|
Revenue
|
0.27M | 0.14M | 0.30M | 0.25M | 0.16M | 0.01M | | 0.18M | 0.27M | 0.30M | 0.50M | 1.24M | 0.31M | 0.11M | 0.20M | 0.10M | 0.16M | 0.00M | 0.08M | 0.04M | 0.20M | 0.42M | 0.24M | 0.17M | 0.10M | 0.60M | 0.67M | 1.28M | 0.35M | 0.34M | 0.52M | 1.57M | 0.37M | 0.51M | 0.23M | 0.31M | 2.88M | 0.84M | 0.94M | 1.50M | 1.19M | 1.64M | 1.79M | 0.50M | 1.32M | 1.46M | 1.24M | 2.20M | 1.37M | 2.12M | 2.02M | 3.49M | 3.77M | 3.72M | 6.61M | 7.90M | 13.02M | 17.82M | 16.49M | 20.03M | 14.56M | 14.81M | 11.48M | 8.48M | 6.32M | 7.08M | 5.79M |
|
Cost of Revenue
|
0.17M | 0.10M | 0.10M | | 0.05M | 0.43M | 0.43M | 0.31M | 0.49M | 0.57M | 1.50M | 1.01M | 0.58M | 0.60M | 0.65M | 0.54M | 0.51M | 0.50M | 0.54M | 0.63M | 0.65M | 0.53M | 0.56M | 0.65M | 0.50M | 0.67M | 0.71M | 1.23M | 0.48M | 0.54M | 0.61M | 1.29M | 0.67M | 0.55M | 0.49M | 0.52M | 2.84M | 0.83M | 0.89M | 1.79M | 1.24M | 1.58M | 1.44M | 1.00M | 1.36M | 1.40M | 1.43M | 2.74M | 1.52M | 2.40M | 2.23M | 3.83M | 4.08M | 4.04M | 6.95M | 8.59M | 13.02M | 17.32M | 16.20M | 19.61M | 13.08M | 12.46M | 10.25M | 6.25M | 5.82M | 5.64M | 5.82M |
|
Gross Profit
|
0.10M | 0.04M | 0.21M | | 0.11M | 0.01M | | 0.01M | -0.00M | 0.10M | 0.12M | 0.34M | 0.15M | 0.04M | 0.02M | -0.04M | -0.04M | -0.02M | -0.05M | -0.13M | -0.02M | -0.02M | -0.05M | -0.01M | -0.01M | -0.07M | -0.05M | 0.04M | -0.05M | -0.03M | -0.00M | -0.07M | -0.00M | -0.01M | -0.01M | -0.45M | 0.03M | 0.02M | 0.04M | -0.29M | -0.05M | 0.06M | 0.34M | -0.50M | -0.04M | 0.06M | -0.19M | -0.54M | -0.15M | -0.27M | -0.21M | -0.34M | -0.30M | -0.33M | -0.34M | -0.70M | 0.01M | 0.50M | 0.28M | 0.41M | 1.48M | 2.36M | 1.23M | 2.23M | 0.50M | 1.43M | -0.03M |
|
Amortization - Intangibles
|
| | | | | | | | 0.12M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.89M | 0.91M | 1.80M | 1.10M | -2.48M | -2.77M | -6.08M | 1.98M | -2.66M | -9.45M | 34.59M | 3.85M | 4.04M | 4.04M | 27.93M | -3.03M | -4.91M | 1.33M | 18.01M | 5.26M | 5.90M | |
|
Operating Expenses
|
| | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 0.89M | 0.91M | 1.80M | 1.10M | 1.37M | 1.48M | 1.67M | 1.98M | 2.49M | 6.47M | 7.12M | 3.85M | 4.04M | 4.04M | 5.54M | 4.53M | 7.15M | -0.05M | 7.33M | 5.26M | 5.90M | |
|
Operating Income
|
-0.48M | -0.47M | -2.25M | | -0.42M | -0.43M | -0.43M | -0.31M | -0.49M | -0.47M | -1.38M | -0.67M | -0.43M | -0.56M | -0.63M | -0.58M | -0.55M | -0.53M | -0.59M | -0.76M | -0.67M | -0.55M | -0.61M | -0.67M | -0.51M | -0.40M | -0.46M | -0.36M | -0.53M | -0.57M | -0.62M | -1.07M | -0.67M | -0.56M | -0.50M | -0.97M | -0.57M | -0.55M | -0.48M | -0.92M | -0.58M | -0.68M | -0.62M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.82M | -6.81M | -7.81M | -3.84M | -3.54M | -3.75M | -5.12M | -3.05M | -4.79M | 1.28M | -5.10M | -15.54M | -4.47M | -4.87M |
