|
Revenue
|
2.31M | 1.73M | 3.22M | 1.40M | 0.69M | 0.83M | 0.15M | 0.62M | 0.32M | 0.65M | 2.67M | 0.87M | 1.10M | 0.66M | 0.85M | 0.35M | 0.55M | 0.20M | -0.24M | 0.01M | 0.01M | -0.12M | -0.13M | -0.12M | -0.13M | -0.13M | -0.12M | -0.19M | -0.15M | 0.00M | 0.53M | 0.41M | 0.80M | 0.62M | 0.70M | 0.96M | 0.64M | 0.69M | 0.53M | 0.48M | 0.02M | 0.21M | 0.46M | 0.77M | 0.18M | 0.43M | 0.39M | 0.26M | 0.22M | 0.46M | 0.17M | 0.45M |
|
Cost of Revenue
|
1.01M | 0.28M | 1.21M | 0.20M | 0.13M | 0.19M | 0.60M | 0.24M | 0.01M | 0.07M | 0.06M | 0.23M | 0.20M | 0.12M | 0.56M | 0.02M | 0.06M | 0.01M | | | | | | | | | | | | 0.00M | 0.20M | 0.23M | 0.47M | 0.31M | 0.26M | 0.34M | 0.22M | 0.23M | 0.18M | 0.17M | 0.12M | 0.09M | 0.27M | 0.11M | 0.14M | 0.16M | 0.17M | 0.13M | 0.00M | 0.19M | 0.08M | 0.27M |
|
Gross Profit
|
0.72M | 0.89M | 1.42M | 0.66M | 0.02M | 0.12M | -0.99M | -0.14M | 0.30M | 0.55M | 2.56M | 0.60M | 0.90M | 0.53M | 0.28M | 0.33M | 0.49M | 0.19M | | 0.01M | 0.01M | | | | | | | | | 601.00 | 0.33M | 0.18M | 0.33M | 0.31M | 0.44M | 0.62M | 0.42M | 0.46M | 0.35M | 0.31M | -0.09M | 0.13M | 0.19M | 0.65M | 0.04M | 0.27M | 0.22M | 0.13M | 0.22M | 0.27M | 0.08M | 0.18M |
|
Selling, General & Administrative
|
1.26M | 1.22M | 2.09M | 1.07M | 1.18M | 1.88M | 2.12M | 0.74M | 0.67M | 0.87M | 1.32M | 0.83M | 0.82M | 0.89M | 0.71M | 0.41M | 0.67M | 0.33M | 0.49M | 0.09M | 0.23M | 0.08M | 0.10M | 0.11M | 0.16M | 0.07M | 0.11M | 0.05M | 0.14M | 0.06M | 0.08M | 0.13M | 0.22M | 0.17M | 0.36M | 0.51M | 0.46M | 0.38M | 0.32M | 0.29M | 0.02M | 0.14M | 0.15M | 0.51M | -0.28M | 0.19M | 0.19M | 0.22M | 0.27M | 0.18M | 0.16M | 0.20M |
|
Other Operating Expenses
|
| | 0.33M | 0.10M | 0.05M | 0.03M | 0.12M | 0.02M | 0.02M | -0.00M | 0.16M | 0.04M | 1.41M | 0.26M | 0.46M | -0.02M | 0.08M | | | | | | | | | | | 0.04M | 0.00M | 0.02M | | 0.13M | 0.12M | 0.13M | 0.14M | 0.14M | 0.09M | 0.13M | 0.13M | 0.14M | 0.13M | 0.14M | 0.14M | 0.15M | 0.09M | 0.13M | 0.13M | 0.13M | 0.14M | 0.13M | 0.12M | 0.14M |
|
Operating Expenses
|
1.26M | 1.22M | 2.42M | 1.17M | 1.18M | 1.90M | 2.12M | 0.76M | 0.69M | 0.89M | 1.31M | 0.86M | 0.82M | 0.89M | 0.75M | 0.42M | 0.67M | 0.32M | 0.49M | 0.09M | 0.23M | 0.08M | 0.10M | 0.11M | 0.16M | 0.07M | 0.11M | 0.08M | 0.14M | 0.08M | 0.08M | 0.26M | 0.34M | 0.31M | 0.49M | 0.65M | 0.55M | 0.51M | 0.45M | 0.43M | 0.15M | 0.28M | 0.29M | 0.65M | -0.20M | 0.32M | 0.32M | 0.35M | 0.41M | 0.31M | 0.28M | 0.34M |
|
Operating Income
|
-0.54M | -0.33M | -1.00M | -0.52M | -1.16M | -1.79M | -3.11M | -0.90M | -0.39M | -0.34M | 1.26M | -0.27M | 0.08M | -0.36M | -0.47M | -0.09M | -0.18M | -0.13M | -0.49M | -0.09M | -0.22M | -0.08M | -0.10M | -0.11M | -0.16M | -0.07M | -0.11M | -0.08M | -0.14M | -0.08M | 0.25M | -0.08M | -0.01M | 0.00M | -0.06M | -0.03M | -0.13M | -0.05M | -0.10M | -0.13M | -0.24M | -0.15M | -0.10M | 149.00 | 0.23M | -0.05M | -0.09M | -0.22M | -0.19M | -0.04M | -0.19M | -0.17M |
|
EBIT
|
-0.54M | -0.33M | -1.00M | -0.52M | -1.16M | -1.79M | -3.11M | -0.90M | -0.39M | -0.34M | 1.26M | -0.27M | 0.08M | -0.36M | -0.47M | -0.09M | -0.18M | -0.13M | -0.49M | -0.09M | -0.22M | -0.08M | -0.10M | -0.11M | -0.16M | -0.07M | -0.11M | -0.08M | -0.14M | -0.08M | 0.25M | -0.08M | -0.01M | 0.00M | -0.06M | -0.03M | -0.13M | -0.05M | -0.10M | -0.13M | -0.24M | -0.15M | -0.10M | 149.00 | 0.23M | -0.05M | -0.09M | -0.22M | -0.19M | -0.04M | -0.19M | -0.17M |
