | -0.89 |
|
Shares Outstanding (Weighted Average)
|
| 1.26M | 1.26M | 1.26M | 1.52M | 1.57M | 1.57M | 1.59M | 1.78M | 1.78M | | 1.88M | 1.90M | 2.19M | | 2.64M | 3.65M | 3.65M | 3.65M | 5.01M | 5.36M |
|
Shares Outstanding (Diluted Average)
|
| 6.99M | 18.53M | 7.41M | 7.82M | 9.44M | 21.89M | 24.35M | 25.30M | 24.43M | | 1.88M | 1.90M | 1.93M | | 2.66M | 2.88M | 2.96M | 4.21M | 5.01M | 5.74M |
|
EBITDA
|
-1.58M | -1.38M | -2.72M | -4.35M | -8.42M | -19.37M | -6.64M | -7.52M | -9.83M | -10.04M | -0.21M | -3.14M | -3.97M | -5.48M | -0.22M | -1.67M | -2.41M | -3.03M | -1.94M | 0.00M | -5.10M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 384.00 | 0.01M | 0.01M | | 300.00 | 278.00 | -695.00 | | 285.00 | 0.04M | 0.11M | 212.00 | 171.00 | 833.00 |
|
Tax Rate
|
| 0.51% | | | | | | | | | | | | | | | | | | 0.13% | |