|
Revenue
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | 873.00 | | | | -0.04M | -16.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.01M | 0.00M | 920.00 | -0.01M | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.02M | 0.00M | -0.01M | 0.00M | 0.01M | 0.01M | -0.01M | 0.00M | 0.00M | 94.00 | -0.00M | 223.00 | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -403.00 | 0.00M | 0.00M | 0.00M | -912.00 | 0.00M | 0.00M | 0.00M | -858.00 | 0.00M | 0.00M | 498.00 | -0.00M | 0.00M | 267.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -665.00 | 0.00M | 0.00M | 0.00M | -630.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Other Operating Expenses
|
| | 0.00M | 0.11M | | | 0.00M | -0.00M | | | 0.00M | 0.02M | 0.01M | 0.03M | 0.00M | 0.08M | 0.00M | 0.01M | 0.00M | -0.01M | | 0.01M | 275.00 | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.12M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M |
|
Operating Expenses
|
0.01M | 0.00M | 0.00M | 0.10M | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.07M | 0.01M | 0.01M | 0.00M | -0.01M | 223.00 | 0.01M | 0.01M | -786.00 | 0.01M | 0.01M | 0.00M | 875.00 | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.12M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Operating Income
|
-83.00 | 0.01M | 0.01M | -0.09M | 0.01M | -308.00 | 0.01M | 0.03M | 0.01M | -0.01M | 0.01M | 0.01M | -0.00M | -0.05M | 0.01M | -0.06M | 0.00M | -0.00M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | -576.00 | 0.00M | 0.01M | 220.00 | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | -0.11M | 0.00M | 0.01M | 0.01M | -751.00 | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.01M | -771.00 | 0.00M | 0.01M | 0.00M | -0.00M | 0.01M | 0.01M | 0.00M | -973.00 | 0.01M |
|
EBIT
|
-83.00 | 0.01M | 0.01M | -0.09M | 0.01M | -308.00 | 0.01M | 0.03M | 0.01M | -0.01M | 0.01M | 0.01M | -0.00M | -0.05M | 0.01M | -0.06M | 0.00M | -0.00M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | -576.00 | 0.00M | 0.01M | 220.00 | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | -0.11M | 0.00M | 0.01M | 0.01M | -751.00 | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.01M | -771.00 | 0.00M | 0.01M | 0.00M | -0.00M | 0.01M | 0.01M | 0.00M | -973.00 | 0.01M |
|
Interest & Investment Income
|
9.00 | 8.00 | 13.00 | 28.00 | 36.00 | 10.00 | 10.00 | -14.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 363.00 | | 11.00 | | | | 353.00 | | |
|
Other Non Operating Income
|
| | | 0.15M | | | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | -529.00 | 0.06M | -0.00M | -0.00M | -246.00 | -205.00 | -183.00 | -137.00 | -78.00 | 373.00 | | 1.00 | | -352.00 | -3.00 | 4.00 | | |
|
Non Operating Income
|
| | | 0.15M | | | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.01M | -529.00 | 0.05M | -0.00M | -0.00M | -246.00 | -205.00 | -183.00 | -137.00 | -78.00 | 373.00 | | 1.00 | | 352.00 | -3.00 | 4.00 | | |
|
EBT
|
-0.00M | 0.01M | 0.01M | -0.10M | 0.00M | -0.00M | 0.01M | 0.03M | 0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.05M | 0.00M | -0.05M | 281.00 | -0.01M | 0.00M | 0.01M | 0.01M | -222.00 | 0.00M | 0.01M | 0.00M | -0.00M | 0.00M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 669.00 | 0.00M | 0.00M | 0.01M | -0.11M | 0.00M | 0.01M | 0.01M | -0.00M | 0.01M | 0.00M | 0.01M | 486.00 | 0.06M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.01M | -849.00 | 0.01M | 0.01M | 0.00M | -0.00M | 0.01M | 0.01M | 0.00M | -973.00 | 0.01M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.03M | 0.01M | 0.05M | | | | | | | | | 164.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Profit After Tax
|
-0.00M | 0.01M | 0.01M | 0.06M | 0.00M | -0.00M | 0.01M | -0.03M | 0.02M | -0.01M | 0.00M | 0.02M | -0.00M | -0.04M | 0.00M | -0.02M | 0.00M | -0.00M | 0.00M | 0.01M | 0.01M | -222.00 | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -838.00 | 0.00M | -0.11M | 183.00 | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.06M | 97.00 | 0.00M | -0.00M | 0.00M | 147.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | 643.00 | -0.00M | 0.00M |
|
Income from Continuing Operations
|
