|
Revenue
|
0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.04M | 0.06M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | -0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.04M | 0.02M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M |
|
Gross Profit
|
0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.03M | 0.04M | 0.05M | 0.02M | 0.03M | 0.02M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | -0.01M | | 0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.04M | 0.02M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 0.01M | 0.84M | 0.01M | 0.01M | 0.01M | 0.83M | 0.01M | 0.01M | 0.01M | 0.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.10M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.13M | 0.12M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.10M | 0.12M | 0.09M | 0.10M | 0.10M | 0.09M | 0.04M | 0.06M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.03M | 0.05M | 0.04M | 0.05M | 0.03M | 0.05M | 0.03M | 0.06M | 0.03M | 0.05M | 0.04M | 0.17M | 0.03M | 0.05M | 0.04M | 0.18M | 0.11M | 0.05M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.15M | 0.06M | 0.05M | 0.06M | 0.06M |
|
Other Operating Expenses
|
0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | -0.82M | 0.01M | 0.00M | 0.00M | -0.83M | 0.00M | 0.00M | 0.00M | -0.84M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M |
|
Operating Expenses
|
0.11M | 0.11M | 0.14M | 0.12M | 0.12M | 0.12M | 0.14M | 0.13M | 0.10M | 0.10M | 0.11M | 0.10M | 0.10M | 0.10M | 0.09M | 0.10M | 0.11M | 0.11M | 0.11M | 0.10M | 0.11M | 0.10M | 0.12M | 0.10M | 0.11M | 0.11M | 0.10M | 0.05M | 0.07M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.08M | 0.04M | 0.05M | 0.04M | 0.06M | 0.04M | 0.05M | 0.04M | 0.18M | 0.04M | 0.06M | 0.04M | 0.19M | 0.12M | 0.05M | 0.05M | 0.05M | 0.05M | 0.07M | 0.06M | 0.06M | 0.15M | 0.06M | 0.05M | 0.06M | 0.06M |
|
Operating Income
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.03M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.16M | -0.10M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | -0.06M | -0.15M | -0.06M | -0.04M | -0.06M | -0.06M |
|
EBIT
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.03M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.16M | -0.10M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | -0.06M | -0.15M | -0.06M | -0.04M | -0.06M | -0.06M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | | | 0.01M | 0.01M | | | 0.01M | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | -0.01M | 0.00M | 0.01M | 0.01M | -0.02M | 0.01M | 0.04M | 0.05M | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.01M | -0.01M | 0.00M | 0.01M | 0.01M | -0.02M | 0.01M | 0.04M | 0.05M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.00M | | 0.06M | | 0.45M | 0.00M | 0.47M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.56M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
EBT
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.01M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.14M | -0.09M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.02M | -0.12M | -0.03M | -0.01M | -0.03M | -0.03M |
|
Profit After Tax
|
-0.07M | -0.07M | -0.11M | -0.08M | -0.07M | -0.08M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.02M | -0.05M | -0.03M | -0.04M | -0.03M | -0.01M | -0.01M | -0.02M | -0.00M | -0.01M | 0.03M | -0.05M | -0.01M | -0.03M | -0.03M | -0.06M | -0.03M | -0.05M | -0.03M | -0.08M | -0.01M | 0.40M | -0.03M | -0.05M | -0.08M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | 0.51M | -0.02M | -0.12M | -0.03M | -0.01M | -0.03M | -0.03M |
|
Income from Continuing Operations
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.01M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.14M | -0.09M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.02M | -0.12M | -0.03M | -0.01M | -0.03M | -0.03M |
|
Consolidated Net Income
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.01M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.14M | -0.09M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.02M | -0.12M | -0.03M | -0.01M | -0.03M | -0.03M |
|
Income towards Parent Company
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.01M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.14M | -0.09M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.02M | -0.12M | -0.03M | -0.01M | -0.03M | -0.03M |
|
Net Income towards Common Stockholders
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | -0.09M | -0.07M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.08M | -0.09M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.01M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.14M | -0.09M | -0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.02M | -0.02M | -0.12M | -0.03M | -0.01M | -0.03M | -0.03M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.01 | | | | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
13.89M | 13.89M | 13.88M | 13.62M | 13.62M | 13.62M | 13.62M | 13.62M | 13.62M | 13.62M | 13.62M | 13.29M | 13.29M | 13.29M | 13.29M | 13.23M | 13.23M | 13.23M | 13.22M | 12.98M | 12.97M | 12.97M | 12.97M | 12.92M | 12.92M | 12.92M | 12.74M | 12.69M | 12.67M | 12.66M | 12.66M | 12.57M | 12.56M | 12.56M | 12.56M | 12.35M | 12.35M | 12.32M | 12.30M | 12.19M | 12.19M | 12.19M | 12.18M | 12.14M | 12.14M | 12.14M | 12.14M | 12.01M | 12.01M | 12.01M | 12.01M | 11.52M | 11.59M | 11.56M | 11.55M | 11.35M | 11.35M | 11.35M | 11.34M | 11.23M | 11.23M | 11.23M | 11.23M | 11.19M |
|
Shares Outstanding (Diluted Average)
|
| | | 13.62M | | | | 13.62M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.07M | -0.07M | -0.11M | -0.09M | -0.08M | -0.09M | -0.10M | -0.11M | -0.06M | -0.04M | 0.75M | -0.06M | -0.08M | -0.06M | 0.76M | -0.07M | -0.08M | -0.08M | 0.76M | -0.08M | -0.10M | -0.08M | -0.13M | | -0.10M | -0.10M | -0.09M | -0.03M | -0.05M | -0.03M | -0.04M | -0.03M | -0.03M | -0.03M | -0.03M | -0.01M | -0.04M | -0.03M | -0.07M | -0.02M | -0.04M | -0.03M | -0.05M | -0.03M | -0.05M | -0.03M | -0.14M | -0.01M | -0.05M | -0.03M | -0.16M | -0.10M | -0.05M | -0.05M | -0.05M | -0.05M | -0.06M | -0.06M | -0.06M | -0.15M | -0.06M | -0.04M | -0.06M | -0.06M |
|
Shares Outstanding
|
| | 13.62M | | | | 13.62M | | | | 13.29M | | | | 13.23M | | | | 12.98M | | | | 12.92M | | | | 12.73M | | | | 12.60M | | | | 12.35M | 12.35M | 12.28M | 12.26M | 12.19M | 12.19M | 12.19M | 12.19M | 12.14M | 12.14M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 12.01M | 11.52M | 11.52M | 11.52M | 11.35M | 11.35M | 11.35M | 11.35M | 11.23M | 11.23M | 11.23M | 11.23M | 11.19M | 11.19M |