|
Revenue
|
0.49M | -627.00 | -0.00M | -621.00 | 0.42M | 0.27M | 0.46M | 0.40M | 0.24M | 0.43M | | 1.52M | 1.41M | 0.52M | 0.30M | 0.30M | 0.20M | 0.21M | 0.41M | 0.40M | 0.66M | 0.39M | 0.38M | 0.30M | 0.36M | 0.39M | 0.32M | 0.31M | 0.33M | 0.36M | 0.29M | 0.47M | 0.37M |
|
Cost of Revenue
|
0.44M | -568.00 | -0.00M | -563.00 | 0.38M | 0.24M | 0.42M | 0.40M | 0.21M | 0.38M | | 0.47M | 0.19M | 0.12M | 0.12M | 0.10M | 0.08M | 0.09M | 0.11M | 0.11M | 0.16M | 0.33M | 0.13M | 0.11M | 0.12M | 0.27M | 0.12M | 0.12M | 0.15M | 0.18M | 0.13M | 0.26M | 0.13M |
|
Gross Profit
|
0.05M | -59.00 | -175.00 | -58.00 | 0.04M | 0.03M | 0.04M | -700.00 | 0.03M | 0.05M | | 1.05M | 1.23M | 0.40M | 0.22M | 0.27M | 0.16M | 0.06M | 0.34M | 0.29M | 0.51M | 0.06M | 0.25M | 0.20M | 0.23M | 0.25M | 0.20M | 0.19M | 0.18M | 0.18M | 0.16M | 0.21M | 0.24M |
|
Selling, General & Administrative
|
0.09M | 0.12M | 0.03M | 0.03M | 0.04M | 0.02M | 0.03M | 0.05M | 0.10M | 0.31M | 0.16M | 0.51M | 0.36M | 0.60M | 0.36M | 0.36M | 0.37M | 0.65M | 0.38M | 0.45M | 0.46M | 0.67M | 0.60M | 0.47M | 0.49M | 0.81M | 0.87M | 0.60M | 0.68M | 0.98M | 0.81M | 0.77M | 0.75M |
|
Other Operating Expenses
|
-0.19M | | | | | -0.01M | | -0.84M | -0.13M | -0.73M | | 0.49M | 0.18M | -0.21M | -0.02M | 0.09M | 0.18M | 0.15M | 0.23M | 0.14M | 0.24M | 0.15M | 0.11M | 0.09M | 0.06M | 0.46M | 0.06M | 0.05M | 0.05M | 0.04M | 0.07M | 0.08M | 0.09M |
|
Operating Expenses
|
-0.09M | 0.12M | 0.03M | 0.03M | 0.04M | 0.02M | 0.03M | 0.06M | 0.10M | 0.31M | 0.16M | 1.01M | 0.82M | 0.85M | 0.57M | 0.68M | 0.53M | 0.80M | 0.61M | 0.59M | 0.70M | 0.82M | 0.71M | 0.56M | 0.55M | 1.27M | 0.93M | 0.65M | 0.73M | 1.03M | 0.88M | 0.85M | 0.84M |
|
Operating Income
|
0.05M | -0.12M | -0.03M | -0.03M | -0.00M | 0.08M | 0.02M | -0.06M | -0.08M | -0.27M | -0.16M | 0.05M | 0.41M | -0.46M | -0.34M | -0.41M | -0.36M | -0.74M | -0.27M | -0.31M | -0.19M | -0.76M | -0.45M | -0.36M | -0.32M | -1.02M | -0.72M | -0.45M | -0.55M | -0.85M | -0.72M | -0.64M | -0.60M |
|
EBIT
|
0.05M | -0.12M | -0.03M | -0.03M | -0.00M | 0.08M | 0.02M | -0.06M | -0.08M | -0.27M | -0.16M | 0.05M | 0.41M | -0.46M | -0.34M | -0.41M | -0.36M | -0.74M | -0.27M | -0.31M | -0.19M | -0.76M | -0.45M | -0.36M | -0.32M | -1.02M | -0.72M | -0.45M | -0.55M | -0.85M | -0.72M | -0.64M | -0.60M |
|
Non Operating Investment Income
|
| | | | | | | | | -0.07M | -0.02M | 0.15M | -0.02M | 0.25M | 0.08M | -0.24M | -0.21M | -0.13M | -0.02M | -0.04M | -0.01M | -0.01M | 0.00M | 0.00M | -0.00M | -0.00M | 0.00M | -0.01M | -0.00M | 0.00M | -0.00M | 0.01M | -0.00M |
|
Interest & Investment Income
|
| | | | | | | | | | 0.02M | | | | 0.01M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 658.00 | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 153.00 | |
|
Other Non Operating Income
|
| | | | -0.08M | 0.00M | 0.06M | -0.02M | -0.02M | -0.00M | -0.07M | 0.03M | 0.09M | 0.10M | -0.07M | 0.01M | -0.02M | 0.03M | -0.02M | -0.07M | -0.06M | 0.06M | 0.01M | -0.03M | -382.00 | 0.04M | 0.00M | 0.02M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M |
|
Non Operating Income
|
-0.00M | | | | | | 0.06M | -0.39M | -0.02M | -0.07M | -0.07M | 0.18M | 0.09M | 0.85M | -0.02M | -0.23M | -0.22M | -0.09M | -0.02M | -0.10M | -0.07M | 0.04M | 0.02M | -0.02M | 0.00M | 0.03M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M |
|
EBT
|
-0.05M | -0.12M | -0.03M | 0.08M | -0.13M | 0.04M | 0.06M | -0.45M | -0.10M | -0.34M | -0.23M | 0.22M | 0.47M | 0.05M | -0.33M | -0.64M | -0.59M | -0.84M | -0.29M | -0.40M | -0.26M | -0.72M | -0.44M | -0.38M | -0.32M | -0.97M | -0.70M | -0.42M | -0.53M | -0.84M | -0.71M | -0.62M | -0.59M |
|
Tax Provisions
|
