|
Revenue
|
1.53M | 1.53M | 0.96M | 0.40M | 0.22M | 0.40M | 0.21M | 0.40M | 0.20M | 0.64M | 0.08M | 0.71M | 0.05M | 0.48M | 0.03M | 0.20M | 0.19M | 0.19M | 0.30M | 0.20M | 0.00M | 0.39M | | | | | 0.07M | 0.07M | 0.15M | | | 0.08M | 0.03M | | 0.41M | 0.21M | | | 0.62M | 0.03M | 0.13M | 0.13M | 0.02M | 0.01M | | | | 0.57M | | | | | | | |
|
Cost of Revenue
|
| | | | | | | | | | 1.00M | | | | 0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | | | | | | | | | -0.92M | | | | -0.11M | | | | 0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.11M | 0.13M | 0.38M | 0.23M | 0.18M | 0.19M | 0.20M | 0.18M | 0.20M | 0.14M | 0.33M | 0.26M | 0.20M | 0.23M | 0.47M | 0.01M | 0.29M | 0.33M | 0.38M | -0.07M | 0.22M | 0.29M | 0.18M | 0.15M | 0.19M | 0.23M | 0.14M | 0.23M | 0.19M | 0.27M | 0.22M | 0.27M | 0.38M | 0.34M | 0.27M | 0.55M | 0.41M | 0.55M | 0.92M | 0.57M | 0.63M | 0.69M | 1.11M | 1.03M | 1.03M | 1.55M | 1.07M | 0.83M | | | | | | | |
|
Other Operating Expenses
|
0.92M | 0.76M | 0.92M | 1.03M | 1.03M | 1.01M | 0.95M | 1.07M | 0.78M | 0.73M | 0.98M | 1.26M | 1.02M | 0.85M | 0.65M | 1.32M | 1.00M | 0.99M | -0.15M | 1.36M | -1.00M | -0.04M | 0.02M | 1.35M | -0.69M | -0.07M | -0.06M | 1.11M | -0.06M | -0.06M | -0.06M | 1.40M | 1.21M | 1.36M | 1.02M | 1.44M | 1.00M | 1.22M | 2.15M | 1.73M | 1.60M | 1.46M | 1.43M | 2.77M | 1.87M | 2.12M | 1.78M | 2.22M | | | | | | | |
|
Operating Expenses
|
1.03M | 0.88M | 1.30M | 1.26M | 1.21M | 1.20M | 1.15M | 1.25M | 0.98M | 0.87M | 1.31M | 1.52M | 1.22M | 1.08M | 1.12M | 1.33M | 1.28M | 1.31M | 1.39M | 1.29M | 1.14M | 2.61M | 1.24M | 1.50M | 1.16M | 1.24M | 1.24M | 1.35M | 1.25M | 1.35M | 1.96M | 1.67M | 1.60M | 1.70M | 1.29M | 1.99M | 1.41M | 1.77M | 3.07M | 2.30M | 2.23M | 2.14M | 2.55M | 3.80M | 2.91M | 3.67M | 2.85M | 3.05M | | | | | | | |
|
Operating Income
|
-1.03M | -0.88M | -0.34M | -0.86M | -0.99M | -0.80M | -0.94M | -0.85M | -0.78M | -0.23M | -1.23M | -0.81M | -1.17M | -0.60M | -1.09M | -1.13M | -1.09M | -1.12M | -1.08M | -1.09M | -1.13M | -2.23M | -1.24M | -1.50M | -1.16M | -1.24M | -1.16M | -1.27M | -1.10M | -1.35M | -1.96M | -1.59M | -1.57M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.44M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
EBIT
|
-1.03M | -0.88M | -0.34M | -0.86M | -0.99M | -0.80M | -0.94M | -0.85M | -0.78M | -0.23M | -1.23M | -0.81M | -1.17M | -0.60M | -1.09M | -1.13M | -1.09M | -1.12M | -1.08M | -1.09M | -1.13M | -2.23M | -1.24M | -1.50M | -1.16M | -1.24M | -1.16M | -1.27M | -1.10M | -1.35M | -1.96M | -1.59M | -1.57M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.44M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14M | | | | | | | | | |
|
Interest & Investment Income
|
