|
Revenue
|
0.12M | 0.38M | 0.55M | 0.65M | 0.93M | 1.02M | 0.54M | 0.38M | 0.41M | 0.33M | 0.85M | 0.24M | 0.10M | 0.07M | 0.06M | 0.06M | 0.06M | 0.87M | 1.25M |
|
Cost of Revenue
|
0.07M | 0.32M | 0.32M | 0.43M | 0.61M | 0.84M | 0.60M | 0.50M | 0.41M | 2.33M | 0.89M | 0.78M | 0.22M | 0.11M | 0.07M | 0.06M | 0.06M | 0.08M | 0.08M |
|
Gross Profit
|
0.05M | 0.07M | 0.22M | 0.22M | 0.32M | 0.18M | -0.07M | -0.13M | -0.00M | -2.00M | -0.04M | -0.54M | -0.11M | -0.04M | 0.15M | -0.00M | -0.00M | 0.79M | 1.17M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | 558.00 | 0.00M | 0.00M |
|
Selling, General & Administrative
|
0.65M | 1.03M | 1.29M | 1.82M | 2.71M | 4.05M | 2.40M | 2.33M | 1.67M | 1.97M | 1.14M | 1.54M | 1.10M | 0.83M | 0.46M | 0.72M | 1.89M | 4.88M | 4.77M |
|
Operating Expenses
|
0.65M | 1.03M | 1.29M | 1.82M | 2.71M | 4.05M | 2.40M | 2.33M | 1.67M | 1.97M | 1.14M | 1.54M | 1.10M | 0.83M | 0.46M | 0.72M | 1.89M | 4.88M | 4.77M |
|
Operating Income
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.31M | -0.72M | -1.89M | -4.29M | -4.36M |
|
EBIT
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.31M | -0.72M | -1.89M | -4.29M | -4.36M |
|
Other Non Operating Income
|
657.00 | | | 251.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 40.00 | 30.00 | | 39.00 | | -0.01M | 0.76M | -0.20M | -0.76M | -0.78M |
|
Non Operating Income
|
657.00 | | | 251.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 40.00 | 30.00 | | 39.00 | | -0.01M | | -0.20M | -0.76M | -0.78M |
|
EBT
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.32M | -0.87M | -2.13M | -4.97M | -4.84M |
|
Profit After Tax
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.56M | -3.80M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.32M | -0.11M | -2.09M | -5.05M | -5.15M |
|
Income from Continuing Operations
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.32M | -0.87M | -2.13M | -4.97M | -4.84M |
|
Consolidated Net Income
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.32M | -0.87M | -2.13M | -4.97M | -4.84M |
|
Income towards Parent Company
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.32M | -0.87M | -2.13M | -4.97M | -4.84M |
|
Preferred Dividend Payments
|
| | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M | 0.05M | 0.03M |
|
Net Income towards Common Stockholders
|
-1.32M | -5.24M | 1.53M | -1.87M | -4.29M | -4.46M | -2.56M | -3.80M | -2.01M | -4.42M | -2.15M | -2.08M | -1.24M | -0.91M | -0.37M | -0.17M | -2.15M | -5.10M | -5.18M |
|
EPS (Basic)
|
-0.19 | -0.59 | -0.17 | -0.15 | -0.35 | -0.36 | -0.20 | -0.30 | -0.15 | -0.27 | -0.13 | -0.14 | -0.08 | -1.30 | -0.53 | -0.01 | -0.13 | -3.14 | -0.85 |
|
EPS (Weighted Average and Diluted)
|
-0.19 | -0.59 | -0.17 | -0.15 | -0.35 | -0.36 | -0.20 | -0.30 | -0.15 | -0.27 | -0.13 | -0.14 | -0.08 | -1.30 | -0.53 | -0.01 | -0.13 | -3.14 | -0.85 |
|
Shares Outstanding (Weighted Average)
|
7.10M | 8.88M | 9.11M | 8.87M | 12.30M | 12.53M | 12.73M | 12.55M | 13.33M | 16.61M | 15.98M | 15.33M | 15.98M | 0.69M | 0.69M | 16.11M | 16.71M | 1.62M | 6.12M |
|
Shares Outstanding (Diluted Average)
|
7.10M | 8.88M | 9.11M | 8.87M | 12.30M | 12.53M | 12.73M | 12.55M | 13.33M | 16.61M | 15.98M | 15.33M | 15.98M | 0.69M | 0.69M | 16.11M | 16.71M | 1.62M | 6.12M |
|
EBITDA
|
-1.32M | -5.24M | -1.53M | -1.87M | -4.29M | -4.56M | -2.57M | -3.81M | -2.01M | -4.42M | -2.13M | -2.05M | -1.21M | -0.88M | -0.31M | -0.72M | -1.89M | -4.28M | -4.36M |
|
Interest Expenses
|
| | | | | | | | | | | | | | 0.01M | 0.15M | 0.24M | 0.68M | 0.48M |