|
Revenue
|
1.06M | 1.17M | 1.08M | 1.03M | 0.91M | 1.31M | 1.16M | 1.28M | 1.05M | 1.08M | 1.13M | 1.13M | 1.30M | 1.36M | 1.38M | 1.33M | 1.03M | 1.31M | 0.87M | 0.70M | 0.85M |
|
Cost of Revenue
|
0.18M | 0.23M | 0.18M | 0.27M | 0.13M | 0.45M | 0.26M | 0.39M | 0.18M | 0.33M | 0.24M | 0.25M | 0.29M | 0.22M | 0.35M | 0.33M | 0.38M | 0.27M | 0.15M | 0.15M | 0.17M |
|
Gross Profit
|
0.88M | 0.95M | 0.90M | 0.76M | 0.78M | 0.87M | 0.89M | 0.88M | 0.87M | 0.75M | 0.89M | 0.88M | 1.01M | 1.14M | 1.04M | 0.99M | 0.65M | 1.05M | 0.72M | 0.55M | 0.68M |
|
Research & Development
|
| | | | | | | | | | 0.01M | 177.00 | | | | | | | | | |
|
Selling, General & Administrative
|
0.23M | 1.34M | 0.74M | 1.11M | 1.29M | 1.61M | 0.77M | 1.48M | 3.82M | 0.76M | 1.68M | 1.60M | 1.08M | 2.07M | 1.62M | 1.34M | 1.18M | 1.09M | 1.73M | 0.70M | 0.88M |
|
Other Operating Expenses
|
0.39M | 0.46M | 0.23M | 0.22M | 0.23M | 1.08M | 0.30M | 0.43M | 0.43M | 0.42M | 0.44M | 0.25M | 0.51M | 0.50M | | | | | | | |
|
Operating Expenses
|
0.62M | 1.81M | 0.97M | 1.33M | 1.52M | 2.69M | 1.07M | 1.91M | 4.25M | 1.18M | 2.14M | 1.85M | 1.59M | 2.57M | 2.05M | 1.69M | 1.37M | 1.01M | 1.93M | 0.85M | 1.02M |
|
Operating Income
|
0.25M | -0.86M | -0.08M | -0.58M | -0.74M | -1.82M | -0.18M | -1.03M | -3.38M | -0.43M | -1.25M | -0.97M | -0.58M | -1.43M | -1.01M | -0.69M | -0.72M | 0.03M | -1.20M | -0.30M | -0.34M |
|
EBIT
|
0.25M | -0.86M | -0.08M | -0.58M | -0.74M | -1.82M | -0.18M | -1.03M | -3.38M | -0.43M | -1.25M | -0.97M | -0.58M | -1.43M | -1.01M | -0.69M | -0.72M | 0.03M | -1.20M | -0.30M | -0.34M |
|
Other Non Operating Income
|
970.00 | -0.00M | -0.01M | -0.06M | 2.71M | 1.84M | 0.20M | -22.54M | 18.23M | 7.91M | 0.47M | 1.29M | -0.00M | -0.19M | 0.02M | 0.03M | 0.04M | 1.69M | -0.01M | 0.08M | 0.04M |
|
Non Operating Income
|
-0.03M | -0.07M | -0.10M | -0.20M | -4.58M | 0.97M | -0.33M | -23.94M | 20.77M | -0.01M | -1.02M | 0.68M | -0.43M | -0.44M | -0.41M | -0.09M | -0.45M | -0.43M | -0.25M | 0.08M | -0.47M |
|
EBT
|
0.23M | -0.93M | -0.17M | -0.77M | -5.32M | -0.85M | -0.51M | -24.97M | 17.39M | -0.45M | -2.27M | -0.29M | -1.01M | -1.86M | -1.42M | -0.78M | -1.17M | -0.40M | -1.46M | -0.30M | -0.81M |
|
Tax Provisions
|
| | 378.00 | | | | | | | 0.10M | -0.04M | 0.00M | 0.03M | | | | | | | | |
|
Profit After Tax
|