|
EBIT
|
-0.48M | -0.47M | -2.25M | | -0.42M | -0.43M | -0.43M | -0.31M | -0.49M | -0.47M | -1.38M | -0.67M | -0.43M | -0.56M | -0.63M | -0.58M | -0.55M | -0.53M | -0.59M | -0.76M | -0.67M | -0.55M | -0.61M | -0.67M | -0.51M | -0.40M | -0.46M | -0.36M | -0.53M | -0.57M | -0.62M | -1.07M | -0.67M | -0.56M | -0.50M | -0.97M | -0.57M | -0.55M | -0.48M | -0.92M | -0.58M | -0.68M | -0.62M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.82M | -6.81M | -7.81M | -3.84M | -3.54M | -3.75M | -5.12M | -3.05M | -4.79M | 1.28M | -5.10M | -15.54M | -4.47M | -4.87M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 245.00 | | | | 818.00 | | | | | | 0.01M | 627.00 | 761.00 | 0.00M | 986.00 | 0.00M | 0.00M | 0.00M | | 0.01M | 0.02M | 0.00M | 0.00M | 0.02M | 0.14M | 0.10M | 0.07M | 0.04M | 0.06M | 0.04M | 0.02M | 0.01M | 0.01M |
|
Other Non Operating Income
|
| | | | | 0.02M | 0.18M | 0.09M | 0.66M | 0.99M | 0.40M | 0.23M | -0.22M | 0.52M | 0.23M | 0.11M | -0.44M | -0.02M | 0.43M | 0.06M | 0.24M | -0.19M | 0.20M | 0.15M | 0.21M | -0.05M | -0.04M | 0.15M | -0.15M | 0.01M | 0.09M | 0.03M | 0.11M | 136.00 | | | 808.00 | 614.00 | | | 0.00M | 0.02M | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.01M | 0.04M | -0.06M | -0.15M | -0.03M | 0.35M | 0.00M | 0.18M | -0.01M |
|
Non Operating Income
|
-0.05M | -0.06M | -0.25M | | -0.04M | -0.02M | -0.30M | -0.42M | -0.84M | 0.85M | 0.22M | 0.24M | -0.55M | 0.33M | 0.03M | -0.08M | -0.49M | -0.18M | 0.27M | 0.04M | -0.35M | -0.35M | 0.05M | -0.01M | 0.05M | -0.20M | -0.07M | 0.11M | -0.21M | -0.05M | 0.01M | 0.40M | 0.05M | -0.05M | -0.07M | -0.28M | -0.44M | -0.22M | -0.13M | -0.28M | -0.37M | -0.30M | 0.01M | 0.00M | -880.00 | -38.00 | -159.00 | 630.00 | 986.00 | 0.00M | 0.00M | | 0.00M | 0.01M | 0.02M | 0.00M | 0.01M | 0.02M | 0.12M | 0.05M | -0.06M | -0.15M | -0.03M | 0.52M | 0.02M | 0.19M | -0.01M |
|
EBT
|
-0.53M | -0.53M | -2.49M | | -0.46M | -0.44M | -0.73M | -0.82M | -1.33M | 0.38M | -1.16M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.80M | -6.79M | -7.81M | -3.83M | -3.52M | -3.63M | -5.07M | -3.04M | -4.92M | 1.30M | -4.72M | -15.52M | -4.46M | -4.87M |
|
Tax Provisions
|
| 0.00M | | | | 0.01M | 0.00M | -0.01M | 0.00M | 35.00 | 0.01M | 0.00M | 836.00 | 34.00 | 825.00 | 53.00 | | 0.00M | | | | 0.00M | | | | | 0.00M | | | | | 0.00M | | 800.00 | | | | | | | | 831.00 | 0.00M | | | 800.00 | 0.00M | -25.00 | | 0.00M | | | | 0.00M | | 0.00M | 0.00M | 0.01M | | -0.00M | | | | -0.09M | | | |
|
Profit After Tax
|
-0.53M | -0.53M | -2.49M | 7.82M | 0.46M | -0.45M | -0.73M | -0.72M | -1.33M | 0.38M | -1.17M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.80M | -6.79M | -7.81M | -3.83M | -3.53M | -3.63M | -5.07M | -3.04M | -4.92M | 1.30M | -4.58M | -15.52M | -4.28M | -4.87M |
|
Income from Continuing Operations
|
-0.53M | -0.53M | -2.49M | | -0.46M | -0.45M | -0.73M | -0.81M | -1.33M | 0.38M | -1.17M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.80M | -6.79M | -7.81M | -3.83M | -3.53M | -3.63M | -5.07M | -3.04M | -4.92M | 1.30M | -4.63M | -15.52M | -4.46M | -4.87M |
|
Consolidated Net Income
|
-0.53M | -0.53M | -2.49M | | -0.46M | -0.45M | -0.73M | -0.81M | -1.33M | 0.38M | -1.17M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.80M | -6.79M | -7.81M | -3.83M | -3.53M | -3.63M | -5.07M | -3.04M | -4.92M | 1.30M | -4.63M | -15.52M | -4.46M | -4.87M |
|
Income towards Parent Company
|
-0.53M | -0.53M | -2.49M | | -0.46M | -0.45M | -0.73M | -0.81M | -1.33M | 0.38M | -1.17M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.80M | -6.79M | -7.81M | -3.83M | -3.53M | -3.63M | -5.07M | -3.04M | -4.92M | 1.30M | -4.63M | -15.52M | -4.46M | -4.87M |
|
Net Income towards Common Stockholders
|
-0.53M | -0.53M | -2.49M | | -0.46M | -0.45M | -0.73M | -0.81M | -1.33M | 0.38M | -1.17M | -0.43M | -0.98M | -0.24M | -0.60M | -0.66M | -1.05M | -0.71M | -0.32M | -0.72M | -1.02M | -0.90M | -0.56M | -0.67M | -0.46M | -0.60M | -0.53M | -0.25M | -0.74M | -0.61M | -0.61M | -0.67M | -0.62M | -0.60M | -0.57M | -1.25M | -1.01M | -0.77M | -0.61M | -1.21M | -0.95M | -0.98M | -0.61M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | 1.70M | 2.00M | 2.30M | 2.80M | 6.80M | 7.80M | 3.80M | 3.60M | 3.60M | 5.10M | -3.04M | -4.92M | 1.30M | -4.63M | -15.52M | -4.46M | -4.87M |
|
EPS (Basic)
|
-0.03M | -0.01M | -0.02M | | -0.05M | -0.01 | -0.02 | -0.02 | -0.03 | 0.01 | -0.02 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | -0.02 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.35 | -0.27 | -0.21 | -0.42 | -0.31 | -0.21 | -0.12 | -0.31 | -0.17 | -0.16 | -0.17 | -0.38 | -0.14 | -0.18 | -0.19 | 0.23 | -0.24 | -0.28 | -0.67 | 0.79 | -0.38 | -0.32 | -0.26 | 0.41 | -0.21 | -0.34 | 0.09 | -0.32 | -1.04 | -0.28 | -0.28 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.01 | | | | 0.01 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.14 | -0.18 | -0.19 | 0.23 | -0.24 | -0.28 | -0.67 | 0.79 | -0.38 | -0.32 | -0.26 | 0.41 | -0.21 | -0.34 | 0.09 | -0.32 | -1.04 | -0.28 | -0.28 |
