|
Revenue
|
0.47M | 0.58M | 0.80M | 2.25M | 1.41M | 2.09M | 2.66M | 2.91M | 2.84M | 3.05M | 3.33M | 3.86M | 3.05M | 3.50M | 2.66M | 2.84M | 2.97M | 0.04M | 922.00 | | 114.00 | 649.00 | 348.00 | -426.00 | 3.39M | 3.51M | 3.26M | 3.32M | 3.01M | 2.85M | 2.72M | 2.62M | 2.84M | 2.37M | 2.40M | 2.43M | 2.26M | 2.09M | 2.25M | 2.46M | 2.27M | 1.79M | 1.75M | 1.74M | 1.59M | 1.01M | 0.90M | 1.25M | 2.28M | 2.05M | 2.17M | 3.58M | 3.59M | 2.46M | 1.42M | 2.21M | 2.27M | 2.06M | 2.15M | 3.07M | 3.66M | 2.57M | 5.63M | 7.00M | 10.53M | 8.70M |
|
Cost of Revenue
|
0.42M | 0.45M | 0.64M | 2.22M | 1.30M | 1.82M | 2.24M | 2.33M | 2.49M | 2.81M | 2.51M | 3.53M | 2.89M | 3.21M | 2.52M | 2.35M | 3.03M | | | | | | | | 3.32M | 3.27M | 3.89M | 3.11M | 2.82M | 2.89M | 2.54M | 2.53M | 2.54M | 2.32M | 2.57M | 2.49M | 2.11M | 2.27M | 2.16M | 2.53M | 2.45M | 2.06M | 2.05M | 1.64M | 1.60M | 1.44M | 0.34M | 1.04M | 2.08M | 1.95M | 1.84M | 2.44M | 2.87M | 2.03M | 1.71M | 1.82M | 1.88M | 1.81M | 6.54M | 2.48M | 2.41M | 2.15M | 4.43M | 4.63M | 7.69M | 6.69M |
|
Gross Profit
|
0.05M | 0.13M | 0.16M | 0.02M | 0.12M | 0.27M | 0.42M | 0.58M | 0.35M | 0.24M | 0.83M | 0.33M | 0.16M | 0.29M | 0.14M | 0.49M | -0.06M | | | | | | | | 0.07M | 0.23M | -0.63M | 0.21M | 0.19M | -0.04M | 0.18M | 0.09M | 0.30M | 0.05M | -0.17M | -0.06M | 0.14M | -0.18M | 0.09M | -0.07M | -0.17M | -0.27M | -0.30M | 0.10M | -0.02M | -0.44M | 0.56M | 0.21M | 0.20M | 0.10M | 0.33M | 1.14M | 0.72M | 0.43M | -0.29M | 0.39M | 0.39M | 0.26M | -4.38M | 0.59M | 1.25M | 0.42M | 1.20M | 2.37M | 2.84M | 2.01M |
|
Research & Development
|
0.01M | 0.07M | 0.12M | -0.21M | 0.07M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.09M | 0.10M | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.05M | 0.02M | 0.04M | 0.42M | 0.05M | 0.06M | 0.08M | 0.40M | 0.15M | 0.09M | 0.03M | 0.38M | 0.23M | 0.23M | 0.24M | 0.16M | 0.22M | | | | | | | | 0.28M | 0.35M | -0.18M | 0.16M | 0.27M | 0.31M | -0.17M | 0.20M | 0.14M | 0.13M | 0.17M | 0.15M | 0.19M | 0.15M | 0.31M | 0.21M | 0.15M | 0.14M | 0.18M | 0.20M | 0.12M | 0.11M | 0.18M | 0.17M | 0.29M | 0.11M | 0.10M | 0.16M | 0.22M | 0.11M | 0.17M | 0.14M | 0.25M | 0.29M | 0.96M | 0.50M | 0.50M | 0.61M | 0.44M | 0.55M | 0.84M | 0.88M |
|
Other Operating Expenses
|
| | | | 0.07M | -0.01M | 0.02M | 0.23M | 0.03M | 0.03M | 0.03M | 0.04M | 0.10M | 0.03M | 0.05M | 0.36M | 0.10M | | | | | | | -0.01M | 0.01M | | 0.49M | | | -0.00M | 0.53M | 0.20M | 0.13M | 0.15M | 0.11M | 0.19M | 0.11M | -1.19M | -0.46M | 0.41M | 0.13M | | -1.41M | 0.21M | 0.14M | -0.32M | | 0.38M | 0.14M | 0.10M | 0.20M | 0.20M | 0.13M | 0.17M | 0.30M | 0.17M | 0.34M | 0.33M | 1.24M | 0.56M | 0.69M | 0.70M | 1.85M | 1.46M | 1.97M | 0.47M |
|
Operating Expenses
|
0.06M | 0.10M | 0.16M | 0.21M | 0.19M | 0.04M | 0.10M | 0.64M | 0.24M | 0.12M | 0.06M | 0.42M | 0.32M | 0.26M | 0.29M | 0.51M | 0.33M | | | | | | | | 0.25M | 0.36M | 0.31M | 0.39M | 0.30M | 0.31M | 0.36M | 0.40M | 0.27M | 0.28M | 0.28M | 0.34M | 0.30M | -1.04M | -0.15M | 0.61M | 0.29M | 0.27M | 1.76M | 0.41M | 0.26M | 0.55M | 2.29M | 0.55M | 0.43M | 0.21M | 0.30M | 0.36M | 0.36M | 0.37M | 0.56M | 0.31M | 0.58M | 0.62M | 2.20M | 1.06M | 1.19M | 1.31M | 2.29M | 2.01M | 2.82M | 6.93M |