0.23M | -0.93M | -0.17M | -0.77M | -5.32M | -0.85M | -0.51M | -24.97M | 17.42M | -0.54M | -2.24M | -0.29M | 1.04M | -9.00M | -1.42M | -0.78M | -1.17M | -7.15M | -1.46M | -0.30M | -0.81M |
|
Income from Non-Controlling Interests
|
0.04M | -0.04M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.03M | -0.02M | -244.00 | -0.00M | 0.00M | 800.00 | -0.00M | 69.00 | -925.00 | | -0.00M | -0.00M | -0.00M |
|
Income from Continuing Operations
|
0.23M | -0.93M | -0.17M | -0.77M | -5.32M | -0.85M | -0.51M | -24.97M | 17.39M | -0.54M | -2.24M | -0.29M | -1.04M | -1.86M | -1.42M | -0.78M | -1.17M | -0.40M | -1.46M | -0.30M | -0.81M |
|
Consolidated Net Income
|
0.23M | -0.93M | -0.17M | -0.77M | -5.32M | -0.85M | -0.51M | -24.97M | 17.39M | -0.54M | -2.24M | -0.29M | -1.04M | -1.86M | -1.42M | -0.78M | -1.17M | -0.40M | -1.46M | -0.30M | -0.81M |
|
Income towards Parent Company
|
0.23M | -0.93M | -0.17M | -0.77M | -5.32M | -0.85M | -0.51M | -24.97M | 17.39M | -0.54M | -2.24M | -0.29M | -1.04M | -1.86M | -1.42M | -0.78M | -1.17M | -0.40M | -1.46M | -0.30M | -0.81M |
|
Net Income towards Common Stockholders
|
0.23M | -0.93M | -0.17M | -0.77M | -5.32M | -0.85M | -0.51M | -24.97M | 17.39M | -0.54M | -2.24M | -0.29M | 1.04M | -1.86M | -1.42M | -0.78M | 1.17M | -0.40M | -1.46M | -0.30M | -0.81M |
|
EPS (Basic)
|
0.02 | -0.10 | 0.00 | -0.02 | -0.28 | -0.02 | -0.01 | -0.56 | 0.38 | -0.01 | -0.04 | 0.00 | 0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
0.02 | -0.10 | 0.00 | -0.02 | -0.28 | -0.02 | -0.01 | -0.56 | 0.38 | -0.01 | -0.04 | 0.00 | 0.01 | -0.02 | -0.02 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
9.46M | 9.32M | 34.93M | 35.68M | 19.10M | 35.31M | 44.69M | 44.71M | 45.59M | 46.01M | 58.31M | 91.77M | | 83.47M | 83.47M | 116.75M | | 118.70M | 118.70M | 142.44M | 150.10M |
|
Shares Outstanding (Diluted Average)
|
9.46M | 9.32M | 34.93M | 35.68M | 19.10M | 35.31M | 44.69M | 44.71M | 45.59M | 46.01M | 58.31M | 91.77M | | 83.47M | 83.47M | 116.75M | | 118.70M | 118.70M | 142.44M | 150.10M |
|
EBITDA
|
0.16M | -0.86M | -0.43M | -0.30M | -5.79M | -0.58M | -0.70M | -24.58M | 17.01M | -0.09M | -2.25M | -0.26M | 1.27M | -8.77M | -2.33M | -0.64M | -2.26M | 0.37M | -0.77M | 0.39M | -0.13M |
|
Interest Expenses
|
| | | | | | | | | | 1.88M | 2.02M | | | 0.43M | 0.12M | 0.49M | 0.54M | 0.25M | 0.08M | 0.51M |
|
Tax Rate
|
| | -0.22% | | | | | | | -21.43% | 1.56% | -0.65% | -3.33% | | | | | | | | |