|
Revenue
|
12.74M | 10.95M | 11.87M | 11.28M | 10.27M | 10.41M | 0.01M | 6.98M | 8.00M | 6.96M | 6.44M | 6.22M | 7.37M | 7.41M | 7.64M | 7.98M | 7.73M | 6.88M | 8.05M | 5.60M | 7.34M | 6.05M | 6.60M | 5.19M | 4.91M | 4.68M | 3.49M | 4.32M | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.21M | 0.37M | |
|
Gross Profit
|
-1.13M | -1.66M | -0.65M | -0.78M | -0.74M | -1.05M | -12.46M | -1.04M | -0.87M | -1.19M | -0.71M | -1.51M | -0.80M | -0.26M | -0.78M | -0.48M | -0.56M | -0.81M | -0.59M | -0.79M | -0.06M | -0.12M | -0.41M | -0.65M | -0.89M | -0.22M | -0.47M | -0.19M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.89M | 0.87M | 0.25M | 144.00 | 0.18M | 0.20M | 0.18M | 0.18M | 0.21M | 0.19M | 0.15M | 0.17M | 0.32M | 0.30M | 0.30M | 0.26M | 0.17M | 0.15M | 0.26M | 0.19M | 0.05M | 0.05M | 0.04M | 0.06M | 0.11M | 0.13M | 0.99M | 0.14M | 0.77M | 0.54M | 0.93M | 0.24M | 0.50M | 1.26M | 0.74M | 0.08M | 0.20M | 0.94M | 0.06M | 0.08M | 0.07M | 1.72M | 1.31M | 0.91M | 1.83M | 2.94M | 1.63M | 0.83M | 0.76M | 0.45M | 0.33M | 0.25M |
|
Wages, Salaries and Other
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.30M | 0.16M | 0.11M | 0.86M | 0.67M | 0.46M | 0.47M | 0.54M | 0.63M | 0.48M | 0.56M | 0.64M | 0.82M | 0.41M | 0.51M | 0.55M | 1.75M | 0.90M | 0.88M | 1.08M | 0.64M | 1.26M | 1.25M | 1.33M | 0.94M | 1.06M | 0.94M |
|
Selling, General & Administrative
|
3.08M | 2.97M | 3.17M | 3.14M | 3.45M | 3.38M | 3.15M | 2.35M | 2.35M | 2.19M | 2.07M | 2.09M | 2.04M | 1.63M | 1.91M | 1.60M | 1.64M | 1.67M | 1.54M | 1.32M | 1.40M | 1.28M | 1.68M | 1.40M | 0.10M | 0.06M | 0.04M | 0.06M | 0.19M | 0.21M | 0.15M | 0.16M | 0.13M | 0.19M | 0.10M | 0.15M | 0.18M | 0.17M | 0.12M | 0.19M | 0.14M | 0.28M | 0.26M | 0.28M | 0.25M | 0.33M | 0.34M | 0.28M | 0.39M | 0.32M | 0.30M | 0.53M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | 0.02M | | | | | | | | | | 1.13M | 0.50M | 0.62M | 0.27M | 2.25M | 0.93M | 0.69M | 1.21M | 0.84M | 1.55M | 0.80M | 1.26M | 0.93M | 1.11M | 1.00M | 0.71M | 0.75M | 2.84M | 2.14M | 1.70M | 1.47M | 1.02M | 2.37M | 1.66M | 1.73M | 1.34M | 0.76M | 1.35M |
|
Operating Expenses
|
3.98M | 3.84M | 3.42M | 3.14M | 3.63M | 3.57M | 3.33M | 2.53M | 2.56M | 2.38M | 2.22M | 2.25M | 2.36M | 1.93M | 2.21M | 1.86M | 1.81M | 1.82M | 1.79M | 1.52M | 1.46M | 1.33M | 1.71M | 1.46M | 1.34M | 0.69M | 1.65M | 0.46M | 3.21M | 1.67M | 1.77M | 1.62M | 1.48M | 3.00M | 1.64M | 1.49M | 1.31M | 2.23M | 1.18M | 0.97M | 0.96M | 4.84M | 3.70M | 2.88M | 3.55M | 4.29M | 4.34M | 2.77M | 2.89M | 2.11M | 2.27M | 2.14M |
|
Operating Income
|
-1.13M | -1.66M | -0.65M | -0.78M | -0.74M | -1.05M | -4.05M | -1.04M | -0.87M | -1.19M | -0.71M | -1.51M | -0.80M | -0.26M | -0.78M | -0.48M | -0.56M | -0.81M | -0.59M | -0.79M | -0.06M | -0.12M | -0.41M | -0.65M | -1.34M | -0.69M | -1.65M | -0.46M | -3.21M | -1.67M | -1.77M | -1.62M | -1.48M | -3.00M | -1.64M | 4.52M | | -1.31M | | | | -0.96M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -2.77M | -2.89M | -2.11M | -2.27M | -2.14M |
|
EBIT
|