|
Other Non Operating Income
|
-0.18M | -0.19M | -1.35M | -8.09M | 5.87M | 0.86M | 0.90M | -0.39M | -0.32M | -0.20M | -0.50M | -0.17M | 1.61M | 0.17M | 0.62M | -0.17M | -0.54M | 0.17M | -0.75M | -0.12M | -0.13M | -0.12M | -0.13M | 0.02M | -0.52M | 730.00 | -0.12M | -0.01M | -0.07M | -0.07M | -0.29M | 0.04M | 0.36M | -0.13M | 0.01M | -0.06M | 0.16M | -0.04M | 0.00M | -0.00M | -0.03M | -0.12M | 0.08M | 0.03M | 0.35M | -0.25M | -0.08M | -0.45M | -0.39M | 0.13M | -0.13M | -0.04M |
|
Non Operating Income
|
-0.18M | -0.19M | -1.35M | -8.09M | 5.87M | 0.86M | 0.90M | -0.39M | -0.32M | -0.20M | -0.50M | -0.17M | 1.61M | 0.17M | 0.62M | -0.17M | -0.54M | 0.02M | -0.75M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.15M | -0.12M | -0.12M | -0.19M | -0.23M | -0.20M | -0.44M | -0.11M | 1.13M | -0.29M | -0.16M | -0.23M | 0.06M | -0.21M | -0.17M | -0.18M | -0.21M | -0.29M | -0.11M | -0.17M | 0.03M | -0.43M | -0.26M | -0.64M | -0.66M | -0.06M | -0.33M | -0.24M |
|
EBT
|
-0.86M | -0.62M | -1.29M | -0.79M | -1.40M | -2.02M | -3.34M | -1.15M | -0.67M | -0.69M | 1.00M | -0.51M | -0.08M | -0.56M | -0.57M | -0.23M | -0.34M | -0.27M | -0.73M | -0.21M | -0.35M | -0.20M | -0.23M | -0.23M | -0.29M | -0.20M | -0.23M | -0.27M | -0.30M | -0.24M | 0.10M | -0.23M | -0.21M | -0.16M | -0.22M | -0.20M | -0.30M | -0.30M | -0.28M | -0.31M | -0.42M | -0.48M | -0.24M | -0.21M | 21.21M | -0.52M | -0.40M | -0.90M | -0.89M | -0.15M | -0.56M | -0.44M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | -0.03M |
|
Profit After Tax
|
-0.72M | -0.51M | -2.35M | -8.61M | 5.26M | -0.93M | -2.21M | -1.29M | -0.71M | -0.55M | 0.75M | -0.43M | 1.70M | -0.19M | 0.15M | -0.26M | -0.72M | -0.10M | -1.53M | -0.27M | -0.25M | -0.25M | -0.27M | -0.24M | -0.35M | -0.21M | -0.29M | -0.32M | -0.41M | -0.32M | -0.23M | -0.23M | 1.31M | -0.33M | -0.25M | -0.30M | 1.01M | -0.30M | -0.31M | -0.35M | -0.54M | -0.48M | -0.24M | -0.21M | 21.22M | -0.52M | -0.40M | -0.90M | -0.81M | -0.16M | -0.56M | -0.42M |
|
Income from Non-Controlling Interests
|
-0.60M | -0.59M | -0.62M | -0.58M | -0.56M | -0.63M | 1.02M | -0.15M | -0.12M | -0.22M | -1.05M | -0.33M | 1.16M | -0.34M | -0.13M | -0.07M | -0.20M | -0.11M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.86M | -0.62M | -1.29M | -0.79M | -1.40M | -2.02M | -3.34M | -1.15M | -0.67M | -0.69M | 1.00M | -0.51M | -0.08M | -0.56M | -0.57M | -0.23M | -0.34M | -0.27M | -0.73M | -0.21M | -0.35M | -0.20M | -0.23M | -0.23M | -0.29M | -0.20M | -0.23M | -0.27M | -0.30M | -0.24M | 0.10M | -0.23M | -0.21M | -0.16M | -0.22M | -0.20M | -0.30M | -0.30M | -0.28M | -0.31M | -0.42M | -0.48M | -0.24M | -0.21M | 21.21M | -0.52M | -0.40M | -0.90M | -0.89M | -0.16M | -0.56M | -0.42M |
|
Consolidated Net Income
|
-0.86M | -0.62M | -1.29M | -0.79M | -1.40M | -2.02M | -3.34M | -1.15M | -0.67M | -0.69M | 1.00M | -0.51M | -0.08M | -0.56M | -0.57M | -0.23M | -0.34M | -0.27M | -0.29M | -0.06M | 0.10M | -0.05M | -0.04M | -0.04M | -0.04M | -0.01M | -0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 0.19M | -0.04M | -0.04M | -0.04M | 1.08M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 20.95M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M |
