|
Revenue
|
-6.00 | 0.01M | | 0.01M | 0.01M | 0.00M | 0.01M | | 0.00M | | | | | | 0.01M | | | 0.65M | 0.19M | 0.58M | 0.27M | 0.24M | 0.27M | 0.19M | 0.25M | 0.22M | 0.19M | | 0.68M | | 0.02M | |
|
Cost of Revenue
|
| 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| 0.00M | | -188.00 | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 177.00 | 178.00 | 177.00 | 178.00 | 178.00 | 178.00 | | 178.00 | 178.00 | 176.00 | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | 0.26M | 0.09M | 0.55M | 0.18M | 0.12M | 0.18M | 0.11M | 0.11M | 0.10M | 0.09M | 0.10M | | 0.00M | | |
|
Selling, General & Administrative
|
0.01M | 0.01M | 0.01M | 0.00M | 0.04M | 0.00M | 0.00M | | 103.00 | 200.00 | 107.00 | | 0.07M | 0.07M | 0.07M | | | 0.11M | 0.13M | 0.07M | 0.00M | 0.04M | 0.08M | 0.07M | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.01M | 0.00M | 0.02M |
|
Other Operating Expenses
|
0.01M | 0.00M | 0.00M | 0.01M | | 0.00M | 0.00M | | 0.00M | 977.00 | 0.01M | | -0.07M | -0.07M | -0.07M | | 0.01M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.18M | 0.01M |
|
Operating Expenses
|
0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.00M | | 0.01M | 0.00M | 0.02M | | 0.01M | 0.00M | 0.00M | | 0.01M | 0.42M | 0.27M | 0.68M | 0.24M | 0.21M | 0.27M | 0.19M | 0.15M | 0.15M | 0.14M | 0.14M | 0.02M | 0.01M | 0.19M | 0.03M |
|
Operating Income
|
| -0.01M | -0.01M | -0.01M | 0.04M | -0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | -0.00M | | 0.01M | 0.22M | -0.08M | -0.10M | 0.03M | 0.03M | -599.00 | -0.00M | 0.10M | 0.06M | 0.04M | -0.14M | 0.66M | -0.01M | -0.16M | -0.03M |
|
EBIT
|
| -0.01M | -0.01M | -0.01M | 0.04M | -0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | -0.00M | | 0.01M | 0.22M | -0.08M | -0.10M | 0.03M | 0.03M | -599.00 | -0.00M | 0.10M | 0.06M | 0.04M | -0.14M | 0.66M | -0.01M | -0.16M | -0.03M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | -9.02M | 1.73M | 5.33M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | 0.17M | 0.17M | | | | | | | | 0.28M | | | | 200.00 |
|
Non Operating Income
|
-0.00M | -0.00M | | | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.01M | | -0.14M | -0.14M | 0.01M | | 0.00M | | 0.66M | | | | | | | | | | | | | |
|
EBT
|
| -0.00M | -0.01M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | 0.00M | | 0.01M | 0.19M | -0.12M | -0.14M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | -0.10M | 0.36M | -0.04M | -0.19M | 0.00M |
|
Profit After Tax
|
0.02M | 0.01M | -0.01M | 0.08M | 0.04M | -0.21M | -0.00M | 0.01M | -0.01M | 0.00M | -0.26M | | 0.01M | 0.30M | 0.30M | | 0.00M | 0.19M | 0.05M | 0.02M | 0.16M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | 0.09M | 4.39M | -9.06M | -3.37M | 5.28M |
|
Income from Continuing Operations
|
| -0.00M | -0.01M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | 0.00M | | 0.01M | 0.19M | -0.12M | -0.14M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | -0.10M | 0.36M | -0.04M | -0.19M | 0.00M |
|
Consolidated Net Income
|
| -0.00M | -0.01M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | 0.00M | | 0.01M | 0.19M | -0.12M | -0.14M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | -0.10M | 0.36M | -0.04M | -0.19M | 0.00M |
|
Income towards Parent Company
|
| -0.00M | -0.01M | -0.01M | 0.04M | -0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.01M | 0.00M | 0.00M | | 0.01M | 0.19M | -0.12M | -0.14M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | -0.10M | 0.36M | -0.04M | -0.19M | 0.00M |
|
Net Income towards Common Stockholders
|
-0.02M | 0.01M | -0.01M | 0.09M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.03M | | 0.01M | 0.00M | 0.00M | | 0.00M | 0.19M | -0.12M | -0.14M | -0.01M | -0.01M | -0.04M | -0.04M | 0.02M | 0.02M | -0.00M | -0.10M | 0.36M | -0.04M | -0.19M | 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 | 0.00 | 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 |
|
Shares Outstanding (Weighted Average)
|
20.00M | 20.00M | 20.00M | 20.00M | 66.00M | 66.00M | 66.00M | 66.50M | 66.50M | 66.50M | 66.50M | 66.50M | 66.50M | 66.50M | 6.65M | 6.69M | 6.90M | 514.23M | 514.23M | 514.23M | 514.23M | 514.23M | 514.23M | 514.23M | 554.23M | 554.23M | 613.23M | 613.23M | 583.23M | 583.23M | 949.23M | 2,558.84M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 191.00M | 191.50M | 191.50M | 191.50M | 191.50M | 191.50M | 191.50M | 191.50M | 19.15M | 19.15M | 19.15M | 514.23M | 514.23M | 514.23M | 514.23M | 514.23M | 514.23M | 514.23M | 554.23M | 554.23M | 613.23M | 613.23M | 583.23M | 583.23M | 949.23M | 2,558.84M |
|
EBITDA
|
| -0.01M | -0.01M | -0.01M | 0.04M | -0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | | -0.00M | 0.00M | -725.00 | | 0.01M | 0.22M | -0.08M | -0.10M | 0.03M | 0.03M | -599.00 | -0.00M | 0.10M | 0.06M | 0.04M | -0.14M | 0.66M | -0.01M | -0.16M | -0.03M |
|
Interest Expenses
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | | | | | | | | | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.04M | 0.05M | -0.05M | 0.30M | 0.03M | 0.03M | -0.03M |