|
Operating Income
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.23M | 0.33M | -0.05M | 0.10M | 0.12M | 0.76M | -0.10M | -0.16M | 0.03M | -0.16M | -0.02M | -0.39M | | | | | | | | -0.19M | -0.12M | -0.94M | -0.18M | -0.11M | -0.35M | -0.18M | -0.31M | 0.03M | -0.23M | -0.45M | -0.40M | -0.16M | 0.87M | 0.24M | -0.68M | -0.46M | -0.54M | -2.07M | -0.30M | -0.28M | -0.99M | -1.73M | -0.34M | -0.23M | -0.11M | 0.03M | 0.78M | 0.37M | 0.06M | -0.85M | 0.29M | -0.20M | -0.36M | -6.59M | -0.47M | 0.20M | -0.89M | -1.09M | 0.55M | 0.18M | -4.92M |
|
EBIT
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.23M | 0.33M | -0.05M | 0.10M | 0.12M | 0.76M | -0.10M | -0.16M | 0.03M | -0.16M | -0.02M | -0.39M | | | | | | | | -0.19M | -0.12M | -0.94M | -0.18M | -0.11M | -0.35M | -0.18M | -0.31M | 0.03M | -0.23M | -0.45M | -0.40M | -0.16M | 0.87M | 0.24M | -0.68M | -0.46M | -0.54M | -2.07M | -0.30M | -0.28M | -0.99M | -1.73M | -0.34M | -0.23M | -0.11M | 0.03M | 0.78M | 0.37M | 0.06M | -0.85M | 0.29M | -0.20M | -0.36M | -6.59M | -0.47M | 0.20M | -0.89M | -1.09M | 0.55M | 0.18M | -4.92M |
|
Interest & Investment Income
|
| | | | | 0.00M | 117.00 | -0.01M | 0.00M | 0.00M | 248.00 | 879.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | -0.01M | | -0.01M | -0.01M | -0.02M | 0.00M | 0.01M | 0.01M | -0.02M | 0.01M | 0.04M | 0.04M | -0.08M | 0.08M | 0.05M | 19.00 | 16.00 | 562.00 | 268.00 | 19.00 | 15.00 | 741.00 | 31.00 | 19.00 | | 804.00 | 31.00 | 19.00 | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.05M | 0.12M | 0.17M | 0.18M | 0.15M | 0.15M | 0.15M | 0.16M | 0.21M | 0.19M | 0.15M | 0.15M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | 0.13M | -0.07M | 0.04M | 0.40M | -0.38M | -0.02M | -0.03M | -0.03M | 0.24M | -0.00M | 0.00M | -0.00M | 0.04M | 0.01M | 0.57M | 0.01M | 0.01M | -0.00M | -0.00M | -0.00M | -0.03M | 0.08M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -798.00 | -0.01M | -0.01M | 151.00 | -0.02M |
|
Non Operating Income
|
| | | | -0.01M | -0.03M | -0.24M | 0.16M | -0.03M | -0.04M | -0.05M | -0.02M | -0.03M | -0.02M | -0.02M | -0.01M | -0.02M | 128.00 | -0.28M | | | 31.00 | -0.29M | | | | 0.85M | | | | | | | -0.04M | -0.01M | -0.07M | 0.04M | 0.40M | -0.38M | -0.02M | -0.03M | -0.03M | 0.24M | -0.00M | 0.00M | -0.00M | 0.04M | 0.01M | 0.57M | 0.01M | 0.01M | 0.01M | -0.01M | -0.01M | 0.11M | 0.21M | 0.17M | 0.18M | 0.15M | 0.15M | 0.15M | 0.16M | 0.20M | 0.19M | 0.16M | 0.14M |
|
EBT
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.20M | 0.09M | 0.11M | 0.07M | 0.09M | 0.71M | -0.12M | -0.19M | 0.00M | -0.18M | -0.03M | -0.41M | | | | | | | | -0.20M | -0.14M | -0.94M | -0.19M | -0.14M | -0.39M | -0.29M | -0.39M | -0.02M | -0.26M | -0.46M | -0.42M | -0.18M | 0.84M | 0.22M | -0.71M | -0.48M | -0.57M | -2.08M | -0.31M | -0.28M | -0.99M | -1.74M | -0.34M | -0.23M | -0.10M | 0.04M | 0.78M | 0.37M | 0.07M | -0.81M | -1.10M | -0.03M | -0.19M | -6.44M | -0.41M | 0.35M | -0.73M | -0.88M | 0.74M | 0.34M | -4.77M |