0.01M | 34.00 | -0.00M | -348.00 | 0.00M | 0.00M | -0.01M | -0.01M | -0.01M | | | 0.13M | 0.06M | -0.03M | 0.03M | 0.02M | 0.06M | 0.03M | 0.01M | 392.00 | -0.02M | 0.02M | -0.00M | -0.00M | 0.00M | -30.00 | 0.01M | 0.01M | -0.00M | -0.01M | | | 0.00M |
|
Profit After Tax
|
-0.05M | -0.12M | -0.02M | 0.07M | -0.14M | -0.01M | 0.07M | -0.45M | -0.10M | -0.34M | -0.23M | 0.09M | 0.42M | 0.08M | -0.33M | -0.64M | -0.57M | -0.98M | -0.30M | -0.41M | -0.24M | -0.73M | -0.43M | -0.38M | -0.33M | -0.97M | -0.71M | -0.44M | -0.52M | -0.82M | -0.71M | -0.62M | -0.60M |
|
Equity Income
|
| | 0.00M | -0.03M | -0.05M | -0.05M | -0.03M | -0.03M | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | 651.00 | 0.01M | 495.00 | 0.01M | -0.01M | -0.01M | 0.00M | 0.00M | 0.01M | 0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M |
|
Income from Continuing Operations
|
-0.05M | -0.12M | -0.03M | 0.08M | -0.14M | 0.04M | 0.07M | -0.44M | -0.09M | -0.34M | -0.23M | 0.09M | 0.42M | 0.08M | -0.35M | -0.66M | -0.65M | -0.87M | -0.30M | -0.40M | -0.24M | -0.74M | -0.43M | -0.38M | -0.32M | -0.97M | -0.70M | -0.43M | -0.52M | -0.83M | -0.71M | -0.62M | -0.60M |
|
Consolidated Net Income
|
-0.05M | -0.12M | -0.03M | 0.08M | -0.14M | 0.04M | 0.07M | -0.44M | -0.09M | -0.34M | -0.23M | 0.09M | 0.42M | 0.08M | -0.35M | -0.66M | -0.65M | -0.87M | -0.30M | -0.40M | -0.24M | -0.74M | -0.43M | -0.38M | -0.32M | -0.97M | -0.70M | -0.43M | -0.52M | -0.83M | -0.71M | -0.62M | -0.60M |
|
Income towards Parent Company
|
-0.05M | -0.12M | -0.03M | 0.08M | -0.14M | 0.04M | 0.07M | -0.44M | -0.09M | -0.34M | -0.23M | 0.09M | 0.42M | 0.08M | -0.35M | -0.66M | -0.65M | -0.87M | -0.30M | -0.40M | -0.24M | -0.74M | -0.43M | -0.38M | -0.32M | -0.97M | -0.70M | -0.43M | -0.52M | -0.83M | -0.71M | -0.62M | -0.60M |
|
Net Income towards Common Stockholders
|
-0.05M | -0.12M | -0.03M | 0.08M | -0.14M | 0.04M | 0.07M | -0.44M | -0.09M | -0.34M | -0.23M | 0.09M | 0.42M | 0.08M | -0.33M | -0.64M | -0.57M | -0.98M | -0.30M | -0.40M | -0.24M | -0.72M | -0.43M | -0.38M | -0.32M | -0.97M | -0.70M | -0.43M | -0.52M | -0.83M | -0.71M | -0.62M | -0.60M |
|
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 | -0.01 | 0.00 | 0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.09 | -0.25 | -0.18 | -0.12 | -0.13 | -0.21 | -0.07 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | 0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.09 | -0.25 | -0.18 | -0.12 | -0.13 | -0.21 | -0.07 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
371.35M | 371.48M | 374.06M | 373.02M | 376.28M | 376.28M | 376.28M | 376.28M | 376.28M | 376.28M | 376.28M | 376.37M | 376.45M | 376.39M | 376.45M | 376.45M | 376.45M | 376.22M | 123.23M | 100.40M | 91.99M | 87.82M | 75.45M | 75.45M | 3.77M | 3.79M | 3.85M | 3.85M | 3.88M | 3.89M | 9.62M | 50.01M | 50.01M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 100.40M | 91.99M | 87.82M | 75.45M | 75.45M | 3.77M | 3.79M | 3.85M | 3.85M | 3.88M | 3.89M | 9.62M | 50.01M | 50.01M |
|
EBITDA
|
0.05M | -0.12M | -0.02M | 0.07M | -0.00M | -0.01M | 0.07M | -0.44M | -0.10M | -0.33M | -0.22M | 0.12M | 0.47M | 0.16M | -0.37M | -0.68M | -0.59M | -0.97M | -0.31M | -0.47M | -0.29M | -0.70M | -0.43M | -0.38M | -0.32M | -0.96M | -0.71M | -0.44M | -0.52M | -0.83M | -0.72M | -0.62M | -0.61M |
|
Interest Expenses
|
| -0.12M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-15.07% | -0.03% | 5.21% | -0.46% | -2.80% | 7.63% | -10.84% | 1.55% | 7.10% | | | 60.58% | 12.25% | -56.54% | -8.16% | -3.48% | -10.89% | -3.84% | -2.86% | -0.10% | 7.33% | -2.97% | 0.96% | 0.64% | -1.23% | 0.00% | -0.98% | -2.33% | 0.55% | 1.06% | | | -0.20% |