|
Income towards Parent Company
|
-0.86M | -0.62M | -1.29M | -0.79M | -1.40M | -2.02M | -3.34M | -1.15M | -0.67M | -0.69M | 1.00M | -0.51M | -0.08M | -0.56M | -0.57M | -0.23M | -0.34M | -0.27M | -0.29M | -0.06M | 0.10M | -0.05M | -0.04M | -0.04M | -0.04M | -0.01M | -0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 0.19M | -0.04M | -0.04M | -0.04M | 1.08M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 20.95M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M |
|
Net Income towards Common Stockholders
|
-0.86M | -0.62M | -1.29M | -0.79M | -1.40M | -2.02M | -3.34M | -1.15M | -0.67M | -0.69M | 1.00M | -0.51M | -0.08M | -0.56M | -0.57M | -0.23M | -0.34M | -0.27M | -0.29M | -0.06M | 0.10M | -0.05M | -0.04M | -0.04M | -0.04M | -0.01M | -0.05M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 0.19M | -0.04M | -0.04M | -0.04M | 1.08M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | 20.95M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M | -0.04M |
|
EPS (Basic)
|
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.05 | -0.08 | -0.05 | -0.06 | -0.07 | -0.09 | -0.07 | -0.05 | -0.05 | 0.30 | -0.06 | -0.05 | -0.07 | 0.22 | -0.06 | -0.05 | -0.07 | -0.01 | -0.01 | -0.05 | -0.04 | 4.24 | -0.10 | -0.08 | -0.18 | -0.01 | -0.03 | -0.12 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | | 0.00 | 0.00 | | | 0.00 | 0.00 | | | | | | | | | | | | | | -0.01 | | | | 0.00 | | | | 0.01 | | -0.05 | -0.07 | -0.01 | -0.01 | -0.05 | -0.04 | 4.24 | -0.10 | -0.08 | -0.18 | -0.01 | -0.03 | -0.12 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
1,498.97M | 1,498.97M | 1,498.97M | 1,498.97M | 1,498.97M | 1,551.79M | 1,590.41M | 1,827.52M | 1,881.06M | 1,925.06M | 1,925.94M | 2,864.13M | 3,393.81M | 3,996.67M | 4,389.21M | 4,470.86M | 4,498.89M | 4,498.89M | 4,489.89M | 4,489.89M | 4,489.89M | 4,489.89M | 4,489.89M | 4.49M | 4.50M | 4.50M | 4.50M | 4.50M | 4.50M | 4.50M | 4.50M | 4.50M | 4.56M | 4.73M | 4.95M | 4.95M | 4.89M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M |
|
Shares Outstanding (Diluted Average)
|
1,498.97M | 1,498.97M | 1,498.97M | | 1,498.97M | 1,551.79M | 1,590.41M | | | 1,925.06M | 1,925.94M | | | 6,344.00M | 7,644.35M | | | | | | | | | | | | | | 4.50M | | | | 172.32M | | | | 144.26M | | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M | 4.95M |
|
EBITDA
|
-0.54M | -0.33M | -1.00M | -0.52M | -1.16M | -1.79M | -3.11M | -0.90M | -0.39M | -0.34M | 1.26M | -0.27M | 0.08M | -0.36M | -0.47M | -0.09M | -0.18M | -0.13M | -0.49M | -0.09M | -0.22M | -0.08M | -0.10M | -0.11M | -0.16M | -0.07M | -0.11M | -0.08M | -0.14M | -0.08M | 0.25M | -0.08M | -0.01M | 0.00M | -0.06M | -0.03M | -0.13M | -0.05M | -0.10M | -0.13M | -0.24M | -0.15M | -0.10M | 149.00 | 0.23M | -0.05M | -0.09M | -0.22M | -0.19M | -0.04M | -0.19M | -0.17M |
|
Interest Expenses
|
0.32M | 0.30M | 0.29M | 0.27M | 0.23M | 0.23M | 0.23M | 0.26M | 0.28M | 0.34M | 0.26M | 0.24M | 0.16M | 0.20M | 0.10M | 0.14M | 0.16M | 0.15M | 0.24M | 0.12M | 0.13M | 0.12M | 0.13M | 0.12M | 0.13M | 0.13M | 0.12M | 0.19M | 0.15M | 0.16M | 0.16M | 0.15M | 0.19M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.21M | 0.18M | 0.19M | 0.19M | 0.23M | 0.20M | 0.20M | 0.21M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -6.38% | | 5.62% |