|
Tax Provisions
|
| | | | | | | -0.49M | -0.02M | | | 0.08M | 0.07M | -0.15M | | | | | | | | | | | | | | | 0.01M | 0.41M | -0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.24M | -0.04M | -0.05M | 0.29M | -0.08M | 0.20M | 0.09M | 0.60M | 0.05M | 0.09M | 0.71M | -0.20M | -0.12M | 0.00M | -0.18M | 0.85M | -0.41M | -0.32M | | | | -0.42M | | | -0.20M | -0.14M | -0.94M | -0.19M | -0.16M | -0.80M | 0.10M | -0.39M | -0.02M | -0.26M | -0.46M | -0.42M | -0.18M | 0.84M | 0.22M | -0.71M | -0.48M | -0.57M | -1.91M | -0.31M | -0.27M | -0.99M | -1.71M | -0.34M | 0.34M | -0.10M | 0.04M | 0.79M | 0.36M | 0.05M | -0.76M | -0.81M | -0.34M | -1.64M | -3.56M | -0.32M | 0.20M | -0.73M | -0.88M | 0.55M | 0.18M | -4.78M |
|
Income from Continuing Operations
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.20M | 0.09M | 0.60M | 0.09M | 0.09M | 0.71M | -0.20M | -0.26M | 0.15M | -0.18M | -0.03M | -0.41M | | | | | | | | -0.20M | -0.14M | -0.94M | -0.19M | -0.16M | -0.80M | -0.17M | -0.39M | -0.02M | -0.26M | -0.46M | -0.42M | -0.18M | 0.84M | 0.22M | -0.71M | -0.48M | -0.57M | -2.08M | -0.31M | -0.28M | -0.99M | -1.74M | -0.34M | -0.23M | -0.10M | 0.04M | 0.78M | 0.37M | 0.07M | -0.81M | -1.10M | -0.03M | -0.19M | -6.44M | -0.41M | 0.35M | -0.73M | -0.88M | 0.74M | 0.34M | -4.77M |
|
Consolidated Net Income
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.20M | 0.09M | 0.60M | 0.09M | 0.09M | 0.71M | -0.20M | -0.26M | 0.15M | -0.18M | -0.03M | -0.41M | | | | | | | | -0.20M | -0.14M | -0.94M | -0.19M | -0.16M | -0.80M | -0.17M | -0.39M | -0.02M | -0.26M | -0.46M | -0.42M | -0.18M | 0.84M | 0.22M | -0.71M | -0.48M | -0.57M | -2.08M | -0.31M | -0.28M | -0.99M | -1.74M | -0.34M | -0.23M | -0.10M | 0.04M | 0.78M | 0.37M | 0.07M | -0.81M | -1.10M | -0.31M | -1.46M | -6.44M | -0.41M | 0.26M | -0.04M | -0.88M | 0.74M | 0.34M | -4.77M |
|
Income towards Parent Company
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.20M | 0.09M | 0.60M | 0.09M | 0.09M | 0.71M | -0.20M | -0.26M | 0.15M | -0.18M | -0.03M | -0.41M | | | | | | | | -0.20M | -0.14M | -0.94M | -0.19M | -0.16M | -0.80M | -0.17M | -0.39M | -0.02M | -0.26M | -0.46M | -0.42M | -0.18M | 0.84M | 0.22M | -0.71M | -0.48M | -0.57M | -2.08M | -0.31M | -0.28M | -0.99M | -1.74M | -0.34M | -0.23M | -0.10M | 0.04M | 0.78M | 0.37M | 0.07M | -0.81M | -1.10M | -0.31M | -1.46M | -6.44M | -0.41M | 0.26M | -0.04M | -0.88M | 0.74M | 0.34M | -4.77M |
|
Net Income towards Common Stockholders
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.20M | 0.09M | 0.60M | 0.09M | 0.09M | 0.71M | -0.20M | -0.26M | 0.15M | -0.18M | -0.03M | -0.41M | | | | | -0.44M | -0.57M | | -0.21M | -0.15M | -0.96M | -0.20M | -0.17M | -0.81M | -0.18M | -0.40M | -0.03M | -0.27M | -0.48M | -0.49M | -0.13M | 1.26M | 0.19M | -0.72M | -0.50M | -0.58M | -1.92M | -0.32M | -0.29M | -1.01M | -1.72M | -0.35M | 0.32M | -0.11M | -0.06M | 11.09M | 0.35M | 0.04M | | 12.35M | -0.34M | -1.65M | 15.14M | 12.57M | 0.20M | -0.73M | 17.42M | 1.46M | 0.18M | -4.78M |
|
EPS (Basic)
|
