|
Revenue
|
0.01M | | | | 0.93M | 0.80M | 0.69M | 1.06M | 0.46M | 0.34M | 0.31M | | 0.31M | 0.40M | 0.78M | 0.65M | 0.46M | 0.38M | 0.36M |
|
Cost of Revenue
|
0.00M | | | | 1.26M | 1.20M | 0.89M | 0.92M | 0.82M | 0.61M | 0.55M | | 0.51M | 0.70M | 0.84M | -2.05M | 0.33M | 0.32M | 0.30M |
|
Gross Profit
|
0.01M | | | | -0.33M | -0.40M | -0.20M | 0.13M | -0.36M | -0.26M | -0.24M | | -0.20M | -0.30M | -0.06M | 0.17M | 0.13M | 0.06M | 0.06M |
|
Research & Development
|
| | | | 0.21M | 0.01M | 0.26M | 0.06M | 0.10M | 0.10M | 0.09M | | 0.08M | 0.09M | 0.11M | 0.08M | 0.06M | 0.06M | 0.09M |
|
Selling, General & Administrative
|
0.02M | 0.03M | | 0.01M | 1.00M | 1.60M | 0.72M | 1.20M | 1.24M | 0.74M | 0.95M | | 0.79M | 0.96M | 0.59M | 0.83M | 0.50M | 0.74M | 0.69M |
|
Other Operating Expenses
|
| | | | 0.13M | 0.18M | 0.11M | -0.69M | 0.11M | 0.07M | 0.04M | | 0.10M | 0.32M | 0.01M | 1.13M | -0.05M | 0.03M | -0.03M |
|
Operating Expenses
|
0.02M | 0.03M | | 0.01M | 1.34M | 1.79M | 1.09M | 0.57M | 1.46M | 0.91M | 1.09M | | 0.97M | 1.37M | 0.71M | 2.04M | 0.52M | 0.84M | 0.74M |
|
Operating Income
|
-0.01M | -0.03M | | | -1.66M | -2.19M | -1.28M | -0.44M | -1.82M | -1.17M | -1.33M | | -1.17M | -1.67M | -0.77M | 3.61M | -0.39M | -0.77M | -0.69M |
|
EBIT
|
-0.01M | -0.03M | | -0.01M | -1.66M | -2.19M | -1.28M | -0.44M | -1.82M | -1.17M | -1.33M | | -1.17M | -1.67M | -0.77M | 3.61M | -0.39M | -0.77M | -0.69M |
|
Interest & Investment Income
|
| | | | 0.00M | 104.00 | 59.00 | 116.00 | 163.00 | 162.00 | 154.00 | | 62.00 | 19.00 | 471.00 | 251.00 | 135.00 | 45.00 | 23.00 |
|
Other Non Operating Income
|
| | | | -0.01M | -0.06M | -0.01M | 0.00M | -0.00M | -0.31M | -0.01M | | -0.00M | -2.57M | 0.05M | 2.08M | -0.00M | 0.00M | -0.11M |
|
Non Operating Income
|
| | | | -0.01M | -0.06M | -0.01M | 0.00M | 0.01M | -0.31M | -0.02M | | -0.03M | -2.60M | 0.05M | 2.16M | -0.02M | -0.01M | -0.13M |
|
EBT
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.47M | -1.35M | | -1.20M | -4.27M | -0.73M | 6.20M | -0.41M | -0.79M | -0.81M |
|
Tax Provisions
|
| | | | | | 19.00 | 20.00 | | | | | 14.00 | | 796.00 | 0.01M | 0.00M | 19.00 | 495.00 |
|
Profit After Tax
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.47M | -1.35M | | -1.20M | -4.27M | -0.75M | 0.19M | -0.41M | -0.79M | -0.82M |
|
Income from Non-Controlling Interests
|
| | | | -0.13M | 0.02M | 0.03M | -0.02M | -0.17M | -0.03M | -0.02M | | -0.04M | -0.01M | 0.03M | 0.01M | -0.00M | -0.01M | -0.03M |
|
Income from Continuing Operations
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.47M | -1.35M | | -1.20M | -4.27M | -0.73M | 6.19M | -0.41M | -0.79M | -0.82M |
|
Consolidated Net Income
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.47M | -1.35M | | -1.20M | -4.27M | -0.73M | 6.19M | -0.41M | -0.79M | -0.82M |
|
Income towards Parent Company
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.47M | -1.35M | | -1.20M | -4.27M | -0.73M | 6.19M | -0.41M | -0.79M | -0.82M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.03M | | -0.01M | -1.67M | -2.26M | -1.30M | -0.44M | -1.82M | -1.53M | -1.35M | | -1.13M | -3.97M | -0.64M | 5.74M | -0.30M | -0.44M | -0.58M |
|
EPS (Basic)
|
0.00 | 0.00 | | 0.00 | -0.03 | -0.04 | -0.02 | -0.41 | 0.00 | 0.00 | 0.00 | | -0.23 | -0.80 | -0.01 | 0.04 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.04 | -0.02 | -0.41 | 0.00 | 0.00 | 0.00 | | -0.23 | -0.80 | -0.01 | 0.04 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
61.90M | 61.90M | 61.90M | 61.90M | 61.90M | 61.90M | 61.90M | 1.06M | 1,061.90M | 1,061.90M | 1,061.90M | 5.32M | 5.32M | 5.32M | 83.89M | 128.88M | 555.32M | 555.32M | 555.32M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 61.90M | 61.90M | 1.06M | 1,061.90M | 1,061.90M | 1,061.90M | 5.32M | 5.32M | 5.32M | 83.89M | 128.88M | 555.32M | 555.32M | 555.32M |
|
EBITDA
|
-0.01M | -0.03M | | -0.01M | -1.83M | -1.59M | -0.78M | -0.64M | -1.42M | -1.13M | -1.71M | | -1.08M | -4.41M | -0.46M | 0.08M | -0.66M | -1.00M | -1.00M |
|
Interest Expenses
|
| | | | | | | | | | 0.01M | | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Tax Rate
|
| | | | | | 0.00% | 0.00% | | | | | 0.00% | | -0.11% | 0.11% | -0.88% | 0.00% | -0.06% |