|
Revenue
|
| | | | | | | | | | | | 0.01M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.12M | 0.10M | 0.14M | 0.09M | 1.33M | 2.89M | 1.94M | 2.46M | 2.98M | 2.08M | 1.95M | 2.27M | 3.82M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.46M | 0.11M | 0.08M | 0.26M | 0.01M | 1.09M | 2.56M | 1.70M | 2.22M | 2.75M | 2.00M | 1.89M | 2.19M | 3.43M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.29M | 0.02M | 0.02M | -0.12M | 0.08M | 0.23M | 0.34M | 0.24M | 0.24M | 0.23M | 0.08M | 0.06M | 0.08M | 0.38M |
|
Selling, General & Administrative
|
0.00M | | 0.01M | 0.02M | 0.03M | 0.00M | 0.02M | 0.04M | 0.01M | 0.02M | | | | | | | 510.00 | 138.00 | 45.00 | 15.00 | 0.00M | 0.00M | 0.00M | 0.00M | 73.00 | 123.00 | 123.00 | 0.01M | 82.00 | 164.00 | 82.00 | 164.00 | 123.00 | 238.00 | 140.00 | 123.00 | 0.03M | 0.05M | 0.01M | 0.04M | 0.02M | 0.02M | 0.16M | 0.09M | 0.12M | 0.14M | 0.13M | 0.13M | 0.26M | 0.17M | 0.96M | 1.54M | 0.61M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.00M | | 0.01M | 0.00M | | | | | | | | | |
|
Other Operating Expenses
|
0.01M | 0.00M | | | 0.05M | 0.00M | 0.02M | 0.20M | 0.07M | 0.05M | 0.27M | | 0.10M | 0.13M | 0.05M | 0.03M | 0.04M | 0.06M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.04M | 0.02M | -0.00M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | -0.00M | -0.01M | -0.00M | 0.01M | 0.03M | 0.00M | 0.10M | 0.13M | 0.09M | 0.04M | 0.09M | 0.02M | 0.06M | 0.07M | 0.04M |
|
Operating Expenses
|
0.01M | 0.00M | 0.01M | 0.02M | 0.08M | 0.00M | 0.05M | 0.24M | 0.08M | 0.07M | 0.27M | | 0.11M | 0.13M | 0.05M | 0.03M | 0.05M | 0.06M | 0.03M | 0.03M | 0.02M | 0.04M | 0.02M | 0.01M | 0.02M | 0.04M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.05M | 0.06M | 0.02M | 0.04M | 0.02M | 0.03M | 0.20M | 0.10M | 0.22M | 0.27M | 0.23M | 0.17M | 0.35M | 0.19M | 1.02M | 1.60M | 0.65M |
|
Operating Income
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.11M | -0.13M | -0.05M | -0.03M | -0.05M | -0.06M | -0.03M | -0.03M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.25M | -0.00M | -0.01M | -0.31M | -0.02M | 0.01M | 0.07M | 0.02M | 0.07M | -0.12M | -0.11M | -0.97M | -1.52M | -0.27M |
|
EBIT
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.11M | -0.13M | -0.05M | -0.03M | -0.05M | -0.06M | -0.03M | -0.03M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.25M | -0.00M | -0.01M | -0.31M | -0.02M | 0.01M | 0.07M | 0.02M | 0.07M | -0.12M | -0.11M | -0.97M | -1.52M | -0.27M |
|
Other Non Operating Income
|
| | | | | 900.00 | 0.00M | 0.00M | | | | | | -0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.05M | | 0.03M | | | | -67.00 |
|
Non Operating Income
|
| | | | | 900.00 | 0.00M | 0.00M | | | | | | -0.01M | -659.00 | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | 0.02M | -0.05M | | 0.03M | | | | -67.00 |
|
EBT
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.11M | -0.13M | -0.05M | -0.40M | -0.05M | -0.06M | -0.03M | -0.03M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.25M | -0.00M | -0.01M | -0.31M | -0.02M | 0.01M | 0.09M | -0.03M | 0.07M | -0.09M | -0.11M | -0.97M | -1.52M | -0.27M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.04M | -224.00 | 224.00 | 0.00M | 0.01M | 0.02M | -0.01M | 0.01M | 0.01M | 0.00M | 0.00M | -0.01M | 0.01M | |
|
Profit After Tax
