| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-03-31 | 2025-04-30 | 2024-03-01 | 2023-03-22 | 2022-01-28 | 2021-01-29 | 2020-01-28 | 2019-01-24 | 2018-02-08 | 2017-02-09 | 2016-02-12 | 2015-02-25 | 2014-02-24 | 2013-02-25 | 2012-02-24 | 2011-03-07 | 2010-03-12 | 2009-03-20 | 2008-03-14 | 2007-03-29 | 2006-03-16 | 2005-03-23 | 2003-12-31 | 2002-12-31 | 2001-12-31 |
| Revenue | 3.03 | 3.03 | 5.9 | 8.26 | 8.25 | 7.38 | 9.27 | 16.09 | 17.09 | 12.03 | 7.3 | 5.51 | 5.28 | 7.58 | 10.4 | 13.9 | 26.14 | 31.12 | 44.62 | 55.25 | 34.3 | 17.92 | 9.17 | 4.23 | 3.46 |
| Cost of Revenue | 1.35 | 1.35 | 1.95 | 2.51 | 2.33 | 2.13 | 7.03 | 8.71 | 10.24 | 7.11 | 3.95 | 2.57 | 2.19 | 3.59 | 4.72 | 7.05 | 7.54 | 9.01 | 12.06 | 13.56 | 8.86 | 4.85 | 2.71 | 1.37 | 1.42 |
| Gross Profit | 1.68 | 1.68 | 3.95 | 5.75 | 5.92 | 5.25 | 2.25 | 7.38 | 6.86 | 4.91 | 3.35 | 2.94 | 3.08 | 3.99 | 5.67 | 6.85 | 18.6 | 22.11 | 32.56 | 41.69 | 25.44 | 13.07 | 6.46 | 2.85 | 2.04 |
| Operating Expenses | 10.46 | 10.46 | 11.1 | 10.49 | 8.21 | 7.34 | 13.78 | 19.67 | 19.94 | 20.12 | 16.63 | 11.71 | 10.44 | 14.01 | 15.68 | 24.16 | 25.57 | 41.46 | 42.69 | 38.83 | 25.3 | 16.6 | 10.01 | 7.69 | 11.09 |
| Research & Development | 1.79 | 1.79 | 2.78 | 3.24 | 2.6 | 2.39 | 3.1 | 5.13 | 3.5 | 4.39 | 3.89 | 4.08 | 3.44 | 3.55 | 3.88 | 5.86 | 5.61 | 5.26 | 4.89 | 5.01 | 3.82 | 3.27 | 2.4 | 2.15 | 2.56 |
| Selling, General and Administrative | 8.67 | 8.67 | 8.32 | 7.25 | 5.61 | 4.95 | 10.68 | 14.54 | 16.44 | 15.73 | 12.73 | 7.64 | 7.01 | 10.46 | 11.8 | 18.3 | 19.96 | 26.66 | 37.8 | 33.82 | 21.48 | 13.33 | 7.62 | 5.54 | 0 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.54 | 0 | 0 | 0 | 0 | 0 | 0 | 8.53 |
| Operating Income | -8.78 | -8.78 | -7.15 | -4.74 | -2.28 | -2.09 | -11.53 | -12.29 | -13.08 | -15.21 | -13.28 | -8.77 | -7.36 | -10.02 | -10 | -17.31 | -6.97 | -19.35 | -10.13 | 2.86 | 0.136 | -3.53 | -3.55 | -4.83 | -9.05 |
| Net Non-Operating Interest | 0.047 | 0.047 | 0.257 | 0.325 | 0.003 | 0 | 0.045 | 0 | 0.015 | 0.019 | 0.005 | 0.005 | 0.006 | 0.014 | 0.022 | 0.298 | 0.227 | 0.721 | 1,751 | 1,598 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.047 | 0.047 | 0.257 | 0.325 | 0.003 | 0 | 0.045 | 0 | 0.015 | 0.019 | 0.005 | 0.005 | 0.006 | 0.014 | 0.022 | 0.298 | 0.227 | 0.721 | 1,751 | 1,598 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 0.929 | 0.929 | 0.365 | 0 | -0 | 0.003 | 7.72 | 12.32 | 0.208 | 0.276 | 4.08 | 0.999 | -0.666 | 0 | 0 | 0 | -11,911 | -2.5 | -1,749 | -1,597 | 0.837 | -13,505 | 3.55 | 4.83 | 9.05 |
| Income Before Tax | -7.81 | -7.81 | -6.53 | -4.42 | -2.28 | -2.09 | -3.77 | 0.024 | -12.86 | -14.91 | -9.19 | -7.77 | -8.02 | -10.01 | -9.98 | -17.01 | -11,918 | -21.13 | -8.38 | 4.46 | 0.973 | -13,509 | 0 | 0 | 0 |
| Income Tax Expense | 0 | 0 | 0 | 0 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | 4.95 | 6,601 | 0 | 0.193 | 0.035 | -9,974 | 0.113 | -0.04 | -0.335 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | -0.049 | 0 | -0.09 | -0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,911 | -6,594 | 0 | 0 | 0 | -3,530 | 3.55 | 4.83 | 9.05 |
| Net Income | -7.81 | -7.81 | -6.53 | -4.37 | -2.21 | -2 | -3.65 | 0.024 | -12.86 | -14.91 | -9.19 | -7.77 | -8.02 | -10.01 | -9.98 | -16.89 | -11.92 | -27.73 | -8.38 | 4.27 | 0.938 | -4.28 | -3.67 | -4.79 | -8.72 |
| Depreciation and Amortization | 0.233 | 0 | 0.056 | 0.049 | 0.076 | 0.09 | 0.124 | 0.17 | 0.262 | 0.251 | 0.223 | 0.145 | 0.151 | 0.297 | 0.377 | 0.524 | 0.579 | 1.59 | 0.381 | 0.565 | 0.719 | 0.205 | 0.215 | 0.261 | 8.53 |
| EBITDA | -8.55 | -8.78 | -7.1 | -4.69 | -2.21 | -2 | -11.41 | -12.12 | -12.82 | -14.96 | -13.05 | -8.62 | -7.21 | -9.72 | -9.63 | -16.79 | -6.39 | -17.76 | -9.75 | 3.43 | 0.855 | -3.33 | -3.34 | -4.57 | -0.521 |
| Earnings Per Share (EPS) | -4.03 | -3.96 | -6.27 | -4.9 | -0.86 | -0.53 | -3.07 | 0.031 | -75.58 | -178.2 | -181.6 | -304.8 | -431.6 | -1,496 | -4,973 | -8,454 | -8,185 | -23,263 | -7,645 | 3,917 | 890.2 | -4,103 | -3,652 | -4,774 | -8,683 |
| Diluted Earnings Per Share | -4.03 | -3.96 | -6.27 | -4.9 | -0.86 | -0.53 | -30.15 | 0.017 | -75.58 | -178.2 | -181.6 | -304.8 | -431.6 | -1,496 | -4,973 | -8,454 | -8,185 | -23,263 | -7,645 | 3,802 | 832.5 | -4,103 | -3,652 | -4,774 | -8,683 |
| Weighted Average Shares Outstanding | 2.05 | 1.97 | 1.04 | 0.891 | 2.57 | 3.79 | 1.19 | 0.755 | 0.17 | 0.084 | 0.051 | 0.025 | 0.019 | 0.007 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
| Diluted Weighted Average Shares Outstanding | 2.05 | 1.97 | 1.04 | 0.891 | 2.57 | 3.79 | 1.19 | 1.39 | 0.17 | 0.084 | 0.051 | 0.025 | 0.019 | 0.007 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
