|
Revenue
|
0.01M | 0.09M | 0.05M | -0.11M | 0.14M | 0.03M | 0.03M | 1.25M | 0.10M | 0.97M | 0.01M | | | 11.77M | 15.54M | 13.59M | 16.31M | 13.87M | 16.02M | 16.18M | 15.92M | 41.69M | 37.34M | 29.10M | 16.98M |
|
Cost of Revenue
|
0.00M | 0.01M | 0.01M | -0.00M | 0.11M | 530.00 | 0.00M | 1.36M | 0.70M | 0.94M | | 0.19M | | 10.55M | 14.03M | 12.38M | 14.77M | 13.13M | 14.95M | 15.07M | 14.19M | 35.38M | 32.58M | 24.52M | 12.26M |
|
Gross Profit
|
0.00M | 0.08M | 0.04M | -0.11M | 0.05M | 0.03M | 0.03M | -0.00M | 0.00M | 0.03M | 0.01M | | | 1.21M | 1.51M | 1.21M | 1.55M | 0.75M | 1.07M | 1.11M | 1.73M | 6.31M | 4.76M | 4.58M | 4.72M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.00M | | 0.00M | 0.00M | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 3.31M | 3.53M | 0.80M | 3.63M |
|
Research & Development
|
0.30M | 0.29M | 0.29M | 0.27M | 0.28M | 0.24M | 0.20M | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.14M | 0.15M | 0.33M | 0.29M | 0.43M | 0.32M | 0.37M | 1.69M | 1.07M | 1.06M | 1.28M | 1.31M | | 2.37M | 1.85M | 1.38M | 1.47M | 2.71M | 1.66M | 2.97M | 2.61M | 4.95M | 5.37M | 4.48M | 10.71M |
|
Other Operating Expenses
|
0.50M | -0.31M | -0.59M | 3.32M | -0.56M | -0.50M | 0.22M | 1.43M | 1.06M | | 0.38M | 0.56M | | | 0.75M | 0.63M | 0.78M | -22.20M | 0.98M | 0.95M | 1.03M | 13.62M | 2.30M | 6.08M | -0.59M |
|
Operating Expenses
|
0.44M | 0.43M | 0.68M | 0.62M | 0.71M | 0.56M | 0.57M | 3.12M | 2.14M | 1.43M | 1.66M | 1.88M | | 3.54M | 2.64M | 2.05M | 2.29M | 4.37M | 2.69M | 3.96M | 3.68M | 21.88M | 11.20M | 11.36M | 13.75M |
|
Operating Income
|
-0.44M | -0.36M | -0.64M | -0.59M | -0.65M | -0.54M | -0.54M | -3.12M | -2.14M | -1.41M | -1.66M | -1.88M | | -2.33M | -1.12M | -0.84M | -0.75M | -3.62M | -1.62M | -2.85M | -1.96M | -15.57M | -6.44M | -6.78M | -9.03M |
|
EBIT
|
-0.44M | -0.36M | -0.64M | -0.59M | -0.65M | -0.54M | -0.54M | -3.12M | -2.14M | -1.41M | -1.66M | -1.88M | | -2.33M | -1.12M | -0.84M | -0.75M | -3.62M | -1.62M | -2.85M | -1.96M | -15.57M | -6.44M | -6.78M | -9.03M |
|
Non Operating Investment Income
|
| | | | | | | | 12.68M | -2.48M | -2.35M | 1.24M | | 1.07M | -0.50M | 0.17M | -0.66M | -0.17M | -0.08M | | 0.83M | -0.58M | 1.65M | -1.73M | -0.17M |
|
Interest & Investment Income
|
| | | | | 0.00M | 0.00M | 0.02M | 0.00M | 827.00 | | 0.01M | | 0.01M | | | | -0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.03M | 0.02M | 0.01M |
|
Other Non Operating Income
|
| | | | | | | | 0.00M | 0.09M | 0.03M | 150.00 | | 50.00 | 0.01M | 0.01M | 0.10M | 0.19M | 0.05M | 0.03M | 0.03M | 0.01M | 0.01M | 0.01M | -0.43M |
|
Non Operating Income
|
| | | | | | | | 12.53M | -2.71M | -2.10M | 1.15M | | 0.57M | -1.69M | -1.08M | -1.91M | 0.27M | -0.29M | -0.45M | 0.22M | -3.71M | -1.09M | -5.76M | -25.26M |
|
EBT
|
-0.57M | -0.38M | -0.66M | -0.60M | -0.66M | -0.60M | -0.32M | 1.58M | -2.14M | -1.41M | -1.66M | -1.87M | | -1.76M | -2.82M | -1.92M | -2.65M | -3.35M | -1.91M | -3.30M | -1.74M | -19.27M | -7.53M | -12.54M | -34.29M |
|
Tax Provisions
|
-0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | -0.06M | 0.66M | 1.02M | -0.72M | -1.05M | 800.00 | | | 800.00 | | | 0.09M | 800.00 | 0.03M | | 0.09M | | | |