-0.00M | 0.01M | 0.01M | -0.10M | 0.00M | -0.00M | 0.01M | 0.03M | 0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.08M | -0.01M | -0.10M | 281.00 | -0.01M | 0.00M | 0.01M | 0.01M | -222.00 | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -838.00 | 0.00M | -0.11M | 183.00 | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.06M | 97.00 | 0.00M | -0.00M | 0.00M | 147.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | 643.00 | -0.00M | 0.00M |
|
Consolidated Net Income
|
-0.00M | 0.01M | 0.01M | -0.10M | 0.00M | -0.00M | 0.01M | 0.03M | 0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.08M | -0.01M | -0.10M | 281.00 | -0.01M | 0.00M | 0.01M | 0.01M | -222.00 | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -838.00 | 0.00M | -0.11M | 183.00 | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.06M | 97.00 | 0.00M | -0.00M | 0.00M | 147.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | 643.00 | -0.00M | 0.00M |
|
Income towards Parent Company
|
-0.00M | 0.01M | 0.01M | -0.10M | 0.00M | -0.00M | 0.01M | 0.03M | 0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.08M | -0.01M | -0.10M | 281.00 | -0.01M | 0.00M | 0.01M | 0.01M | -222.00 | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -838.00 | 0.00M | -0.11M | 183.00 | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.06M | 97.00 | 0.00M | -0.00M | 0.00M | 147.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | 643.00 | -0.00M | 0.00M |
|
Net Income towards Common Stockholders
|
-0.00M | 0.01M | 0.01M | -0.10M | 0.00M | -0.00M | 0.01M | 0.03M | 0.01M | -0.01M | -0.01M | 0.01M | -0.00M | -0.08M | -0.01M | -0.10M | 281.00 | -0.01M | 0.00M | 0.01M | 0.01M | -222.00 | 0.00M | 0.01M | 0.00M | -0.01M | 0.00M | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -838.00 | 0.00M | -0.11M | 183.00 | 0.00M | 0.01M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.06M | 97.00 | 0.00M | -0.00M | 0.00M | 147.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.00M | -0.00M | 0.01M | 0.00M | 643.00 | -0.00M | 0.00M |
|
EPS (Basic)
|
| | | 0.00 | | | | 0.00 | 0.00 | | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | 0.00 | | | | 0.00 | 0.00 | | | 0.00 | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | 45.85M | | | | 45.85M | 45.85M | 45.85M | 27.82M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.29M | 2.38M | 3.29M | 3.29M | 3.06M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.30M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M | 3.29M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | 45.85M | 45.85M | 27.82M | 21.44M | 2.30M | 2.30M | 2.30M | | 2.30M | 2.29M | 2.30M | 2.30M | 2.29M | 2.29M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | 2.38M | 3.29M | 3.30M | 3.06M | 3.29M | 3.30M | 3.30M | 3.30M | 3.29M | 3.30M | 3.30M | 3.30M | 3.29M | 3.30M | 3.30M | 3.30M | 3.29M | 3.30M | 3.30M | 3.30M | 3.29M | 3.30M | 3.30M | 3.30M | 3.29M | 3.30M |
|
EBITDA
|
-83.00 | 0.01M | 0.01M | -0.09M | 0.01M | -308.00 | 0.01M | 0.03M | 0.01M | -0.01M | 0.01M | 0.01M | -0.00M | -0.05M | 0.01M | -0.06M | 0.00M | -0.00M | 0.00M | 0.02M | 0.02M | 0.00M | 0.00M | -2.00 | 0.02M | -0.03M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | -0.03M | -72.00 | -0.01M | -0.01M | 0.01M | -0.14M | 0.02M | -0.01M | 0.02M | 0.02M | 0.03M | -0.03M | 0.01M | -0.02M | 0.04M | -0.01M | -0.04M | -0.04M | 0.05M | 0.01M | 0.00M | -0.03M | 0.04M | -0.02M | -0.00M | 0.03M | -0.05M | 0.03M | 0.06M | -0.00M | 0.00M |
|
Interest Expenses
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 853.00 | 0.00M | 0.00M | 0.01M | 0.00M | 973.00 | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 955.00 | 896.00 | 859.00 | 792.00 | 743.00 | 737.00 | 698.00 | 652.00 | 597.00 | 529.00 | 698.00 | 395.00 | 318.00 | 265.00 | 220.00 | 183.00 | 103.00 | 78.00 | 363.00 | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | -63.37% | 830.92% | -88.55% | | | | | | | | | 7.90% | -144.66% | 34.19% | 64.50% | -112.38% | 34.65% | 33.92% | 34.68% | -301.94% | 39.73% | 117.84% | 30.59% | -1.59% | 90.68% | 21.04% | 28.02% | -133.74% | 33.21% | 60.15% | 36.41% | 423.25% | 3.33% | 95.48% | 53.74% | -133.64% | 46.78% | 93.33% | 42.05% | -265.84% | 34.06% | 53.26% | 45.66% | -105.84% | 36.36% | 44.75% | 79.26% | -254.06% | 48.79% |