|
Revenue
|
2.00 | | | | 2.00 | | | | | | 2.00 | | | | 2.00 | | | | 2.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.73M | 1.11M | 0.04M | 0.10M | 0.30M | 0.58M | 0.17M | 0.27M | 0.07M | -0.14M | 0.07M | 0.09M | 0.01M | 0.19M | 0.01M | 0.01M | 0.01M | 0.13M | 0.02M | 0.00M | 0.02M | 0.18M | 41.00 | 0.14M | 0.10M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.82M | 0.03M | 0.04M | 0.29M | 0.24M | 0.15M | 0.06M | 0.01M | -0.08M | 0.02M | 0.03M | 0.02M | 0.17M | 0.01M | 0.00M | 0.00M | 0.08M | 0.01M | 0.00M | 0.02M | 0.15M | 0.01M | 0.13M | 0.09M |
|
Gross Profit
|
2.00 | 2.00 | | 2.00 | 2.00 | | | 2.00 | | | 2.00 | | | | 2.00 | | | | 2.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | 0.30M | 0.01M | 0.06M | 0.01M | 0.34M | 0.01M | 0.21M | 0.06M | -0.06M | 0.05M | 0.07M | -0.02M | 0.01M | 0.00M | 0.01M | 0.00M | 0.05M | 0.02M | 0.00M | 0.00M | 0.03M | 25.00 | 0.02M | 0.01M |
|
Selling, General & Administrative
|
0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.00M | 0.09M | 0.00M | 0.01M | 0.00M | 0.11M | 0.01M | 0.01M | 0.00M | 0.13M | 0.01M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.04M | 0.11M | 0.10M | 0.14M | 0.13M | 0.16M | 0.31M | 0.21M | 0.17M | 0.15M | 0.14M | 0.12M | 0.11M | 0.10M | 0.17M | 0.11M | 0.14M | 0.12M | 0.10M | 0.09M | 0.11M | 0.11M | 0.19M | 0.10M | 0.11M | 0.09M |
|
Other Operating Expenses
|
| | | | | -562.00 | | -900.00 | | -0.00M | | -0.00M | | | | -0.00M | | | -0.03M | -0.00M | | -0.00M | 0.02M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | | | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.14M | 0.01M | 0.00M | 148.00 | -0.01M | 8.00 | 0.00M | | 366.00 | 0.00M | 930.00 | 248.00 | 41.00 | 0.00M | 51.00 | 0.00M | 746.00 | 0.01M | 30.00 | 34.00 |
|
Operating Expenses
|
0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.00M | 0.09M | 0.00M | 0.01M | 0.00M | 0.11M | 0.01M | 0.01M | 0.00M | 0.13M | 0.01M | 0.00M | 0.00M | | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.04M | 0.11M | 0.10M | 0.14M | 0.13M | 0.17M | 0.45M | 0.23M | 0.17M | 0.15M | 0.13M | 0.12M | 0.11M | 0.10M | 0.17M | 0.11M | 0.14M | 0.12M | 0.10M | 0.10M | 0.11M | 0.11M | 0.19M | 0.10M | 0.11M | 0.09M |
|
Operating Income
|
-0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | | -0.00M | -0.01M | -0.00M | -0.09M | -0.00M | -0.01M | -0.00M | -0.11M | -0.01M | -0.01M | -0.00M | -0.13M | -0.01M | -0.00M | -0.00M | | -0.01M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | 0.04M | 0.20M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.07M | -0.04M | -0.12M | -0.16M | -0.11M | -0.13M | -0.11M | -0.05M | -0.08M | -0.11M | -0.11M | -0.16M | -0.10M | -0.10M | -0.08M |
|
EBIT
|
-0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | | -0.00M | -0.01M | -0.00M | -0.09M | -0.00M | -0.01M | -0.00M | -0.11M | -0.01M | -0.01M | -0.00M | -0.13M | -0.01M | -0.00M | -0.00M | 0.14M | -0.01M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | 0.04M | 0.20M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.07M | -0.04M | -0.12M | -0.16M | -0.11M | -0.13M | -0.11M | -0.05M | -0.08M | -0.11M | -0.11M | -0.16M | -0.10M | -0.10M | -0.08M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 87.00 | 60.00 | 557.00 | 724.00 | 674.00 | 647.00 | 510.00 | 361.00 | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 256.00 | -1.00 | 0.00M | 102.00 | 0.00M | 0.00M | 0.01M | 30.00 | -0.01M | 0.01M | 77.00 | 0.01M | 0.02M | 0.01M | 336.00 | | 9.00 | -2.00 | 203.00 | 137.00 | 15.00 | 218.00 | 182.00 | 1.00 | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 343.00 | 59.00 | 0.00M | 826.00 | 0.00M | 0.00M | 0.01M | 391.00 | -0.01M | 255.00 | 419.00 | 0.01M | 0.02M | 0.01M | 341.00 | 241.00 | 13.00 | 342.00 | 232.00 | 395.00 | 39.00 | 236.00 | 186.00 | 3.00 | 10.00 |
|
EBT
|
-0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.09M | -0.00M | -0.10M | -0.01M | -0.01M | -0.00M | -0.13M | -0.01M | -0.01M | -0.01M | -0.16M | -0.01M | -0.01M | -0.01M | 0.14M | -0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.01M | -0.02M | -0.04M | 0.04M | 0.20M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.07M | -0.03M | -0.10M | -0.15M | -0.11M | -0.13M | -0.11M | -0.05M | -0.08M | -0.11M | -0.11M | -0.16M | -0.10M | -0.10M | -0.08M |
|
