|
Revenue
|
| | | | 0.35M | 0.02M | 0.06M | 0.10M | 0.16M | 0.14M | 0.25M | 0.51M | 0.89M | 1.22M | 0.68M | 1.20M | 1.52M | 2.05M | 1.32M |
|
Cost of Revenue
|
| | | | 0.23M | 0.10M | 0.22M | 0.12M | 0.08M | 0.07M | -0.03M | 0.22M | 0.03M | 0.03M | 3.36M | 0.67M | 0.04M | 0.03M | 5.70M |
|
Gross Profit
|
| | | | 0.12M | -0.08M | -0.16M | -0.02M | 0.06M | 0.07M | 0.11M | 0.10M | 0.32M | 0.22M | 0.11M | 0.12M | 0.30M | 0.49M | -4.38M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.06M | 0.15M | 0.18M | 0.22M | 0.24M | 0.23M | 0.24M | 0.13M | 0.23M | 0.18M | |
|
Selling, General & Administrative
|
0.02M | | 0.06M | 0.03M | 0.01M | 0.14M | 0.05M | 0.02M | 0.04M | 0.18M | -0.20M | 0.07M | 0.07M | 0.05M | 2.16M | 0.08M | 0.10M | 0.03M | 13.80M |
|
Other Operating Expenses
|
| 0.01M | 0.03M | 0.64M | 0.14M | 0.19M | 0.39M | 0.46M | 0.25M | 0.25M | 1.25M | 0.43M | 0.67M | 0.48M | -2.55M | 0.79M | 0.89M | 0.75M | -460.88M |
|
Operating Expenses
|
0.02M | 0.01M | 0.10M | 0.66M | 0.16M | 0.33M | 0.44M | 0.48M | 0.35M | 0.58M | 1.23M | 0.72M | 0.97M | 0.76M | -0.15M | 1.00M | 1.22M | 0.96M | -447.08M |
|
Operating Income
|
-0.02M | -0.01M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.49M | -0.29M | -0.51M | -1.12M | -0.61M | -0.65M | -0.53M | -0.66M | -0.88M | -0.91M | -0.47M | 446.48M |
|
EBIT
|
-0.02M | -0.01M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.49M | -0.29M | -0.51M | -1.12M | -0.61M | -0.65M | -0.53M | -0.66M | -0.88M | -0.91M | -0.47M | 446.48M |
|
Non Operating Investment Income
|
| | | | | | | | | | | -0.04M | -0.07M | -0.06M | -0.14M | | | | |
|
Interest & Investment Income
|
| | | | | 0.00M | -0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 718.00 | | | 281.00 |
|
Other Non Operating Income
|
| | | | | | | 0.02M | | | | -0.15M | -0.18M | -0.13M | | -0.02M | -0.06M | -0.21M | |
|
Non Operating Income
|
-0.00M | -0.01M | -0.01M | -0.04M | -0.07M | -0.07M | -0.10M | 0.02M | -0.02M | -0.01M | -0.04M | -0.32M | -0.25M | -0.12M | -0.15M | -0.09M | -0.24M | -0.15M | |
|
EBT
|
-0.02M | -0.02M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.48M | -0.29M | -0.52M | -1.12M | -0.60M | -0.63M | -0.58M | -0.71M | -0.88M | -0.91M | -0.47M | 446.48M |
|
Profit After Tax
|
-0.02M | -0.02M | -0.10M | -0.71M | -0.11M | -0.49M | -0.70M | -0.47M | -0.31M | -0.52M | -1.16M | -0.93M | -0.90M | -0.65M | -0.81M | -0.97M | -1.16M | -0.62M | 351.33M |
|
Income from Continuing Operations
|
-0.02M | -0.02M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.48M | -0.29M | -0.52M | -1.12M | -0.60M | -0.63M | -0.58M | -0.71M | -0.88M | -0.91M | -0.47M | 446.48M |
|
Consolidated Net Income
|
-0.02M | -0.02M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.48M | -0.29M | -0.52M | -1.12M | -0.60M | -0.63M | -0.58M | -0.71M | -0.88M | -0.91M | -0.47M | 446.48M |
|
Income towards Parent Company
|
-0.02M | -0.02M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.48M | -0.29M | -0.52M | -1.12M | -0.60M | -0.63M | -0.58M | -0.71M | -0.88M | -0.91M | -0.47M | 446.48M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | 2.96M | | | 14.49M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.02M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.48M | -0.29M | -0.52M | -1.12M | -0.93M | -0.90M | -0.65M | -0.81M | -3.94M | -1.16M | -0.62M | 334.40M |
|
EPS (Basic)
|
| -0.01 | | | | -0.01 | | | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.26 | -0.33 | -0.08 | -0.03 | -0.31 | 16.22 |
|
EPS (Weighted Average and Diluted)
|
| -0.01 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.26 | -0.33 | -0.08 | -0.03 | -0.31 | 16.01 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | 2.48M | 2.48M | 2.49M | 2.49M | 2.50M | 2.50M | 1.98M | 5.79M | 4.30M |
|
Shares Outstanding (Diluted Average)
|
| 2.80M | 9.76M | 40.60M | 41.42M | 43.71M | 43.11M | 48.69M | 48.78M | 48.86M | 49.06M | 49.75M | 49.79M | 2.49M | 2.49M | 47.42M | 43.57M | 2.19M | 24.52M |
|
EBITDA
|
-0.02M | -0.01M | -0.10M | -0.66M | -0.04M | -0.41M | -0.60M | -0.49M | -0.23M | -0.36M | -0.95M | -0.39M | -0.41M | -0.31M | -0.42M | -0.75M | -0.69M | -0.29M | 446.48M |
|
Interest Expenses
|
| | | | | | | | | 0.03M | | | | 0.06M | 0.06M | | | | |