|
Revenue
|
0.00M | 400.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.01M | | 0.20M | 0.17M | 0.15M | 0.29M | 0.29M | 0.39M | 0.34M |
|
Cost of Revenue
|
| 300.00 | 500.00 | | | 600.00 | 500.00 | | | | | | | 0.01M | 0.06M | 0.13M | 0.10M | 0.06M | 0.09M | 0.06M | 0.07M | 0.14M |
|
Gross Profit
|
| 100.00 | 0.00M | 0.00M | 0.00M | 0.00M | 900.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | | 0.01M | -11.00 | 0.20M | 0.16M | 0.15M | -0.08M | 0.23M | 0.32M | 0.20M |
|
Selling, General & Administrative
|
| 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.09M | 0.20M | 0.28M | 0.26M | 0.28M | 0.24M | 0.36M | 0.35M | 0.40M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | 0.01M | 0.06M | 0.13M | 0.10M | 0.06M | -0.14M | 0.01M | 0.03M | 0.08M |
|
Operating Expenses
|
| 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.10M | 0.26M | 0.42M | 0.36M | 0.35M | 0.10M | 0.37M | 0.38M | 0.48M |
|
Operating Income
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.20M | -0.18M | -0.14M | -0.05M | -0.27M |
|
EBIT
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.20M | -0.18M | -0.14M | -0.05M | -0.27M |
|
Interest & Investment Income
|
| 882.00 | 882.00 | 863.00 | 873.00 | 701.00 | | | | | | | | 2.00 | 43.00 | 25.00 | 22.00 | 14.00 | 18.00 | 21.00 | 12.00 | 73.00 |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 1.00 | | | | 0.07M | -175.00 | 0.01M | 57.00 | 53.00 |
|
Non Operating Income
|
| 882.00 | 882.00 | 863.00 | 873.00 | 701.00 | | | | | | | | 3.00 | 43.00 | 25.00 | 22.00 | 0.07M | -157.00 | 0.01M | 69.00 | 126.00 |
|
EBT
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.13M | -0.18M | -0.13M | -0.05M | -0.27M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 55.00 |
|
Profit After Tax
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.13M | -0.18M | -0.13M | -0.06M | -0.27M |
|
Income from Continuing Operations
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.13M | -0.18M | -0.13M | -0.06M | -0.27M |
|
Consolidated Net Income
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.13M | -0.18M | -0.13M | -0.06M | -0.27M |
|
Income towards Parent Company
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.13M | -0.18M | -0.13M | -0.06M | -0.27M |
|
Net Income towards Common Stockholders
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.20M | -0.13M | -0.18M | -0.13M | -0.06M | -0.27M |
|
EPS (Basic)
|
| 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 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 29.95M | 30.00M | | 30.00M | 30.00M | 31.72M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 30.00M | 29.95M | 30.00M | | 30.00M | 30.00M | 31.72M |
|
EBITDA
|
| -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.00M | -0.01M | -0.01M | -0.03M | -0.02M | -0.10M | -0.26M | -0.21M | -0.22M | -0.10M | -0.18M | -0.14M | -0.06M | -0.25M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | -4.71% | -20.42% | -0.02% |