|
Revenue
|
| 13.47M | 76.17M | 76.39M | 12.60M | 9.03M | 5.58M | 4.85M | 3.72M | 6.08M | 21.91M | 16.61M |
|
Cost of Revenue
|
0.18M | 7.54M | 48.83M | 50.43M | 3.40M | 7.35M | 3.73M | 2.60M | 1.32M | 1.01M | 0.95M | |
|
Gross Profit
|
| 5.34M | 22.62M | 22.34M | 3.15M | 1.68M | 1.85M | 2.25M | 1.70M | 5.07M | 20.96M | 16.61M |
|
Amortization - Intangibles
|
| 28.39M | | | | | | | 0.01M | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 1.70M | 4.20M | 5.60M |
|
Research & Development
|
0.03M | 0.66M | 9.92M | 8.79M | 5.87M | 3.42M | 2.05M | 1.20M | 0.97M | 0.60M | 1.03M | |
|
Selling, General & Administrative
|
3.08M | 11.57M | 23.27M | 20.73M | 9.65M | 7.50M | 3.92M | 5.47M | 12.93M | 24.13M | 15.82M | 12.45M |
|
Other Operating Expenses
|
| 5.15M | 34.27M | 56.64M | 5.70M | 3.38M | 1.90M | 1.54M | 9.54M | 137.29M | 1.06M | 3.11M |
|
Operating Expenses
|
3.11M | 17.38M | 67.46M | 86.16M | 21.22M | 14.30M | 7.88M | 8.21M | 23.44M | 163.73M | 51.91M | 38.02M |
|
Operating Income
|
-3.30M | -12.04M | -44.84M | -63.82M | -18.07M | -12.62M | -6.02M | -5.96M | -19.72M | -157.65M | -30.00M | -21.41M |
|
EBIT
|
-3.30M | -12.04M | -44.84M | -63.82M | -18.07M | -12.62M | -6.02M | -5.96M | -19.72M | -157.65M | -30.00M | -21.41M |
|
Non Operating Investment Income
|
| | | | | | | | | | | 8.98M |
|
Other Non Operating Income
|
-0.04M | -0.19M | -0.69M | 1.28M | 1.80M | 0.01M | 2.10M | 0.92M | 2.93M | 2.58M | 1.06M | |
|
Non Operating Income
|
| -0.35M | -2.04M | 1.28M | 1.80M | 0.01M | 2.10M | 0.92M | 2.93M | 2.58M | 1.06M | |
|
EBT
|
-3.34M | -12.68M | -48.59M | -67.64M | -16.27M | -12.69M | -4.28M | -5.78M | -17.30M | -192.75M | -23.32M | -9.32M |
|
Tax Provisions
|
| 0.04M | -1.37M | 0.82M | -0.85M | | | 0.00M | -0.01M | 0.17M | 0.01M | 0.15M |
|
Profit After Tax
|
-3.34M | -12.72M | -47.23M | -68.46M | -26.18M | -26.21M | -4.28M | -5.78M | -17.29M | -192.91M | -23.33M | -9.47M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | -0.11M | 0.08M | |
|
Income from Continuing Operations
|
-3.34M | -12.72M | -47.23M | -68.46M | -15.42M | -12.69M | -4.28M | -5.78M | -17.29M | -192.91M | -23.33M | -9.47M |
|
Consolidated Net Income
|
-3.34M | -12.72M | -47.23M | -68.46M | -10.76M | -13.52M | -4.28M | -5.78M | -17.29M | -192.91M | -23.33M | -9.47M |
|
Income towards Parent Company
|
-3.34M | -12.72M | -47.23M | -68.46M | -10.76M | -13.52M | -4.28M | -5.78M | -17.29M | -192.91M | -23.33M | -9.47M |
|
Preferred Dividend Payments
|
| | | | | | | | 0.53M | | | |
|
Net Income towards Common Stockholders
|
-3.34M | -12.72M | -47.23M | -68.46M | -10.76M | -13.52M | -4.28M | -5.78M | -17.82M | -192.80M | -23.41M | -9.47M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.02M | 0.02M | 0.03M | 0.05M | 0.28M | 0.53M | 1.12M | 8.46M | 9.59M | 14.36M | 21.24M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | 30.86M | 9.47M | 12.13M | 19.80M |
|
EBITDA
|
-3.30M | -12.04M | -44.84M | -63.82M | -18.07M | -12.62M | -6.02M | -5.96M | -19.72M | -155.95M | -25.80M | -15.81M |
|
Tax Rate
|
| | 2.81% | | 5.24% | | | | 0.09% | | | |