|
Revenue
|
0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 675.00 | | | | 0.00M | 0.00M |
|
Cost of Revenue
|
340.00 | 0.00M | 435.00 | 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 | 849.00 | 0.01M | 0.00M | 0.01M | 246.00 | | | | 0.00M | 781.00 |
|
Gross Profit
|
0.00M | 0.00M | 0.00M | -0.00M | 0.00M | 147.00 | 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 | 429.00 | | | | 0.00M | 0.00M |
|
Amortization - Intangibles
|
| | | | | | | | | 0.03M | 0.04M | 0.04M | 0.03M | 0.02M | 0.00M | 684.00 | 669.00 | 677.00 | 0.04M | -0.01M | 0.00M | 0.02M | | | | | |
|
Selling, General & Administrative
|
0.01M | 0.01M | 0.02M | 0.05M | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.11M | 0.12M | 0.11M | 0.09M | 0.04M | 0.02M | 0.01M | 0.01M | 0.03M | 0.04M | 0.03M | 0.00M | 0.04M | 0.26M | 0.14M | 0.20M | 0.25M |
|
Other Operating Expenses
|
0.06M | 0.03M | 0.03M | 0.04M | 0.10M | 0.06M | 0.01M | 0.01M | 0.21M | 0.04M | 0.07M | 0.06M | 0.07M | 0.06M | 0.04M | 0.01M | 0.01M | 0.04M | 0.06M | 0.02M | 0.02M | 0.09M | 0.08M | 0.08M | 0.11M | 0.08M | 0.02M |
|
Operating Expenses
|
0.07M | 0.04M | 0.05M | 0.08M | 0.14M | 0.07M | 0.03M | 0.02M | 0.22M | 0.07M | 0.18M | 0.18M | 0.18M | 0.15M | 0.08M | 0.03M | 0.02M | 0.06M | 0.10M | 0.06M | 0.05M | 0.09M | 0.12M | 0.34M | 0.25M | 0.28M | 0.27M |
|
Operating Income
|
-0.07M | -0.04M | -0.05M | -0.09M | -0.14M | -0.07M | -0.02M | -0.02M | -0.21M | -0.07M | -0.17M | -0.18M | -0.17M | -0.14M | -0.08M | -0.03M | -0.02M | -0.06M | -0.09M | -0.06M | -0.05M | -0.09M | -0.12M | -0.34M | -0.25M | -0.28M | -0.27M |
|
EBIT
|
-0.07M | -0.04M | -0.05M | -0.09M | -0.14M | -0.07M | -0.02M | -0.02M | -0.21M | -0.07M | -0.17M | -0.18M | -0.17M | -0.14M | -0.08M | -0.03M | -0.02M | -0.06M | -0.09M | -0.06M | -0.05M | -0.09M | -0.12M | -0.34M | -0.25M | -0.28M | -0.27M |
|
Non Operating Investment Income
|
-0.00M | -740.00 | -402.00 | 0.01M | -360.00 | -349.00 | 328.00 | 53.00 | 0.00M | -0.00M | -423.00 | -148.00 | -21.00 | -106.00 | -31.00 | 10.00 | -10.00 | -10.00 | -11.00 | -11.00 | | | | | | | |
|
Other Non Operating Income
|
0.21M | -0.09M | 0.04M | -0.35M | -0.05M | -0.36M | 0.08M | 0.08M | -0.28M | -0.24M | 0.20M | -0.04M | -0.19M | -0.08M | -0.20M | -975.00 | -0.27M | -0.09M | 0.26M | -0.21M | -0.26M | -0.09M | 0.09M | -0.03M | 0.06M | 0.13M | -0.20M |
|
Non Operating Income
|
0.16M | -0.14M | -0.01M | -0.00M | 0.10M | -0.36M | 0.01M | 1.04M | -0.28M | -0.24M | 0.14M | -0.04M | -0.19M | -0.08M | -0.20M | -975.00 | -0.27M | -0.09M | 0.08M | -0.21M | -0.26M | -0.09M | 0.08M | -0.03M | 0.05M | 0.12M | -0.11M |
|
EBT
|