|
Shares Outstanding (Weighted Average)
|
20.00 | 40.00 | 140.00 | 170.00 | 10.00 | 20.00 | 40.60M | 38.92M | 30.00 | 47.45M | 48.83M | 47.44M | 49.77M | 56.70M | 57.39M | 55.48M | 64.09M | 70.89M | 71.40M | 69.55M | 74.79M | 83.62M | 86.52M | 85.22M | 98.48M | 98.82M | 100.90M | 100.74M | 107.63M | 109.86M | 115.06M | 112.47M | 122.41M | 125.65M | 127.28M | 127.47M | 2.87M | 2.89M | 2.90M | 2.89M | 2.91M | 4.67M | 5.11M | 4.47M | 5.52M | 5.26M | 6.62M | 6.17M | 8.77M | 8.88M | 8.92M | 8.88M | 9.31M | 0.01M | 0.01M | 9.91M | 10.21M | 10.99M | 13.94M | 12.35M | 14.42M | 14.53M | 14.70M | 14.62M | 14.99M | 15.50M | 17.69M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 39.72M | | | | 56.07M | | | | 56.70M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77M | 8.88M | 8.92M | 8.88M | 9.31M | 0.01M | 0.01M | 9.91M | 10.21M | 10.99M | 13.94M | 12.35M | 14.42M | 14.53M | 14.71M | 14.62M | 14.99M | 15.50M | 17.69M |
|
EBITDA
|
-0.48M | -0.47M | -2.25M | | -0.42M | -0.43M | -0.43M | -0.31M | -0.49M | -0.47M | -1.38M | -0.67M | -0.43M | -0.56M | -0.61M | -0.58M | -0.55M | -0.53M | -0.59M | -0.76M | -0.67M | -0.55M | -0.61M | -0.67M | -0.51M | -0.40M | -0.46M | -0.36M | -0.53M | -0.57M | -0.62M | -1.07M | -0.67M | -0.56M | -0.50M | -0.97M | -0.57M | -0.55M | -0.48M | -0.92M | -0.58M | -0.68M | -0.62M | -1.39M | -0.94M | -0.83M | -1.10M | -2.34M | -1.25M | -1.64M | -1.69M | -2.02M | -2.28M | -2.82M | -6.81M | -7.81M | -3.83M | -3.53M | -3.63M | -4.45M | -3.37M | -5.01M | 1.97M | -6.66M | -15.06M | -3.65M | -4.98M |
|
Interest Expenses
|
-0.05M | -0.09M | -0.25M | | -0.04M | 0.03M | 0.47M | 0.51M | 0.17M | 0.18M | 0.19M | 0.22M | 0.36M | 0.21M | 0.21M | 0.21M | 0.16M | 0.16M | 0.16M | 0.16M | 0.56M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.03M | 0.04M | 0.06M | 0.06M | 0.08M | 0.07M | 0.05M | 0.05M | 0.07M | 0.31M | 0.44M | 0.22M | 0.15M | 0.28M | 0.38M | 0.33M | 0.01M | 0.01M | 0.01M | 665.00 | | | | | | 0.00M | | 0.00M | | | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Tax Rate
|
| -0.61% | | | | -1.43% | -0.35% | 0.92% | -0.12% | 0.01% | -0.79% | -0.56% | -0.09% | -0.01% | -0.14% | -0.01% | | -0.23% | | | | -0.18% | | | | | -0.30% | | | | | -0.24% | | -0.13% | | | | | | | | -0.08% | -0.37% | | | -0.10% | -0.38% | 0.00% | | -0.06% | | | | -0.04% | | -0.01% | -0.03% | -0.34% | | 0.02% | | | | 1.99% | | | |