-852.00 | -31.00 | -56.00 | 0.36M | -45.00 | -62.00 | -38.00 | -27.00 | 60.00 | | -1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.49M | -1.03M | -0.07M | 2.36M | -0.69M | 0.33M | -1.38M | 1.79M | 0.61M | -2.99M | 0.08M | -6.24M | -2.45M | -0.07M | -0.22M | 2.75M | | | | | -0.62M | | 0.06M | | -0.38M | | | | | | | | -0.45M | | | 0.50M | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
1.55M | -0.43M | 0.23M | 3.64M | 0.03M | 0.62M | -1.25M | 1.92M | -0.48M | 3.12M | 1.04M | 6.71M | 2.53M | 0.29M | 0.52M | -0.20M | 0.13M | 0.13M | 0.15M | 0.17M | 1.00M | 0.04M | | | | | | | 0.06M | 0.06M | -0.06M | -0.06M | -0.50M | -0.00M | 0.06M | | -728.00 | | -802.00 | -50.00 | -125.00 | | | | | | | | | | | | | | |
|
EBT
|
0.65M | -0.28M | -0.03M | 0.70M | -0.30M | -0.58M | -0.83M | -0.73M | -0.89M | -0.34M | -1.35M | -1.77M | -1.25M | -0.68M | -1.24M | -1.29M | -1.22M | -1.25M | -1.23M | -1.26M | -1.17M | -2.26M | -1.27M | -1.69M | -1.35M | -1.30M | -1.22M | -1.33M | -1.15M | -1.40M | -2.02M | -1.65M | -1.62M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.45M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
Profit After Tax
|
-2.59M | -0.45M | -0.57M | -4.50M | -1.02M | -1.42M | 0.31M | -2.77M | -0.30M | -3.35M | -2.27M | -7.52M | -3.70M | -0.89M | -1.60M | -0.93M | -1.22M | -1.25M | -1.23M | -1.26M | -2.14M | -2.26M | -1.21M | -1.69M | -1.85M | -1.31M | -1.22M | -1.33M | -1.15M | -1.40M | -2.02M | -1.65M | -2.07M | -1.71M | -0.82M | -1.79M | -1.41M | -1.77M | -2.44M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.47M | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -0.04M | -0.04M | -0.05M | -0.04M | -0.05M | -0.04M | -0.03M | -0.03M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -860.00 | -0.00M | -0.00M | -0.00M | -863.00 | -825.00 | -0.00M | -0.00M | -0.00M | -825.00 | -0.00M | -620.00 | -413.00 | | | | | | | | | | |
|
Income from Continuing Operations
|
0.65M | -0.28M | -0.03M | 0.70M | -0.30M | -0.58M | -0.83M | -0.73M | -0.89M | -0.34M | -1.35M | -1.77M | -1.25M | -0.68M | -1.24M | -1.29M | -1.22M | -1.25M | -1.23M | -1.26M | -1.17M | -2.26M | -1.27M | -1.69M | -1.35M | -1.30M | -1.22M | -1.33M | -1.15M | -1.40M | -2.02M | -1.65M | -1.62M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.45M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
Consolidated Net Income
|
0.65M | -0.28M | -0.03M | 0.70M | -0.30M | -0.58M | -0.83M | -0.73M | -0.89M | -0.34M | -1.35M | -1.77M | -1.25M | -0.68M | -1.24M | -1.29M | -1.22M | -1.25M | -1.23M | -1.26M | -1.17M | -2.26M | -1.27M | -1.69M | -1.35M | -1.30M | -1.22M | -1.33M | -1.15M | -1.40M | -2.02M | -1.65M | -1.62M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.45M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
Income towards Parent Company
|