0.09M | -0.18M | -0.05M | -0.10M | -0.24M | -0.43M | -0.01M | -0.17M | -0.49M | -0.31M | -0.03M | -0.31M | -0.37M | -0.22M | -0.17M | -0.12M | -0.07M | -0.11M | -0.11M | -0.10M | -0.10M | -0.18M | -0.04M | -0.35M | -0.26M | -0.16M | -0.38M |
|
Profit After Tax
|
0.09M | -0.18M | -0.05M | -0.10M | -0.24M | -0.43M | -0.01M | -0.17M | -0.49M | -0.31M | -0.03M | -0.21M | -0.37M | -0.22M | -0.28M | -0.03M | -0.29M | -0.14M | -0.01M | -0.27M | -0.31M | -0.18M | -0.04M | -0.38M | -0.20M | -0.16M | -0.38M |
|
Income from Continuing Operations
|
0.09M | -0.18M | -0.05M | -0.10M | -0.24M | -0.43M | -0.01M | -0.17M | -0.49M | -0.31M | -0.03M | -0.31M | -0.37M | -0.22M | -0.17M | -0.12M | -0.07M | -0.11M | -0.11M | -0.10M | -0.10M | -0.18M | -0.04M | -0.35M | -0.26M | -0.16M | -0.38M |
|
Consolidated Net Income
|
0.09M | -0.18M | -0.05M | -0.10M | -0.24M | -0.43M | -0.01M | -0.17M | -0.49M | -0.31M | -0.03M | -0.31M | -0.37M | -0.22M | -0.17M | -0.12M | -0.07M | -0.11M | -0.11M | -0.10M | -0.10M | -0.18M | -0.04M | -0.35M | -0.26M | -0.16M | -0.38M |
|
Income towards Parent Company
|
0.09M | -0.18M | -0.05M | -0.10M | -0.24M | -0.43M | -0.01M | -0.17M | -0.49M | -0.31M | -0.03M | -0.31M | -0.37M | -0.22M | -0.17M | -0.12M | -0.07M | -0.11M | -0.11M | -0.10M | -0.10M | -0.18M | -0.04M | -0.35M | -0.26M | -0.16M | -0.38M |
|
Net Income towards Common Stockholders
|
-0.11M | -0.18M | -0.05M | -0.10M | -0.24M | -0.43M | -0.01M | -0.17M | -0.49M | -0.31M | -0.03M | -0.31M | -0.37M | -0.22M | -0.17M | -0.12M | -0.07M | -0.11M | -0.11M | -0.10M | -0.10M | -0.18M | -0.04M | -0.35M | -0.26M | -0.16M | -0.38M |
|
EPS (Basic)
|
0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.02 | 0.00 | -0.01 | -0.02 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.04 | | | |
|
EPS (Weighted Average and Diluted)
|
0.00 | | | | -0.01 | | | | | | | | | | | | | | | | -0.04 | 0.06 | 0.00 | | -0.02 | 0.02 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
18.42M | 18.57M | 18.71M | 18.65M | 18.94M | 19.82M | 20.79M | 20.39M | 28.15M | 33.03M | 33.82M | 33.74M | 53.71M | 67.55M | 89.33M | 106.01M | 267.43M | 441.74M | 730.01M | 5.97M | 980.26M | 1,105.01M | 1,147.56M | 8.22M | | | |
|
Shares Outstanding (Diluted Average)
|
22.62M | | | | 18.94M | | | | | | | | | | | | | | | | 7.70M | 3.68M | 8.21M | | 9.05M | 9.53M | 10.24M |
|
EBITDA
|
-0.07M | -0.04M | -0.05M | -0.09M | -0.14M | -0.07M | -0.02M | -0.02M | -0.21M | -0.07M | -0.17M | -0.18M | -0.17M | -0.14M | -0.08M | -0.03M | -0.02M | -0.06M | -0.09M | -0.06M | -0.05M | -0.09M | -0.12M | -0.34M | -0.25M | -0.28M | -0.27M |
|
Interest Expenses
|
0.05M | 0.05M | 0.05M | 0.05M | -0.05M | 0.06M | 0.07M | 0.05M | 0.06M | 0.02M | 0.06M | 0.13M | 0.03M | 0.08M | 0.09M | 0.09M | 0.05M | 0.05M | 0.02M | 0.04M | 0.05M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |