|
Revenue
|
| | | | 0.01M | 0.01M | 0.01M | 1.89M | 0.60M | 1.21M | 0.99M | 1.17M | 1.25M | 1.71M | 1.65M | 1.61M | 1.06M | 0.92M | 1.23M | 1.72M | 3.08M | 1.91M | 3.54M | 1.32M | 1.52M | 1.77M | 1.44M | 0.95M | 0.93M | 1.03M | 0.81M |
|
Cost of Revenue
|
| | | | | | | | 0.39M | 0.75M | 0.56M | 0.57M | 0.71M | 0.92M | 1.11M | 1.35M | 0.63M | 0.55M | 0.81M | 1.29M | 2.56M | 0.81M | 0.57M | 1.03M | 1.04M | 1.32M | 1.01M | 0.78M | 0.71M | 0.65M | 0.54M |
|
Gross Profit
|
| | | | | | | | 0.21M | 0.45M | 0.43M | 0.60M | 0.54M | 0.79M | 0.54M | 0.26M | 0.43M | 0.37M | 0.42M | 0.43M | 0.52M | 1.10M | 2.97M | 0.29M | 0.48M | 0.45M | 0.43M | 0.17M | 0.22M | 0.38M | 0.27M |
|
Research & Development
|
0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.10M | 0.01M | 0.00M | | 0.00M | 0.00M | 855.00 | 0.02M | 0.48M | 0.37M | 0.39M | 0.47M | 0.54M | 0.46M | 0.49M | 0.45M | 0.52M | 0.46M | 0.41M | 0.44M | 0.40M | 0.45M | 0.53M | 0.82M | 0.65M | 0.68M | 0.61M | 0.72M | 0.50M | 0.65M | 0.67M |
|
Restructuring Costs
|
300.00 | 0.01M | 0.00M | 0.10M | 0.11M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.11M | -0.01M | -0.01M | 0.01M | -0.11M | -0.00M | -0.00M | -0.24M | | | | | | | | | | | | | | 0.36M | 0.57M | 0.52M | | 0.50M | 0.51M | 0.17M | | | |
|
Operating Expenses
|
300.00 | 0.01M | 0.00M | 0.10M | 0.00M | 0.00M | 855.00 | 0.02M | 0.48M | 0.37M | 0.39M | 0.47M | 0.54M | 0.46M | 0.49M | 0.45M | 0.52M | 0.46M | 0.41M | 0.44M | 0.40M | 0.45M | 0.53M | 0.82M | 0.65M | 0.68M | 0.86M | 0.72M | 0.50M | 0.65M | 0.67M |
|
Operating Income
|
| | | | | | | | -0.26M | 0.08M | 0.04M | 0.13M | 0.00M | 0.34M | 0.05M | -0.19M | -0.09M | -0.09M | 0.01M | -0.02M | 0.12M | 0.64M | 2.44M | -0.53M | -0.17M | -0.23M | -0.42M | -0.55M | -0.28M | -0.27M | -0.40M |
|
EBIT
|
| -0.01M | -0.00M | | -0.00M | -0.00M | -855.00 | | -0.26M | 0.08M | 0.04M | 0.13M | 0.00M | 0.34M | 0.05M | -0.19M | -0.09M | -0.09M | 0.01M | -0.02M | 0.12M | 0.64M | 2.44M | -0.53M | -0.17M | -0.23M | -0.42M | -0.55M | -0.28M | -0.27M | -0.40M |
|
Interest & Investment Income
|
| 0.01M | 0.01M | | 0.01M | 0.01M | | | | | | | | | | | | | | | | | 372.00 | 0.01M | 876.00 | 625.00 | 601.00 | 0.00M | 264.00 | 207.00 | 38.00 |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | 0.20M | | | | | 0.51M | 0.43M | | | 0.01M | 1.30M | | | |
|
Non Operating Income
|
| | | | | | | | -0.16M | -0.13M | -0.14M | -0.12M | -0.11M | -0.07M | -0.10M | 0.20M | -0.06M | 0.17M | -0.06M | -0.06M | -0.09M | 0.29M | 0.51M | 0.43M | 0.44M | 0.47M | 0.27M | 0.12M | -0.02M | -0.05M | -0.05M |
|
EBT
|
| -0.01M | -0.00M | | -0.00M | -0.00M | -855.00 | | -0.35M | 0.01M | -0.04M | 0.06M | -0.07M | 0.28M | -0.00M | -0.28M | -0.18M | -0.20M | -0.08M | -0.09M | 0.03M | 0.93M | 2.95M | -0.09M | 0.27M | 0.24M | -0.15M | -0.42M | -0.29M | -0.32M | -0.45M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.02M | -0.07M | | -0.11M | -0.11M |
|
Profit After Tax
|
-300.00 | 0.01M | -0.00M | -0.10M | -0.00M | -0.00M | -855.00 | -0.02M | -0.42M | -0.05M | -0.10M | 0.01M | -0.10M | 0.26M | -0.05M | 0.01M | -0.15M | 0.07M | -0.05M | -0.08M | 0.03M | 0.93M | 2.95M | -0.97M | 0.20M | 0.18M | -0.17M | -0.36M | -0.29M | -0.32M | -0.45M |
|
Income from Continuing Operations
|
| -0.01M | -0.00M | | -0.00M | -0.00M | -855.00 | | -0.35M | 0.01M | -0.04M | 0.06M | -0.07M | 0.28M | -0.00M | -0.28M | -0.18M | -0.20M | -0.08M | -0.09M | 0.03M | 0.93M | 2.95M | -0.09M | 0.20M | 0.18M | -0.17M | -0.36M | -0.29M | -0.21M | -0.34M |
|
Consolidated Net Income
|
| -0.01M | -0.00M | | -0.00M | -0.00M | -855.00 | | -0.35M | 0.01M | -0.04M | 0.06M | -0.07M | 0.28M | -0.00M | -0.28M | -0.18M | -0.20M | -0.08M | -0.09M | 0.03M | 0.93M | 2.95M | -0.09M | 0.20M | 0.18M | -0.17M | -0.36M | -0.29M | -0.21M | -0.34M |
|
Income towards Parent Company
|
| -0.01M | -0.00M | | -0.00M | -0.00M | -855.00 | | -0.35M | 0.01M | -0.04M | 0.06M | -0.07M | 0.28M | -0.00M | -0.28M | -0.18M | -0.20M | -0.08M | -0.09M | 0.03M | 0.93M | 2.95M | -0.09M | 0.20M | 0.18M | -0.17M | -0.36M | -0.29M | -0.21M | -0.34M |
|
Net Income towards Common Stockholders
|
300.00 | -0.01M | -0.00M | | 0.11M | -0.00M | -855.00 | | -0.35M | 0.01M | -0.04M | 0.06M | -0.07M | 0.31M | -0.09M | -0.28M | -0.18M | -0.20M | -0.08M | -0.09M | 0.03M | 0.93M | 2.95M | -0.09M | 0.20M | 0.18M | -0.17M | -0.36M | -0.29M | -0.32M | -0.45M |
|
EPS (Basic)
|
| 0.00 | 0.00 | | 0.04 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | 0.00 | 0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 2.63M | 28.63M | 87.66M | 85.98M | 85.98M | 85.98M | 85.98M | 85.98M | 85.98M | 86.21M | 85.98M | 88.80M | 88.80M | 88.80M | 88.80M | 88.80M | 88.80M | 88.80M | 88.80M | 88.80M | 89.94M | 89.83M | 91.75M | 91.75M | 91.75M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 85.98M | 85.98M | | | 86.91M | 86.35M | 96.72M | 85.98M | 88.80M | 88.80M | 88.80M | 88.80M | 95.45M | 94.69M | 93.62M | 88.80M | 88.80M | 89.94M | 89.83M | 91.75M | 91.75M | 91.75M |
|
EBITDA
|
| -0.01M | -0.00M | | -0.00M | -0.00M | -855.00 | | -0.26M | 0.08M | 0.04M | 0.13M | 0.00M | 0.34M | 0.05M | -0.19M | -0.09M | -0.09M | 0.01M | -0.02M | 0.12M | 0.64M | 2.44M | -0.53M | -0.17M | -0.23M | -0.42M | -0.55M | -0.28M | -0.27M | -0.40M |
|
Interest Expenses
|
| | | | | | | | 0.08M | 0.08M | 0.08M | 0.06M | 0.08M | 0.05M | 0.05M | 0.10M | 0.09M | 0.11M | 0.08M | 0.08M | 0.08M | 0.07M | 0.07M | 0.07M | 0.04M | 0.04M | 0.25M | 0.05M | 0.02M | 0.06M | 0.07M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | 25.35% | 25.35% | -10.12% | 15.89% | | 33.03% | 24.75% |