|
Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.05M | -0.05M | -0.05M | -0.05M |
|
Selling, General & Administrative
|
0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.88M | 0.04M | 0.04M | 0.04M | 1.02M | 0.06M | 0.05M | 0.04M | 1.20M | 0.06M | 0.05M | 0.04M | | 0.04M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.21M | 0.05M | 0.06M | 0.05M | 0.07M | 0.13M | 0.07M | 0.07M | 0.05M | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M | 0.89M | 0.37M | 0.06M | 0.03M | 0.05M | 0.07M | 0.05M | 0.05M | 0.10M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M |
|
Other Operating Expenses
|
0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | -0.00M | -0.00M | -0.00M | 0.06M | -0.01M | -0.01M | -0.01M | -0.12M | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | 0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | -0.03M | | | | | | | | | | | | | | | |
|
Operating Expenses
|
0.05M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.88M | 0.04M | 0.04M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 1.20M | 0.06M | 0.05M | 0.04M | | 0.04M | 0.04M | 0.03M | 0.06M | 0.05M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.21M | 0.05M | 0.06M | 0.05M | 0.07M | 0.13M | 0.07M | 0.07M | 0.05M | 0.04M | 0.06M | 0.04M | 0.04M | 0.04M | 0.89M | 0.37M | 0.06M | 0.03M | 0.05M | 0.07M | 0.05M | 0.05M | 0.10M | 0.04M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M |
|
Operating Income
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -1.01M | -0.04M | -0.04M | -0.04M | -1.11M | -0.07M | -0.06M | -0.04M | -1.32M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -1.01M | -0.04M | -0.04M | -0.04M | -1.11M | -0.07M | -0.06M | -0.04M | -1.32M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -1.35M | | | 1.35M | | | | | | | | 1.35M | | | | | | | | 0.03M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.03M | -0.03M | | -0.03M | -0.03M | -0.03M | | -0.04M | -0.04M | -0.04M | | -0.04M | -0.04M | -0.04M | | -0.05M | -0.05M | -0.05M |
|
EBT
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.05M | -0.04M | -0.04M | -1.15M | -0.05M | -0.04M | -0.04M | -1.26M | -0.06M | -0.05M | -0.04M | -1.50M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 0.34M | -0.04M | -0.04M | -0.04M | 0.25M | -0.07M | -0.06M | -0.04M | 0.04M | -0.07M | -0.06M | -0.05M | | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.05M | -0.06M | -0.06M | -0.06M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | | | | | | | | | -0.07M | -0.06M | -0.09M | -0.07M | -0.07M | -0.07M | -0.92M | -0.41M | -0.09M | -0.07M | -0.09M | -0.11M | -0.09M | -0.09M | -0.14M | -0.08M | -0.08M | -0.09M | -0.09M | -0.11M | -0.12M |
|
Income from Continuing Operations
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.05M | -0.04M | -0.04M | -1.15M | -0.05M | -0.04M | -0.04M | -1.26M | -0.06M | -0.05M | -0.04M | -1.50M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.05M | -0.04M | -0.04M | -1.15M | -0.05M | -0.04M | -0.04M | -1.26M | -0.06M | -0.05M | -0.04M | -1.50M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.05M | -0.04M | -0.04M | -1.15M | -0.05M | -0.04M | -0.04M | -1.26M | -0.06M | -0.05M | -0.04M | -1.50M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.05M | 0.04M | 0.04M | -0.04M | -0.05M | -0.04M | -0.04M | -1.15M | -0.04M | -0.04M | -0.04M | -1.26M | -0.07M | -0.06M | -0.04M | -1.50M | -0.07M | -0.06M | -0.05M | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.24M | 0.07M | | 0.92M | 0.41M | 0.09M | | 0.09M | 0.11M | 0.09M | | 0.14M | 0.08M | 0.08M | | 0.09M | 0.11M | 0.12M |
|
EPS (Basic)
|
-0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.47 | -0.02 | -0.02 | -0.02 | -0.51 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.09 | -0.03 | -0.03 | -0.03 | -0.04 | -0.06 | -0.04 | -0.04 | -0.03 | -0.02 | -0.04 | 0.10 | 0.03 | -0.03 | 0.38 | 0.17 | 0.04 | | -0.04 | 0.04 | 0.04 | | -0.06 | 0.03 | 0.03 | | -0.04 | 0.05 | 0.05 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
2.46M | 40.00 | 2.46M | 2.46M | 20.00 | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M | 2.46M |
|
Shares Outstanding (Diluted Average)
|
2.46M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -1.01M | -0.04M | -0.04M | -0.04M | -1.11M | -0.07M | -0.06M | -0.04M | -1.32M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Expenses
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.14M | 0.00M | 0.00M | 0.00M | 0.15M | -0.01M | -0.01M | -0.01M | 0.18M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.05M | 0.05M | 0.05M |