|
Revenue
|
-1.21M | -0.01M | 0.06M | 0.03M | -0.03M | | | 0.02M | -0.16M | | 0.01M | -0.17M | -0.33M | | |
|
Cost of Revenue
|
| | 0.01M | 0.01M | | | | 0.01M | | | 0.01M | | | | |
|
Gross Profit
|
| | 0.04M | 0.02M | | | | 0.02M | | | 0.01M | | | | |
|
Amortization - Intangibles
|
| | | | | | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | | | |
|
Selling, General & Administrative
|
0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.08M | 0.12M | 0.29M | 0.40M | 0.15M | 0.24M | 0.27M | 0.22M | 0.27M | 0.16M |
|
Other Operating Expenses
|
-0.15M | 0.12M | 0.09M | 0.16M | 0.41M | 0.79M | 0.62M | 1.56M | 0.62M | 0.48M | 0.44M | 0.40M | 0.67M | 0.46M | 0.36M |
|
Operating Expenses
|
-0.12M | 0.14M | 0.12M | 0.18M | 0.44M | 0.87M | 0.74M | 1.86M | 1.02M | 0.63M | 0.67M | 0.67M | 0.88M | 0.73M | 0.52M |
|
Operating Income
|
-0.12M | -0.14M | -0.07M | -0.16M | -0.44M | -0.87M | -0.74M | -1.86M | -1.02M | -0.63M | -0.67M | -0.68M | -0.88M | -0.73M | -0.52M |
|
EBIT
|
-0.12M | -0.14M | -0.07M | -0.16M | -0.44M | -0.87M | -0.74M | -1.86M | -1.02M | -0.63M | -0.67M | -0.68M | -0.88M | -0.73M | -0.52M |
|
Interest & Investment Income
|
| | | | | | | | | | 0.00M | | | | 0.00M |
|
Other Non Operating Income
|
1.90M | -2.05M | | | -0.09M | | -0.01M | -0.03M | | -0.11M | | -0.08M | -0.02M | -0.06M | -0.55M |
|
Non Operating Income
|
1.90M | -0.01M | -0.16M | 0.23M | -0.05M | -0.07M | -0.11M | -0.16M | -0.08M | -0.25M | -0.15M | -1.53M | -0.18M | -0.14M | -0.20M |
|
EBT
|
-1.33M | -0.16M | -0.24M | 0.07M | -0.47M | -0.91M | -0.88M | -1.96M | -1.11M | -0.88M | -0.83M | -0.85M | -1.07M | -0.87M | -1.14M |
|
Profit After Tax
|
1.78M | -0.15M | -0.24M | 0.07M | -0.50M | -0.95M | -0.85M | -2.05M | -1.12M | -0.90M | -0.83M | -3.66M | -1.15M | -0.98M | -0.80M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 0.00M | 0.01M | 0.00M | -0.01M | 0.01M |
|
Income from Continuing Operations
|
-1.33M | -0.16M | -0.24M | 0.07M | -0.47M | -0.91M | -0.88M | -1.96M | -1.11M | -0.88M | -0.83M | -0.85M | -1.07M | -0.87M | -1.14M |
|
Consolidated Net Income
|
-1.33M | -0.16M | -0.24M | 0.07M | -0.02M | -0.01M | -0.00M | -0.03M | -0.01M | -0.02M | -0.01M | -1.45M | -0.08M | -0.12M | -0.07M |
|
Income towards Parent Company
|
-1.33M | -0.16M | -0.24M | 0.07M | -0.02M | -0.01M | -0.00M | -0.03M | -0.01M | -0.02M | -0.01M | -1.45M | -0.08M | -0.12M | -0.07M |
|
Net Income towards Common Stockholders
|
-1.33M | -0.15M | -0.24M | 0.07M | -0.50M | -0.95M | -0.85M | 15.27M | 86.67M | -0.90M | 58.38M | 9.00M | 76.37M | -0.97M | 59.47M |
|
EPS (Basic)
|
-0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | 0.10 | -0.01 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.14 | -0.01 | -0.01 | -0.01 | 0.10 | -0.01 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
108.09M | 107.44M | 108.69M | 108.09M | 115.94M | 117.10M | 120.47M | 109.19M | 78.16M | 83.68M | 98.46M | 92.52M | 110.76M | 115.90M | 118.45M |
|
Shares Outstanding (Diluted Average)
|
108.09M | 107.44M | 108.69M | 108.09M | 115.94M | 117.10M | 120.47M | 109.19M | 78.16M | 83.68M | 98.46M | 92.52M | 110.76M | 115.90M | 118.45M |
|
EBITDA
|
-0.12M | -0.14M | -0.07M | -0.16M | -0.44M | -0.87M | -0.74M | -1.86M | -1.02M | -0.63M | -0.67M | -0.68M | -0.88M | -0.73M | -0.52M |
|
Interest Expenses
|
1.21M | 0.01M | 0.16M | -0.23M | 0.03M | 0.05M | 0.15M | 0.11M | 0.16M | 0.26M | 0.17M | 0.17M | 0.33M | 0.17M | 0.62M |