|
Revenue
|
0.09M | 0.17M | 0.16M | 0.15M | 0.17M | 0.19M | 0.16M | 0.15M | 0.15M | 0.16M | 0.14M | | 0.04M | 0.06M | 0.00M | 0.01M | 0.03M | 0.01M | 0.01M | 0.04M | 0.14M | 0.09M | 0.17M | 0.10M | 0.51M |
|
Cost of Revenue
|
0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.07M | 0.03M | 0.02M | -0.02M | 0.00M | 0.03M | 0.00M | 0.00M | 0.06M | 0.06M | 0.03M | 0.04M | 0.03M | 0.38M |
|
Gross Profit
|
0.07M | 0.15M | 0.14M | 0.13M | 0.15M | 0.17M | 0.14M | 0.13M | 0.13M | 0.14M | 0.12M | | 0.02M | 0.04M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | -0.02M | 0.14M | 0.07M | 0.12M | 0.06M | 0.14M |
|
Amortization - Intangibles
|
| | | | 0.06M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
0.02M | 0.04M | 0.04M | | 0.04M | 0.04M | 0.03M | | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.14M | 0.22M | 0.08M | 0.12M | 0.09M | 0.13M | 0.08M | 0.09M | 0.09M | 0.11M | 0.07M | 0.33M | 1.89M | 1.58M | 0.51M | 3.54M | 0.63M | 2.23M | 0.64M | 0.65M | 0.86M | 0.61M | 0.83M | 0.70M | 0.78M |
|
Other Operating Expenses
|
| | | 0.23M | 0.06M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.01M | 0.07M | 0.03M | 0.02M | -0.02M | 0.00M | 0.03M | 0.00M | 0.00M | 0.06M | 0.06M | 0.03M | 0.04M | 0.03M | 0.03M |
|
Operating Expenses
|
0.16M | 0.26M | 0.24M | 0.44M | 0.30M | 0.29M | 0.23M | 0.24M | 0.25M | 0.24M | 0.19M | 0.40M | 1.91M | 1.60M | 0.49M | 3.54M | 0.66M | 2.24M | 0.64M | 0.71M | 0.92M | 0.64M | 0.87M | 0.73M | 0.81M |
|
Operating Income
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.63M | -0.67M | -0.78M | -0.55M | -0.71M | -0.64M | -0.67M |
|
EBIT
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.63M | -0.67M | -0.78M | -0.55M | -0.71M | -0.64M | -0.67M |
|
Interest & Investment Income
|
770.00 | | 466.00 | 98.00 | | | | | 0.00M | 1.00 | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | | 0.02M | 0.01M | 0.01M |
|
Non Operating Income
|
770.00 | | 466.00 | 98.00 | | | | | 0.00M | -870.00 | 137.00 | | | | -396.00 | | | | | -0.03M | -0.03M | -0.03M | 0.06M | -0.01M | -0.01M |
|
EBT
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
Profit After Tax
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
Income from Continuing Operations
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
Consolidated Net Income
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
Income towards Parent Company
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
Net Income towards Common Stockholders
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.67M | -0.69M | -0.81M | -0.57M | -0.64M | -0.65M | -0.68M |
|
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 | -0.02 | -0.01 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | 0.00 | -0.02 | -0.01 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
73.88M | 98.60M | 98.88M | 92.58M | 98.88M | 98.88M | 98.88M | 98.88M | 98.88M | 98.88M | 98.88M | 99.87M | 117.63M | 183.05M | 162.78M | 251.98M | 266.49M | 301.99M | 292.97M | 352.34M | 383.96M | 384.10M | 376.22M | 384.90M | 385.56M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 99.87M | 117.63M | 183.05M | 162.78M | 251.98M | 266.49M | 301.99M | 292.97M | 352.34M | 383.96M | 384.10M | 376.22M | 384.90M | 385.56M |
|
EBITDA
|
-0.09M | -0.11M | -0.10M | -0.30M | -0.16M | -0.12M | -0.09M | -0.11M | -0.11M | -0.11M | -0.08M | -0.40M | -1.87M | -1.54M | -0.49M | -3.53M | -0.63M | -2.23M | -0.63M | -0.67M | -0.78M | -0.55M | -0.71M | -0.64M | -0.67M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.03M | 0.03M | -0.04M | 0.02M | 0.02M |