Tax Provisions
|
| | | | | | | | | | 800.00 | -0.00M | 800.00 | -0.00M | 900.00 | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.01M | -0.00M | -0.02M | -0.01M | -0.00M | | -0.02M | -0.01M | | | -0.01M | -0.00M | | | 0.01M | -0.00M | | | | 0.02M | | | | | | | | | 0.00M | 0.00M | -0.00M | -0.00M | | | | | -0.02M | -100.00 | 0.02M | 1.00 | | | |
|
Profit After Tax
|
-0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | 0.00M | -0.09M | -0.00M | -0.10M | -0.01M | -0.01M | -0.00M | -0.13M | -0.01M | -0.01M | -0.01M | -0.16M | -0.01M | -0.01M | -0.01M | 0.14M | -0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.01M | -0.02M | -0.04M | 0.04M | 0.19M | -0.13M | -0.07M | -0.15M | -0.12M | -0.21M | 0.03M | -0.08M | -0.20M | -0.08M | -0.04M | -0.09M | -0.15M | -0.11M | -0.13M | -0.11M | -0.05M | -0.06M | -0.11M | -0.13M | -0.16M | -0.10M | -0.10M | -0.08M |
|
Income from Continuing Operations
|
-0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.09M | -0.00M | -0.10M | -0.00M | -0.01M | -0.00M | -0.13M | -0.01M | -0.01M | -0.00M | -0.16M | -0.01M | -0.00M | -0.00M | 0.14M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.00M | -0.02M | -0.04M | 0.04M | 0.17M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.08M | -0.04M | -0.09M | -0.15M | -0.11M | -0.13M | -0.11M | -0.05M | -0.06M | -0.11M | -0.13M | -0.16M | -0.10M | -0.10M | -0.08M |
|
Consolidated Net Income
|
-0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.09M | -0.00M | -0.10M | -0.00M | -0.01M | -0.00M | -0.13M | -0.01M | -0.01M | -0.00M | -0.16M | -0.01M | -0.00M | -0.00M | 0.14M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.00M | -0.02M | -0.04M | 0.04M | 0.17M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.08M | -0.04M | -0.09M | -0.15M | -0.11M | -0.13M | -0.11M | -0.05M | -0.06M | -0.11M | -0.13M | -0.16M | -0.10M | -0.10M | -0.08M |
|
Income towards Parent Company
|
-0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.09M | -0.00M | -0.10M | -0.00M | -0.01M | -0.00M | -0.13M | -0.01M | -0.01M | -0.00M | -0.16M | -0.01M | -0.00M | -0.00M | 0.14M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.00M | -0.02M | -0.04M | 0.04M | 0.17M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.08M | -0.04M | -0.09M | -0.15M | -0.11M | -0.13M | -0.11M | -0.05M | -0.06M | -0.11M | -0.13M | -0.16M | -0.10M | -0.10M | -0.08M |
|
Net Income towards Common Stockholders
|
-0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | | -0.00M | -0.09M | -0.00M | -0.10M | -0.00M | -0.01M | -0.00M | -0.13M | -0.01M | -0.01M | -0.00M | -0.16M | -0.01M | -0.00M | -0.00M | 0.14M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.01M | -0.02M | -0.02M | -0.03M | -0.00M | -0.02M | -0.04M | 0.04M | 0.17M | -0.13M | -0.07M | -0.15M | -0.11M | -0.21M | 0.03M | -0.08M | -0.20M | -0.08M | -0.04M | -0.09M | -0.15M | -0.11M | -0.13M | -0.11M | -0.05M | -0.06M | -0.11M | -0.13M | -0.16M | -0.10M | -0.10M | -0.08M |
|
EPS (Basic)
|
0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | -0.02 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.02 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 5.25M | 15.00M | 15.00M | 15.00M | 15.00M | 19.80M | 17.53M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M | 20.25M |
|
EBITDA
|
-0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | | -0.00M | -0.01M | -0.00M | -0.09M | -0.00M | -0.01M | -0.00M | -0.11M | -0.01M | -0.01M | -0.00M | -0.13M | -0.01M | -0.00M | -0.00M | 0.14M | -0.01M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | -0.01M | -0.01M | 0.21M | -0.15M | -0.07M | -0.11M | -0.08M | -0.20M | 0.05M | -0.08M | -0.19M | -0.08M | -0.06M | -0.11M | -0.14M | -0.11M | -0.14M | -0.11M | -0.05M | -0.06M | -0.11M | -0.13M | -0.16M | -0.10M | -0.10M | -0.09M |
|
Interest Expenses
|
-412.00 | -450.00 | | -450.00 | -450.00 | 562.00 | | -900.00 | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | -0.78% | 35.00% | -9.70% | 35.01% | -0.71% | 34.99% | 35.00% | 35.00% | -0.64% | 35.00% | 35.00% | 35.00% | | 35.00% | 35.00% | 35.01% | 157.39% | 35.00% | 35.00% | | 235.72% | 35.00% | | | 112.20% | 35.00% | | | -65.68% | 21.00% | | | | 11.18% | | | | | | | | | -3.04% | -12.88% | 2.69% | 2.11% | | | | | 20.20% | 0.09% | -14.95% | 0.00% | | | |