-1.13M | -1.66M | -0.65M | -0.78M | -0.74M | -1.05M | -4.05M | -1.04M | -0.87M | -1.19M | -0.71M | -1.51M | -0.80M | -0.26M | -0.78M | -0.48M | -0.56M | -0.81M | -0.59M | -0.79M | -0.06M | -0.12M | -0.41M | -0.65M | -1.34M | -0.69M | -1.65M | -0.46M | -3.21M | -1.67M | -1.77M | -1.62M | -1.48M | -3.00M | -1.64M | 4.52M | -1.31M | -1.31M | -1.18M | -0.97M | -0.96M | -0.96M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -2.77M | -2.89M | -2.11M | -2.27M | -2.14M |
|
Interest & Investment Income
|
-0.02M | -0.06M | -0.10M | 0.18M | -0.10M | -0.10M | -0.10M | 0.30M | -0.07M | -0.07M | -0.07M | 0.24M | -0.08M | -0.09M | -0.07M | | -0.19M | -0.68M | -0.07M | | -0.06M | -0.05M | -0.05M | -0.04M | -0.00M | -0.04M | -0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.10M | 0.01M | -0.05M | 0.00M | -0.01M | -0.03M | -0.03M | 0.01M | -0.04M | 0.02M | 0.00M | -0.03M | 161.00 | 0.01M | 0.00M | 0.01M | -0.00M | -0.01M | -0.01M | -0.05M | 408.00 | 0.01M | 0.02M | -33.00 | -0.00M | -0.00M | -0.00M | -0.00M | | | 0.00M | | | | | | | | -611.00 | | | | | | | | | | 0.94M | | | |
|
Non Operating Income
|
-0.11M | -0.05M | -0.18M | -0.06M | -0.11M | -0.13M | -0.13M | 4.00M | -0.11M | -0.06M | -0.07M | -0.11M | -0.08M | -0.08M | -0.07M | -0.05M | -0.20M | -0.70M | -0.08M | -0.11M | -0.06M | -0.05M | -0.04M | -0.02M | -0.00M | -0.04M | -0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.94M | 0.21M | 0.37M | 0.26M |
|
EBT
|
-1.24M | -1.71M | -0.83M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.61M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -0.67M | -0.89M | -0.12M | -0.17M | -0.45M | -0.67M | -1.34M | -0.69M | -1.65M | -0.46M | -3.21M | -1.67M | -1.77M | -1.62M | -1.48M | -3.00M | -1.64M | -1.49M | -1.31M | -2.23M | -1.18M | -0.97M | -0.96M | -4.84M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
Tax Provisions
|
| | 0.01M | -116.00 | | | 0.00M | 119.00 | | | | | | | | | 0.00M | | | 150.00 | | | | 0.19M | | | | | | | | | | | 0.44M | -0.00M | | | -0.22M | -0.22M | | | | | | | | | | | | |
|
Profit After Tax
|
-1.24M | -1.71M | -0.84M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.62M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -0.67M | -0.89M | -0.12M | 0.02M | -0.45M | -0.67M | -1.34M | -0.69M | -1.65M | -0.46M | -9.28M | -1.67M | -1.77M | -1.18M | -1.48M | -3.00M | -2.07M | -1.49M | -1.31M | -2.23M | -0.96M | -0.75M | -0.96M | -4.84M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
Income from Continuing Operations
|
-1.24M | -1.71M | -0.84M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.61M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -0.67M | -0.89M | -0.12M | -0.17M | -0.45M | -0.86M | -1.34M | -0.69M | -1.65M | -0.46M | -3.21M | -1.67M | -1.77M | -1.62M | -1.48M | -3.00M | -2.07M | -1.49M | -1.31M | -2.23M | -0.96M | -0.75M | -0.96M | -4.84M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
Consolidated Net Income
|
-1.24M | -1.71M | -0.84M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.61M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -0.67M | -0.89M | -0.12M | -0.17M | -0.45M | -0.86M | -1.34M | -0.69M | -1.65M | -0.46M | -6.07M | 0.24M | -0.00M | -1.62M | -1.48M | -3.00M | -2.07M | -1.49M | -1.31M | -2.23M | -0.96M | -0.75M | -0.96M | -4.84M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