0.01 | -895.50 | 0.00 | 0.00M | 0.00 | 0.00 | 0.00 | 0.06M | 0.00 | 0.00 | 0.01 | -0.02M | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | | 0.05 | -0.01 | -0.01 | -0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.03 | 69.70M | -0.01 | -0.01 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.00 | 0.00 | | 107.26M | 107.65M | 107.65M | 0.14 | 0.12 | 0.00 | -0.01 | 0.16 | 0.01 | 0.01 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.02 | 0.00 | 0.00M | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00M | | | | | | -0.01 | -0.01 | | 0.00 | 0.00 | | 0.00 | 0.00 | -0.01 | | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.03 | 69.70M | 0.00 | | | 0.00 | 0.00 | | 0.00 | 0.10 | 0.00 | 0.00 | | 107.26M | 107.65M | 107.65M | 0.14 | 0.12 | 0.00 | -0.01 | 0.16 | 0.01 | 0.01 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
46.60M | 10.00 | 51.06M | 10.00 | 53.33M | 46.60M | 54.95M | 10.00 | 57.16M | 59.15M | 59.15M | 10.00 | 60.52M | 61.79M | 61.79M | 61.24M | 61.90M | 61.91M | 62.62M | 62.28M | 63.22M | 63.43M | 65.69M | 66.05M | 66.22M | 66.25M | 66.21M | 66.51M | 66.87M | 66.87M | 66.78M | 67.18M | 67.49M | 67.49M | 67.41M | 67.49M | 67.96M | 68.23M | 67.98M | 68.39M | 68.72M | 69.22M | 69.00M | 69.70M | 70.18M | 73.24M | 72.51M | 92.71M | 106.32M | 106.12M | 102.84M | 106.24M | 106.24M | 107.65M | 106.29M | 107.26M | 107.65M | 106.29M | 107.55M | 107.91M | 108.44M | 108.44M | 108.59M | 113.70M | 118.26M | 123.41M |
|
Shares Outstanding (Diluted Average)
|
46.60M | 10.00 | 51.56M | 10.00 | 53.33M | 46.60M | 55.20M | 60.00M | 57.43M | 61.56M | 59.69M | 59.38M | 60.52M | 62.43M | 61.79M | 10.00 | | 61.91M | 62.62M | 62.28M | 63.22M | 63.43M | 65.69M | 68.52M | 66.30M | 66.33M | | 66.51M | 66.87M | 66.87M | | 67.18M | 67.49M | 67.49M | 67.41M | 67.49M | 67.96M | 68.37M | 68.10M | 68.39M | 68.72M | 69.22M | 69.00M | 69.70M | 70.18M | | | 92.71M | 108.70M | | 102.84M | 106.39M | 106.24M | 107.65M | 106.29M | 107.26M | 107.65M | 106.29M | 107.55M | 107.91M | 108.94M | 108.44M | 108.59M | 122.30M | 127.22M | 123.41M |
|
EBITDA
|
-0.22M | -0.01M | -0.03M | 0.02M | -0.08M | 0.23M | 0.33M | -0.05M | 0.10M | 0.12M | 0.76M | -0.10M | -0.16M | 0.03M | -0.16M | -0.02M | -0.39M | | | | | | | | -0.19M | -0.12M | -0.94M | -0.18M | -0.11M | -0.35M | -0.18M | -0.31M | 0.03M | -0.23M | -0.45M | -0.40M | -0.16M | 0.87M | 0.24M | -0.68M | -0.46M | -0.54M | -2.07M | -0.30M | -0.28M | -0.99M | -1.73M | -0.34M | -0.23M | -0.11M | 0.03M | 0.78M | 0.37M | 0.06M | -0.85M | 0.29M | -0.20M | -0.36M | -6.59M | -0.47M | 0.20M | -0.89M | -1.09M | 0.55M | 0.18M | -4.92M |
|
Interest Expenses
|
| | | | | | -0.00M | 0.01M | 0.00M | | -0.00M | 0.00M | 0.00M | | -0.00M | 0.00M | -0.00M | -0.04M | -922.00 | | -114.00 | -649.00 | -348.00 | 426.00 | 204.00 | | 0.00M | | 0.03M | 0.03M | 0.10M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 880.00 | 590.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | -465.39% | -35.00% | | | -66.67% | -39.00% | -3,942.23% | | | | | | | | | | | | | | | -8.29% | -106.72% | 42.90% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |