|
Revenue
|
| | | -673.00 | -0.00M | 0.00M | 0.02M | 0.12M | 0.06M | 0.27M | 0.25M | 690.00 | 0.83M | 1.01M | 1.42M | 1.54M | 1.93M | 7.73M | 2.45M | 1.60M | 1.17M | 1.70M | 3.58M | 0.71M | 1.20M | 3.63M | 0.59M | 1.48M | 1.57M | 0.59M | 0.86M | 0.77M | 1.01M | 1.49M |
|
Cost of Revenue
|
| | | | | 0.00M | 0.02M | 0.06M | 0.04M | 0.16M | 0.17M | 406.00 | 0.56M | 0.69M | 0.94M | 0.94M | 1.99M | 1.09M | 1.71M | 0.93M | 0.71M | 0.79M | 1.89M | 0.36M | 0.53M | 1.45M | 0.88M | 0.64M | 0.59M | 0.36M | 0.46M | 0.17M | 0.53M | 0.61M |
|
Gross Profit
|
| | | | | 283.00 | 0.00M | 0.06M | 0.02M | 0.11M | 0.09M | 284.00 | 0.27M | 0.32M | 0.47M | 0.60M | -0.06M | 0.71M | 0.74M | 0.67M | 0.46M | 0.91M | 1.70M | 0.35M | 0.67M | 2.18M | -0.29M | 0.84M | 0.98M | 0.23M | 0.41M | 0.59M | 0.49M | 0.88M |
|
Research & Development
|
0.13M | 0.05M | 0.06M | 0.10M | 0.19M | 0.17M | 0.28M | 0.37M | 0.52M | 0.73M | 0.62M | 534.00 | 0.58M | 0.93M | 0.75M | 1.06M | 1.16M | 2.08M | 1.91M | 1.50M | 1.48M | 1.24M | 0.87M | 1.07M | 1.00M | 0.61M | 0.58M | 0.76M | 0.68M | 0.53M | 0.38M | 0.38M | 0.16M | 0.17M |
|
Selling, General & Administrative
|
0.08M | 0.11M | 0.25M | 0.34M | 0.58M | 0.67M | 1.02M | 1.19M | 1.48M | 1.88M | 2.11M | 0.00M | 2.54M | 3.25M | 3.70M | 4.98M | 6.58M | 4.65M | 4.07M | 4.61M | 3.76M | 3.59M | 4.43M | 3.54M | 4.75M | 4.32M | 5.76M | 4.22M | 3.48M | 3.33M | 4.66M | 4.14M | 3.18M | 3.48M |
|
Operating Expenses
|
0.20M | 0.15M | 0.31M | 0.44M | 0.78M | 0.83M | 1.30M | 1.56M | 2.00M | 2.61M | 2.72M | 0.00M | 3.12M | 4.18M | 4.45M | 6.04M | 7.74M | 6.73M | 5.98M | 6.10M | 5.24M | 4.82M | 5.30M | 4.61M | 5.75M | 4.93M | 6.34M | 4.97M | 4.15M | 3.86M | 5.04M | 4.52M | 3.34M | 3.64M |
|
Operating Income
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.85M | -3.86M | -3.98M | -5.44M | -7.80M | -6.02M | -5.24M | -5.43M | -4.78M | -3.91M | -3.60M | -4.26M | -5.08M | -2.75M | -6.63M | -4.14M | -3.17M | -3.63M | -4.63M | -3.92M | -2.86M | -2.76M |
|
EBIT
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.85M | -3.86M | -3.98M | -5.44M | -7.80M | -6.02M | -5.24M | -5.43M | -4.78M | -3.91M | -3.60M | -4.26M | -5.08M | -2.75M | -6.63M | -4.14M | -3.17M | -3.63M | -4.63M | -3.92M | -2.86M | -2.76M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 0.04M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.03M | 0.02M | 0.24M | 0.09M | 0.09M | -0.04M | 0.08M | 0.06M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Other Non Operating Income
|
| | | -226.00 | -338.00 | 175.00 | | 0.03M | 0.06M | 0.11M | -0.19M | 44.00 | 0.03M | -0.00M | 0.42M | 0.01M | -0.01M | 0.01M | 0.00M | | -0.00M | 0.01M | 0.05M | -0.00M | -0.02M | -0.01M | 0.14M | -0.00M | -0.01M | -0.01M | -0.02M | | | -0.01M |
|
Non Operating Income
|
| | | -226.00 | -338.00 | 175.00 | | 0.03M | 0.06M | 0.11M | | 44.00 | 0.03M | -0.00M | 0.42M | 0.01M | -0.01M | 0.03M | 0.01M | 0.00M | -0.00M | 0.05M | 0.07M | 0.23M | 0.07M | -0.03M | -11.77M | 4.26M | 2.79M | 5.62M | -2.96M | 4.03M | -0.87M | -0.01M |
|
EBT
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.80M | -3.86M | -3.97M | -5.44M | -7.79M | -6.01M | -5.23M | -5.43M | -4.78M | -3.88M | -3.59M | -4.02M | -4.99M | -2.66M | -6.67M | -4.06M | -3.12M | -3.60M | -4.63M | -3.92M | -2.85M | -2.76M |
|
Profit After Tax
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.48M | -1.91M | -2.39M | -2.54M | -0.00M | -2.82M | -3.86M | -3.56M | -5.43M | -7.80M | -5.99M | -5.23M | -5.43M | -4.79M | -3.87M | -3.54M | -4.03M | -5.01M | -2.78M | -18.40M | 0.12M | -0.39M | 1.99M | -7.60M | 0.11M | -3.73M | -2.77M |
|
Income from Continuing Operations
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.80M | -3.86M | -3.97M | -5.44M | -7.79M | -6.01M | -5.23M | -5.43M | -4.78M | -3.88M | -3.59M | -4.02M | -4.99M | -2.66M | -6.67M | -4.06M | -3.12M | -3.60M | -4.63M | -3.92M | -2.85M | -2.76M |
|
Consolidated Net Income
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.80M | -3.86M | -3.97M | -5.44M | -7.79M | -6.01M | -5.23M | -5.43M | -4.78M | -3.88M | -3.59M | -4.02M | -4.99M | -2.66M | -6.67M | -4.06M | -3.12M | -3.60M | -4.63M | -3.92M | -2.85M | -2.76M |
|
Income towards Parent Company
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.80M | -3.86M | -3.97M | -5.44M | -7.79M | -6.01M | -5.23M | -5.43M | -4.78M | -3.88M | -3.59M | -4.02M | -4.99M | -2.66M | -6.67M | -4.06M | -3.12M | -3.60M | -4.63M | -3.92M | -2.85M | -2.76M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.20M | 0.19M | 0.51M | 0.32M | 0.20M | 0.16M | 0.16M | 0.16M |
|
Net Income towards Common Stockholders
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.50M | -2.64M | -0.00M | -2.80M | -3.86M | -3.97M | -5.44M | -7.79M | -6.01M | -5.23M | -5.43M | -4.78M | -3.87M | -3.54M | -4.03M | -5.01M | -2.98M | -18.60M | -0.07M | -0.90M | 1.67M | -7.80M | -0.06M | -3.89M | -2.94M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.01 | -0.02 | -0.03 | -0.04 | -0.05 | -0.05 | -0.07 | -0.08 | -0.09 | -0.08 | -0.09 | -0.11 | -0.09 | -0.14 | -0.20 | -0.15 | -0.12 | -0.13 | -0.12 | -0.09 | -0.09 | -0.10 | -0.12 | -0.07 | -0.43 | 0.00 | -0.02 | 0.04 | -0.18 | 0.00 | -0.08 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.44 | 0.00 | -0.02 | 0.04 | -0.18 | 0.00 | -0.08 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
20.48M | 20.89M | 20.89M | 22.80M | 22.80M | 22.80M | 27.36M | 27.36M | 27.57M | 29.66M | 29.67M | 30.04M | 30.12M | 36.55M | 37.21M | 37.64M | 37.95M | 40.48M | 40.77M | 40.94M | 40.97M | 41.08M | 41.12M | 41.26M | 41.66M | 41.97M | 44.21M | 44.21M | 44.21M | 45.87M | 45.88M | 50.49M | 50.58M | 50.82M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 42.32M | 44.16M | 45.32M | 45.86M | 45.62M | 48.40M | 50.61M | 51.10M |
|
EBITDA
|
-0.20M | -0.15M | -0.31M | -0.44M | -0.78M | -0.83M | -1.29M | -1.51M | -1.97M | -2.39M | -2.54M | -0.00M | -2.82M | -3.85M | -3.55M | -5.43M | -7.80M | -5.99M | -5.25M | -5.46M | -4.77M | -3.79M | -3.50M | -4.03M | -5.01M | -2.78M | -18.79M | -0.07M | -0.39M | 1.99M | -8.81M | -0.06M | -3.73M | -2.77M |
|
Interest Expenses
|
| | | 447.00 | 875.00 | 352.00 | -370.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |