|
Revenue
|
| | | | 0.05M | | 0.27M | 0.48M | 0.52M | 0.78M | 0.77M | 0.54M | 0.65M | 0.72M | 0.73M | 0.72M | 0.84M | 0.98M | 1.01M | 1.04M | 1.04M | 1.16M | 0.96M | 0.90M | 0.93M | 1.04M | 1.05M | 1.11M | 0.99M | 1.01M | 1.09M | 1.04M | 1.17M | 1.25M | 1.16M | 1.08M | 1.00M | 0.98M | 0.91M | 0.98M | 1.01M | 1.10M | 1.11M | 1.19M | 1.14M | 1.14M | 1.02M | 1.06M | 1.04M |
|
Cost of Revenue
|
| | | | 0.01M | | 0.26M | 0.29M | 0.45M | 0.62M | 0.54M | 0.59M | 0.56M | 0.62M | 0.62M | 0.63M | 0.68M | 0.72M | 0.76M | 0.74M | 0.77M | 0.65M | 0.75M | 0.54M | 0.53M | 0.53M | 0.52M | 0.55M | 0.27M | 0.35M | 0.29M | 0.29M | 0.30M | 0.34M | 0.32M | 0.33M | 0.28M | 0.31M | 0.35M | 0.34M | 0.36M | 0.37M | 0.39M | 0.43M | 0.38M | 0.42M | 0.41M | 0.39M | 0.39M |
|
Gross Profit
|
| | | | 0.05M | | 0.01M | 0.18M | 0.07M | 0.16M | 0.23M | -0.05M | 0.10M | 0.10M | 0.11M | 0.09M | 0.16M | 0.26M | 0.24M | 0.29M | 0.27M | 0.50M | 0.20M | 0.36M | 0.40M | 0.52M | 0.53M | 0.55M | 0.72M | 0.65M | 0.80M | 0.75M | 0.86M | 0.92M | 0.84M | 0.75M | 0.72M | 0.67M | 0.57M | 0.64M | 0.65M | 0.74M | 0.72M | 0.76M | 0.77M | 0.72M | 0.62M | 0.67M | 0.65M |
|
Depreciation & Amortization - Total
|
0.00M | 0.00M | 0.00M | | 379.00 | | 0.01M | 0.01M | 0.01M | | 0.01M | | | | 0.02M | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.01M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.70M | 1.05M | 0.41M | 0.78M | 0.48M | -0.14M | 0.41M | 0.47M | 0.40M | 0.73M | 0.44M | 0.49M | 0.51M | 0.49M | 0.46M | 0.53M | 0.59M | 0.49M | 0.59M | 0.56M | 0.59M | 0.56M | 0.57M | 0.52M | 0.52M | 0.52M | 0.50M | 0.57M | 0.51M | 0.54M | 0.51M | 0.54M | 0.61M | 0.85M | 0.55M | 0.56M | 0.50M | 0.50M | 0.57M | 0.58M | 0.62M | 0.67M | 0.61M |
|
Other Operating Expenses
|
-0.00M | -0.00M | -0.00M | | 0.09M | | 0.06M | 0.01M | 273.00 | 0.01M | -0.01M | 0.04M | 0.02M | -0.14M | -0.12M | 0.33M | 0.02M | 0.02M | | 910.00 | 0.00M | 2.33M | -0.00M | 93.00 | -0.03M | -0.03M | -0.03M | -0.03M | | | | | | | | | | | | | | | 0.00M | | | | | | |
|
Operating Expenses
|
0.01M | 0.00M | 0.00M | 0.00M | 0.11M | | 0.76M | 1.07M | 0.42M | 0.79M | 0.49M | -0.10M | 0.43M | 0.49M | 0.43M | 1.06M | 0.46M | 0.50M | 0.53M | 0.50M | 0.47M | 0.54M | 0.61M | 0.53M | 0.59M | 0.56M | 0.59M | 0.56M | 0.57M | 0.52M | 0.52M | 0.52M | 0.50M | 0.57M | 0.51M | 0.54M | 0.51M | 0.54M | 0.61M | 0.85M | 0.55M | 0.56M | 0.50M | 0.50M | 0.57M | 0.58M | 0.62M | 0.67M | 0.61M |
|
Operating Income
|
| | | | -0.06M | | -0.75M | -0.88M | -0.35M | -0.63M | -0.26M | 0.06M | -0.33M | -0.39M | -0.32M | -0.96M | -0.30M | -0.24M | -0.28M | -0.21M | -0.20M | -0.04M | -0.41M | -0.17M | -0.20M | -0.04M | -0.06M | -0.01M | 0.15M | 0.14M | 0.28M | 0.23M | 0.36M | 0.34M | 0.33M | 0.22M | 0.20M | 0.13M | -0.04M | -0.21M | 0.10M | 0.18M | 0.22M | 0.27M | 0.20M | 0.15M | 466.00 | -0.00M | 0.04M |
|
EBIT