Income towards Parent Company
|
-1.24M | -1.71M | -0.84M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.61M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -0.67M | -0.89M | -0.12M | -0.17M | -0.45M | -0.86M | -1.34M | -0.69M | -1.65M | -0.46M | -6.07M | 0.24M | -0.00M | -1.62M | -1.48M | -3.00M | -2.07M | -1.49M | -1.31M | -2.23M | -0.96M | -0.75M | -0.96M | -4.84M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | 1.63M | 0.13M | 0.06M | -0.06M | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.24M | -1.71M | -0.84M | -0.84M | -0.85M | -1.18M | -4.18M | 2.96M | -0.98M | -1.25M | -0.78M | -1.61M | -0.88M | -0.34M | -0.85M | -0.54M | -0.76M | -1.51M | -2.30M | -1.03M | -0.18M | -0.04M | -0.45M | -0.67M | -0.93M | -0.26M | -0.50M | -2.46M | -6.07M | 0.24M | -0.00M | -1.62M | -1.48M | -1.48M | -2.07M | -1.49M | -3.33M | -2.23M | -0.96M | -0.82M | -0.96M | -10.37M | -3.70M | -2.88M | -3.55M | -3.55M | -4.34M | -1.75M | -1.95M | -1.90M | -1.89M | -1.88M |
|
EPS (Basic)
|
0.14 | -0.19 | -0.09 | -2.68 | -0.08 | -0.11 | -2.34 | 1.68 | -0.55 | -0.70 | -0.44 | -0.92 | -0.50 | -0.18 | -0.40 | -0.22 | -0.32 | -0.63 | -0.90 | -4.75 | -0.19 | -0.03 | -0.32 | -3.70 | -1.56 | -0.07 | -0.16 | -0.04 | -1.00 | -0.13 | -0.12 | -0.11 | -0.08 | -0.17 | -0.11 | -4.00 | -1.65 | -0.99 | -0.04 | -2.88 | -0.33 | -2.93 | -0.67 | -0.02 | -0.50 | -0.61 | -0.61 | -0.20 | -0.23 | -0.23 | -0.23 | -0.21 |
|
EPS (Weighted Average and Diluted)
|
0.14 | -0.19 | -0.09 | -2.68 | -0.08 | -0.11 | -2.34 | 1.68 | -0.55 | -0.70 | -0.44 | -0.92 | -0.50 | -0.18 | -0.40 | -0.22 | -0.32 | -0.63 | -0.90 | -0.35 | -0.06 | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.24 | -0.23 | -0.23 | -0.23 | -0.21 |
|
Shares Outstanding (Weighted Average)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.04M | 0.08M | 0.09M | 0.10M | 0.12M | 1.17M | 1.24M | 1.42M | 1.74M | 1.76M | 1.86M | 1.82M | 1.93M | | 2.33M | 2.39M | 2.45M | 2.92M | 3.59M | 5.76M | 7.06M | 7.09M | 7.09M | 7.10M | 7.48M | 7.48M | 8.35M | 8.36M | 8.37M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.25M | 8.35M | 8.35M | 8.37M | |
|
EBITDA
|
-1.13M | -1.66M | -0.65M | -0.78M | -0.74M | -1.05M | -4.05M | -1.04M | -0.87M | -1.19M | -0.71M | -1.51M | -0.80M | -0.26M | -0.78M | -0.48M | -0.56M | -0.81M | -0.59M | -0.79M | -0.06M | -0.12M | -0.41M | -0.65M | -1.34M | -0.69M | -1.65M | -0.46M | -3.21M | -1.67M | -1.77M | -1.62M | -1.48M | -3.00M | -1.64M | 4.52M | -1.31M | -1.31M | -1.18M | -0.97M | -0.96M | -0.96M | -3.70M | -2.88M | -3.55M | -4.29M | -4.34M | -2.77M | -2.89M | -2.11M | -2.27M | -2.14M |
|
Interest Expenses
|
| | | | | | | | | | | | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding
|
| | | 0.00M | | | | 0.00M | | | | 0.00M | | 2.10M | 2.10M | 0.80M | 2.41M | | | 0.63M | | | 4.77M | 0.71M | 3.70M | 3.72M | 4.05M | 6.93M | 12.04M | | 16.21M | 1.76M | 17.62M | 18.15M | 19.13M | 1.99M | 2.09M | 2.39M | 2.96M | 2.90M | 2.93M | 3.66M | 5.87M | 7.07M | 7.09M | 7.10M | 7.10M | 8.35M | 8.35M | 8.35M | 8.37M | |
|
Tax Rate
|
| | | 0.01 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.19 | | | 18.56 | 22.56 | | | | | | | | | | | | |