0.65M | -0.28M | -0.03M | 0.70M | -0.30M | -0.58M | -0.83M | -0.73M | -0.89M | -0.34M | -1.35M | -1.77M | -1.25M | -0.68M | -1.24M | -1.29M | -1.22M | -1.25M | -1.23M | -1.26M | -1.17M | -2.26M | -1.27M | -1.69M | -1.35M | -1.30M | -1.22M | -1.33M | -1.15M | -1.40M | -2.02M | -1.65M | -1.62M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.45M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
Net Income towards Common Stockholders
|
0.65M | -0.28M | -0.03M | 0.70M | -0.30M | -0.58M | -0.83M | -0.73M | -0.89M | -0.34M | -1.35M | -1.77M | -1.25M | -0.68M | -1.24M | -1.29M | -1.22M | -1.25M | -1.23M | -1.26M | -1.17M | -2.26M | -1.27M | -1.69M | -1.35M | -1.30M | -1.22M | -1.33M | -1.15M | -1.40M | -2.02M | -1.65M | -1.62M | -1.71M | -0.82M | -1.79M | -1.41M | -1.77M | -2.44M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.10M | -3.81M | -2.85M | -2.48M | | | | | | | |
|
EPS (Basic)
|
-0.03 | 0.00 | -0.01 | 0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.02 | -0.01 | -0.46 | -0.80 | -0.16 | -0.26 | -0.23 | -0.18 | -0.16 | -0.16 | -0.17 | -0.28 | -0.29 | -0.15 | -0.22 | -0.21 | -0.14 | -0.08 | -0.11 | -0.06 | -1.17 | -1.67 | -1.36 | -1.63 | -1.29 | -0.28 | -0.52 | -0.15 | -0.15 | -0.20 | -0.19 | -0.16 | -0.13 | -0.16 | -0.26 | -0.14 | -1.84 | -1.24 | -1.21 | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.16 | -0.13 | -0.16 | -0.26 | -0.14 | -1.84 | -1.24 | -1.21 | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
87.84M | 99.70M | 107.06M | 101.77M | 126.32M | 144.70M | 158.76M | 149.22M | 176.22M | 187.64M | 198.15M | 3.88M | 4.54M | 5.19M | 6.03M | 5.59M | 6.72M | 7.61M | 7.62M | 7.39M | 7.62M | 7.76M | 7.93M | 7.76M | 8.81M | 9.03M | 14.95M | 12.32M | 17.75M | 1.19M | 1.20M | 1.21M | 1.27M | 1.32M | 2.89M | 3.41M | 9.63M | 12.07M | 12.09M | 12.09M | 12.83M | 15.39M | 15.40M | 14.76M | 15.49M | 2.07M | 2.29M | 2.05M | 2.43M | 2.48M | 2.52M | 0.31M | 0.93M | 0.17M | 0.17M |
|
Shares Outstanding (Diluted Average)
|
87.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.83M | 15.39M | 15.40M | 14.76M | 15.49M | 2.07M | 2.29M | 2.05M | 2.43M | 2.48M | 2.52M | 0.31M | 0.93M | 0.17M | 0.17M |
|
EBITDA
|
-1.03M | -0.88M | -0.34M | -0.86M | -0.99M | -0.80M | -0.94M | -0.85M | -0.78M | -0.23M | -1.23M | -0.81M | -1.17M | -0.60M | -1.09M | -1.13M | -1.09M | -1.12M | -1.08M | -1.09M | -1.13M | -2.23M | -1.24M | -1.50M | -1.16M | -1.24M | -1.16M | -1.27M | -1.10M | -1.35M | -1.96M | -1.59M | -1.57M | -1.70M | -0.88M | -1.79M | -1.41M | -1.77M | -2.44M | -2.26M | -2.10M | -2.01M | -2.53M | -3.79M | -2.91M | -3.67M | -2.85M | -2.48M | | | | | | | |
|
Interest Expenses
|
-1.69M | -0.60M | -0.31M | -1.20M | -0.69M | -0.22M | -0.11M | -0.11M | 0.11M | 0.11M | 0.11M | 0.96M | 0.08M | 0.08M | 0.15M | 0.16M | 0.13M | 0.13M | 0.15M | 0.17M | 0.04M | 0.04M | 0.04M | 0.19M | 0.19M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 21.00 | 126.00 | | 728.00 | | 802.00 | 50.00 | 125.00 | | | | | | | | | | | | | | |