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.88M | -0.35M | -0.63M | -0.26M | 0.06M | -0.33M | -0.39M | -0.32M | -0.96M | -0.30M | -0.24M | -0.28M | -0.21M | -0.20M | -0.04M | -0.41M | -0.17M | -0.20M | -0.04M | -0.06M | -0.01M | 0.15M | 0.14M | 0.28M | 0.23M | 0.36M | 0.34M | 0.33M | 0.22M | 0.20M | 0.13M | -0.04M | -0.21M | 0.10M | 0.18M | 0.22M | 0.27M | 0.20M | 0.15M | 466.00 | -0.00M | 0.04M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | 2.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | -0.00M | 0.01M | 0.00M | 855.00 | 195.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 198.00 | 43.00 |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | -0.14M | -1.46M | -1.92M | 2.69M | -0.18M | -0.32M | -0.37M | -0.32M | -0.39M | -0.21M | -0.38M | -0.10M | -0.25M | -1.01M | -2.30M | 2.59M | -0.78M | 1.69M | -0.35M | 0.13M | -0.06M | -0.02M | -0.06M | 0.01M | 0.03M | -0.39M | -0.04M | -0.23M | 0.12M | 0.01M | -0.03M |
|
Non Operating Income
|
| | | | | | 0.00M | 0.20M | -0.02M | -0.02M | -0.01M | -0.04M | -0.07M | -0.14M | | | -0.04M | 0.02M | -0.14M | -1.46M | -1.92M | 2.33M | -0.18M | -0.66M | -0.37M | -0.32M | -0.39M | -0.21M | -0.38M | -0.10M | -0.25M | -1.01M | -2.30M | 2.45M | -0.78M | 1.11M | -0.35M | 0.05M | -0.06M | -0.02M | -0.10M | -0.05M | -0.02M | -0.25M | -0.04M | -0.28M | 0.08M | 0.15M | -0.03M |
|
EBT
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.69M | -0.37M | -0.62M | -0.24M | 0.10M | -0.26M | -0.24M | -0.20M | -0.86M | -0.26M | -0.18M | -0.42M | -0.36M | -0.51M | -0.41M | -0.76M | 0.82M | -0.71M | -0.19M | -0.14M | -0.11M | 0.05M | 0.02M | 0.17M | -0.19M | 0.07M | 0.21M | 0.24M | 0.15M | 0.14M | 0.06M | -0.06M | -0.25M | 0.05M | 0.12M | 0.18M | 0.17M | 0.16M | 0.10M | -0.04M | -0.04M | 0.00M |
|
Profit After Tax
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.69M | -0.37M | -0.65M | -0.26M | -0.04M | -0.40M | -0.53M | -0.45M | -1.06M | -0.26M | -0.22M | -0.42M | -1.67M | -2.12M | 2.29M | -0.59M | -0.83M | -0.57M | -0.37M | -0.45M | -0.22M | -0.23M | 0.04M | 0.03M | -0.78M | -1.94M | 2.80M | -0.44M | 1.33M | -0.15M | 0.19M | -0.10M | -0.23M | -0.01M | 0.13M | 0.21M | 0.02M | 0.16M | -0.13M | 0.08M | 0.14M | 0.00M |
|
Income from Continuing Operations
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.69M | -0.37M | -0.62M | -0.24M | 0.10M | -0.26M | -0.24M | -0.20M | -0.86M | -0.26M | -0.18M | -0.42M | -0.36M | -0.51M | -0.41M | -0.76M | 0.82M | -0.71M | -0.19M | -0.14M | -0.11M | 0.05M | 0.02M | 0.17M | -0.19M | 0.07M | 0.21M | 0.24M | 0.15M | 0.14M | 0.06M | -0.06M | -0.25M | 0.05M | 0.12M | 0.18M | 0.17M | 0.16M | 0.10M | -0.04M | -0.04M | 0.00M |
|
Consolidated Net Income
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.69M | -0.37M | -0.62M | -0.24M | 0.10M | -0.26M | -0.24M | -0.20M | -0.86M | -0.26M | -0.18M | -0.42M | -0.36M | -0.51M | -0.41M | -0.76M | 0.82M | -0.71M | -0.19M | -0.14M | -0.11M | 0.05M | 0.02M | 0.17M | -0.19M | 0.07M | 0.21M | 0.24M | 0.15M | 0.14M | 0.06M | -0.06M | -0.25M | 0.05M | 0.12M | 0.18M | 0.17M | 0.16M | 0.10M | -0.04M | -0.04M | 0.00M |
|
Income towards Parent Company
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.69M | -0.37M | -0.62M | -0.24M | 0.10M | -0.26M | -0.24M | -0.20M | -0.86M | -0.26M | -0.18M | -0.42M | -0.36M | -0.51M | -0.41M | -0.76M | 0.82M | -0.71M | -0.19M | -0.14M | -0.11M | 0.05M | 0.02M | 0.17M | -0.19M | 0.07M | 0.21M | 0.24M | 0.15M | 0.14M | 0.06M | -0.06M | -0.25M | 0.05M | 0.12M | 0.18M | 0.17M | 0.16M | 0.10M | -0.04M | -0.04M | 0.00M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.01M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.69M | -0.37M | -0.65M | -0.26M | -0.04M | -0.26M | -0.65M | -0.45M | -1.06M | -0.26M | 0.21M | -0.42M | -1.67M | -0.51M | 0.48M | -0.76M | 0.82M | -0.71M | -0.29M | -0.14M | -0.11M | 0.05M | 0.02M | 0.17M | -0.19M | 0.07M | 0.21M | 0.24M | 0.15M | 0.14M | 0.06M | -0.06M | -0.25M | 0.05M | 0.12M | 0.18M | 0.17M | 0.16M | 0.10M | -0.04M | -0.04M | 0.00M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | -0.02 | -0.23 | 0.33 | -0.05 | 0.02 | -0.02 | 0.02 | -0.01 | -0.03 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | 0.00 | 0.00 | 0.00 | | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | | | 0.00 | | | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | -0.02 | | 0.27 | -0.05 | 0.01 | -0.02 | 0.02 | -0.01 | -0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
106.82M | 106.82M | 106.82M | 106.82M | 107.56M | 121.37M | 122.03M | 116.94M | 123.13M | 123.13M | 126.58M | 124.55M | 125.35M | 125.35M | 126.35M | 126.23M | 127.35M | 127.35M | 128.01M | 128.26M | 132.92M | 463.98M | 164.68M | 191.22M | 415.38M | 512.04M | 639.88M | 574.43M | 793.36M | 7.93M | 7.96M | 8.02M | 8.37M | 8.48M | 8.49M | 8.46M | 8.45M | 8.49M | 8.45M | 8.40M | 8.25M | 8.40M | 8.25M | 8.25M | 8.25M | 8.25M | 8.25M | 8.25M | 8.25M |
|
Shares Outstanding (Diluted Average)
|
| 106.82M | 106.82M | 106.82M | 109.22M | 121.37M | 130.92M | 122.18M | 123.13M | 130.92M | 131.83M | 124.55M | 125.35M | 125.35M | 126.35M | | | 127.35M | | | | 463.98M | 164.68M | 191.22M | | 512.04M | 639.88M | 574.43M | | 50.41M | 47.46M | 8.02M | | 10.23M | 12.30M | 12.31M | 8.45M | 16.53M | 8.45M | 8.40M | 8.25M | 13.19M | 17.47M | 10.93M | 23.15M | 13.63M | 15.31M | 21.50M | 20.87M |
|
EBITDA
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.06M | | -0.75M | -0.87M | -0.34M | -0.63M | -0.25M | 0.06M | -0.33M | -0.39M | -0.30M | -0.96M | -0.30M | -0.24M | -0.27M | -0.20M | -0.19M | -0.03M | -0.39M | -0.13M | -0.16M | -0.01M | -0.03M | 0.02M | 0.15M | 0.14M | 0.28M | 0.23M | 0.36M | 0.34M | 0.33M | 0.22M | 0.20M | 0.13M | -0.04M | -0.21M | 0.10M | 0.18M | 0.22M | 0.27M | 0.20M | 0.15M | 466.00 | -0.00M | 0.04M |
|
Interest Expenses
|
| | | | | | | | -0.02M | -0.01M | -0.01M | -0.04M | -0.07M | -0.14M | -0.12M | -0.10M | -0.04M | -0.06M | 0.14M | 0.15M | 0.31M | 0.36M | 0.35M | -0.99M | 0.52M | 0.15M | 0.08M | 0.10M | 0.10M | 0.12M | 0.11M | 0.42M | 0.29M | 0.14M | 0.09M | 0.07M | 0.07M | 0.07M | 0.01M | 0.04M | 0.04M | 0.06M | 0.04M | 0.10M | 0.05M | 0.05M | 0.05M | 0.04M | 0.03M |