|
Revenue
|
0.04M | | 0.13M | | 0.35M | -724.00 | 0.02M | 0.05M | | -0.00M | -0.00M | -920.00 | -0.00M | -17.00 | 0.00M | 0.00M | | -0.00M | -0.00M | 0.06M | 0.05M | 0.10M | 0.03M | 0.02M |
|
Cost of Revenue
|
0.04M | | 0.11M | | 0.33M | | 0.01M | 0.04M | | | | | | | 0.00M | 400.00 | | | | 0.05M | -0.02M | | | |
|
Gross Profit
|
0.01M | | 0.02M | | 0.02M | | 0.01M | 0.01M | | | | | | | 0.00M | 600.00 | -0.07M | | | 0.01M | 0.06M | | | |
|
Selling, General & Administrative
|
0.01M | 0.03M | 0.01M | | | 0.09M | 0.14M | 0.12M | 0.09M | 0.37M | 0.11M | 0.10M | 0.38M | 0.28M | 0.38M | 0.40M | 0.29M | 0.22M | 0.19M | 0.17M | 0.49M | 0.36M | 0.40M | 0.41M |
|
Other Operating Expenses
|
| -0.02M | | | 0.13M | 0.02M | 0.02M | 0.02M | 0.04M | 0.04M | 0.03M | 0.03M | 0.05M | 0.04M | 0.05M | 0.07M | 0.04M | 0.04M | 0.04M | 0.09M | -0.00M | 0.07M | 0.07M | 0.08M |
|
Operating Expenses
|
0.01M | 0.01M | 0.01M | | 0.13M | 0.11M | 0.16M | 0.14M | 0.13M | 0.40M | 0.14M | 0.13M | 0.42M | 0.32M | 0.43M | 0.47M | 0.34M | 0.26M | 0.23M | 0.26M | 0.49M | 0.43M | 0.47M | 0.49M |
|
Operating Income
|
-0.01M | -0.01M | 0.01M | | -0.11M | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.20M | -0.47M | -0.34M | -0.44M | -0.46M |
|
EBIT
|
-0.01M | -0.01M | 0.01M | | -0.11M | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.20M | -0.47M | -0.34M | -0.44M | -0.46M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | 593.00 | 0.01M | 0.00M | 17.00 | | | | | | | |
|
Non Operating Income
|
| | | | | -724.00 | -434.00 | -829.00 | -576.00 | -0.00M | -0.00M | -920.00 | -0.00M | 576.00 | 0.01M | 0.00M | 10.00 | -0.00M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M |
|
EBT
|
-0.01M | -0.01M | 0.01M | | -0.11M | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.21M | -0.48M | -0.34M | -0.44M | -0.47M |
|
Profit After Tax
|
0.01M | 0.01M | 0.01M | | -0.12M | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | 5.93M | | -0.34M | -0.44M | -0.47M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | -0.00M | -0.12M | -0.07M | -0.08M | -0.07M |
|
Income from Continuing Operations
|
-0.01M | -0.01M | 0.01M | | -0.11M | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.21M | -0.48M | -0.34M | -0.44M | -0.47M |
|
Consolidated Net Income
|
-0.01M | 0.01M | 0.01M | | | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.21M | -0.48M | -0.34M | -0.44M | -0.47M |
|
Income towards Parent Company
|
-0.01M | 0.01M | 0.01M | | | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.21M | -0.48M | -0.34M | -0.44M | -0.47M |
|
Net Income towards Common Stockholders
|
-0.01M | 0.01M | 0.01M | | | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | 0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.20M | -0.36M | -0.27M | -0.36M | -0.40M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.01 | | | -0.01 | -0.02 | -0.01 | -0.01 | -0.04 | -0.01 | -0.01 | -0.04 | -0.03 | -0.03 | -0.04 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.03 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | | | | | | | | -0.04 | -0.01 | -0.01 | -0.04 | -0.03 | -0.03 | -0.04 | -0.03 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.03 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
4.20M | 4.20M | 2.01M | | | 9.89M | 9.93M | 9.95M | 9.94M | 10.23M | 10.28M | 10.33M | 10.29M | 11.39M | 12.03M | 12.04M | 11.88M | 12.09M | 12.12M | 12.81M | 12.71M | 14.27M | 14.27M | 14.31M |
|
Shares Outstanding (Diluted Average)
|
121.80M | 121.80M | | 3.77M | 154.45M | | | | | 10.23M | 10.28M | 10.33M | 10.29M | 11.39M | 12.03M | 12.04M | 11.88M | 12.09M | 12.12M | 12.81M | 12.71M | 14.27M | 14.27M | 14.31M |
|
EBITDA
|
-0.01M | -0.01M | 0.01M | | -0.11M | -0.11M | -0.15M | -0.13M | -0.13M | -0.40M | -0.14M | -0.13M | -0.44M | -0.32M | -0.42M | -0.47M | -0.41M | -0.26M | -0.23M | -0.20M | -0.47M | -0.34M | -0.44M | -0.46M |
|
Interest Expenses
|
| | | | -0.01M | 724.00 | 434.00 | 829.00 | 576.00 | 0.00M | 0.00M | 920.00 | 0.00M | 17.00 | 24.00 | | 7.00 | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M |