|
Profit After Tax
|
0.51M | -0.31M | -0.60M | -3.36M | -0.59M | -0.53M | -0.25M | -1.50M | 10.40M | -4.12M | -3.76M | -0.73M | | -1.76M | -2.82M | -1.92M | -2.65M | -3.44M | -1.91M | -3.33M | -1.74M | -19.37M | -7.53M | -12.54M | -34.29M |
|
Income from Non-Controlling Interests
|
-0.00M | -0.00M | -0.00M | -0.01M | -0.03M | -0.03M | -0.03M | -0.59M | -0.14M | -0.49M | -0.03M | -0.13M | | -0.18M | -0.28M | -0.08M | -0.13M | 0.40M | -0.03M | -0.02M | -0.05M | -4.06M | -0.01M | | |
|
Income from Continuing Operations
|
-0.51M | -0.31M | -0.60M | -0.53M | -0.59M | -0.53M | -0.25M | 0.91M | -3.16M | -0.68M | -0.61M | -1.87M | | -1.76M | -2.82M | -1.92M | -2.65M | -3.44M | -1.91M | -3.33M | -1.74M | -19.37M | -7.53M | -12.54M | -34.29M |
|
Consolidated Net Income
|
-0.51M | -0.31M | -0.60M | -0.53M | -0.59M | -0.53M | -0.25M | 0.91M | -3.16M | -0.68M | -0.61M | -1.87M | | -1.76M | -2.82M | -1.92M | -2.65M | -3.44M | -1.91M | -3.33M | -1.74M | -19.37M | -7.53M | -12.54M | -34.29M |
|
Income towards Parent Company
|
-0.51M | -0.31M | -0.60M | -0.53M | -0.59M | -0.53M | -0.25M | 0.91M | -3.16M | -0.68M | -0.61M | -1.87M | | -1.76M | -2.82M | -1.92M | -2.65M | -3.44M | -1.91M | -3.33M | -1.74M | -19.37M | -7.53M | -12.54M | -34.29M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 1.59M | 1.45M | 1.71M |
|
Net Income towards Common Stockholders
|
-0.51M | -0.31M | -0.60M | -0.53M | -0.59M | -0.53M | -0.25M | 0.91M | -3.16M | -2.91M | -2.68M | -1.87M | | -1.58M | -2.82M | -1.92M | -2.65M | -3.65M | -1.88M | -3.31M | -1.69M | -16.16M | -9.12M | -13.99M | -36.00M |
|
EPS (Basic)
|
-0.05M | -0.02M | -0.02M | -0.01M | -0.06M | -0.03M | -0.01M | 0.09 | 0.84 | -0.24 | -0.22 | -0.14 | | -0.09 | -0.14 | -0.10 | -0.14 | -0.19 | -0.07 | -0.12 | -0.06 | -0.53 | -0.21 | -0.30 | -2.09 |
|
EPS (Weighted Average and Diluted)
|
-0.05M | -0.02M | -0.02M | -0.01M | -0.06M | -0.03M | -0.01M | | 0.73 | -0.24 | | -0.14 | | -0.09 | -0.14 | -0.10 | -0.14 | -0.19 | -0.07 | -0.12 | -0.06 | -0.53 | -0.21 | -0.30 | -2.09 |
|
Shares Outstanding (Weighted Average)
|
10.00 | 20.00 | 30.00 | 40.00 | 10.00 | 20.00 | 20.00 | 10.31M | 11.31M | 12.30M | 11.98M | 13.73M | 15.04M | 17.05M | 18.06M | 18.06M | 18.12M | 19.26M | 26.39M | 27.99M | 30.63M | 30.46M | 43.08M | 46.05M | 35.05M |
|
Shares Outstanding (Diluted Average)
|
10.00 | 20.00 | 30.00 | 40.00 | 10.00 | 20.00 | 20.00 | | 13.10M | 12.30M | | 13.73M | 15.04M | 17.05M | | | 18.12M | 19.26M | 26.39M | 27.99M | 30.63M | 30.46M | 43.08M | 46.05M | 35.05M |
|
EBITDA
|
-0.44M | -0.36M | -0.64M | -0.59M | -0.65M | -0.54M | -0.54M | -3.12M | -2.13M | -1.41M | -1.66M | -1.88M | | -2.33M | -1.09M | -0.80M | -0.71M | -3.59M | -1.58M | -2.82M | -1.92M | -12.26M | -2.91M | -5.98M | -5.40M |
|
Interest Expenses
|
| | | | | | | | | | | | | 0.09M | 0.45M | 0.46M | 0.52M | | 0.44M | 0.48M | 0.64M | | 1.13M | 4.38M | 14.44M |
|
Tax Rate
|
11.39% | 17.29% | 9.82% | 10.85% | 9.89% | 10.90% | 20.58% | 41.98% | -47.79% | 51.52% | 63.32% | -0.04% | | | -0.03% | | | -2.74% | -0.04% | -1.01% | | -0.48% | | | |