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.26M | -0.27M | -0.12M | -0.07M | 0.15M | -0.06M | -0.03M | -0.03M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.21M | -0.00M | -0.01M | -0.32M | -0.03M | -0.02M | 0.10M | -0.05M | 0.05M | -0.09M | -0.11M | -0.96M | -1.52M | -0.27M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.01M | -113.00 | -550.00 | -0.02M | 0.00M | 0.01M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | -0.01M | -0.04M | -776.00 |
|
Income from Continuing Operations
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.11M | -0.13M | -0.05M | -0.40M | -0.05M | -0.06M | -0.03M | -0.03M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.21M | -0.00M | -0.01M | -0.32M | -0.03M | -0.01M | 0.10M | -0.04M | 0.05M | -0.09M | -0.11M | -0.96M | -1.52M | -0.27M |
|
Consolidated Net Income
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.15M | -0.14M | -0.08M | -0.03M | 0.20M | | | | | | | | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.21M | -0.00M | -0.01M | -0.32M | -0.03M | -0.01M | 0.10M | -0.04M | 0.05M | -0.09M | -0.11M | -0.96M | -1.52M | -0.27M |
|
Income towards Parent Company
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.15M | -0.14M | -0.08M | -0.03M | 0.20M | | | | | | | | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.21M | -0.00M | -0.01M | -0.32M | -0.03M | -0.01M | 0.10M | -0.04M | 0.05M | -0.09M | -0.11M | -0.96M | -1.52M | -0.27M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.27M | | -0.15M | -0.14M | -0.08M | -0.03M | 0.20M | | | | | | | | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.21M | -0.00M | -0.01M | -0.32M | -0.03M | -0.01M | 0.10M | -0.04M | 0.05M | -0.09M | -0.11M | -0.96M | -1.52M | -0.27M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | -0.02 | 0.05 | -0.01 | -0.01 | -0.18 | -0.05 | -0.06 | -0.07 | -0.03 | 0.01 | | -0.01 | | | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | 0.14 | 0.00 | 0.00 | -0.07 | -0.01 | -0.20 | 0.01 | 0.00 | 0.01 | -0.01 | | -0.06 | -0.10 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | 0.14 | 0.00 | 0.00 | -0.07 | -0.01 | -0.20 | 1.18 | 0.00 | 0.01 | -0.01 | -1.42 | -0.06 | -0.10 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
15.16M | 27.16M | 40.19M | 52.18M | 41.82M | 52.20M | 52.20M | 52.67M | 4.70M | 14.91M | 14.91M | 13.91M | 27.22M | 27.54M | 0.69M | 0.67M | 0.72M | 0.88M | 1.30M | 1.30M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 5.05M | 2.53M | 2.49M | 2.48M | 2.47M | 2.45M | 2.45M | 1.50M | 1.50M | 1.50M | 1.50M | 4.42M | 3.31M | 5.90M | 6.80M | 14.78M | 10.56M | 14.78M | | 14.97M | 15.27M | 16.53M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.48M | 2.47M | 2.45M | 2.45M | 1.50M | 1.50M | 1.50M | 1.50M | 4.42M | 3.31M | 5.90M | 6.80M | 14.78M | 10.56M | 14.78M | 14.78M | 14.97M | 15.27M | 16.53M |
|
EBITDA
|
-0.01M | -0.00M | -0.01M | -0.02M | -0.08M | -0.00M | -0.05M | -0.24M | -0.08M | -0.07M | -0.28M | | -0.26M | -0.26M | -0.13M | -0.06M | 0.16M | -0.06M | -0.01M | -0.05M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.04M | -0.02M | -0.01M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.05M | -0.06M | -0.02M | 0.25M | -0.00M | -0.01M | -0.31M | -0.02M | 0.01M | 0.07M | 0.02M | 0.07M | -0.12M | -0.11M | -0.97M | -1.52M | -0.27M |
|
Interest Expenses
|
| | | | -600.00 | | | | | | | | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.50% | 16.50% | 16.52% | -4.25% | -0.41% | -40.85% | 147.01% | -7.63% | -34.96% | 20.30% | -2.44% | -4.42% | 0.71% | -0.38% | |