|
Revenue
|
416.00 | | | 0.05M | | | 467.00 | 300.00 | 384.00 | 0.05M | | 198.00 | | | | 480.00 | 545.00 | | | | | 840.00 | 0.00M | 385.00 | -242.00 | 387.00 | 263.00 | 93.00 | 265.00 | 0.00M | 600.00 | 230.00 | 325.00 | 300.00 | 110.00 | 700.00 | 125.00 | 150.00 | 300.00 | 140.00 | 330.00 | 145.00 | 0.00M | 840.00 | 175.00 | 160.00 | 447.00 | 300.00 | 200.00 | 175.00 | 320.00 | 175.00 | 175.00 | 100.00 | 175.00 | 328.00 | 183.00 | 125.00 | 175.00 | 220.00 | 0.06M |
|
Cost of Revenue
|
183.00 | | | 0.02M | | | 299.00 | -161.00 | 183.00 | 0.02M | | 56.00 | | | | 210.00 | 308.00 | | | | | 552.00 | 0.00M | 64.00 | | 110.00 | 90.00 | | 90.00 | 0.00M | 211.00 | 150.00 | 111.00 | 101.00 | 50.00 | 141.00 | 50.00 | 50.00 | 71.00 | 59.00 | 114.00 | 59.00 | 995.00 | 413.00 | 51.00 | 59.00 | 133.00 | 154.00 | 82.00 | 59.00 | 119.00 | 60.00 | 59.00 | | 59.00 | 110.00 | 59.00 | 10.00 | 55.00 | 95.00 | 0.00M |
|
Gross Profit
|
233.00 | | | 0.03M | | | 168.00 | 461.00 | 201.00 | 0.03M | | 142.00 | | | | 270.00 | 237.00 | | | | | 288.00 | 267.00 | 321.00 | | 277.00 | 173.00 | 93.00 | 175.00 | 375.00 | 389.00 | 80.00 | 214.00 | 199.00 | 60.00 | 559.00 | 75.00 | 100.00 | 229.00 | 81.00 | 216.00 | 86.00 | 795.00 | 427.00 | 124.00 | 101.00 | 314.00 | 146.00 | 118.00 | 116.00 | 201.00 | 115.00 | 116.00 | 100.00 | 116.00 | 218.00 | 100.00 | 115.00 | 120.00 | 125.00 | 0.05M |
|
Depreciation & Amortization - Total
|
158.00 | 159.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.03M | 0.03M | 0.02M | 0.04M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.04M | 0.02M | 0.00M | 0.00M | 0.02M | 0.02M | -0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.00M | -0.03M | 727.00 | 0.01M | 0.01M | -0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M |
|
Other Operating Expenses
|
| | 158.00 | 42.00 | | | | | | | | | 639.00 | | 613.00 | 249.00 | 339.00 | -191.00 | 169.00 | 577.00 | 45.00 | 35.00 | 178.00 | 175.00 | 155.00 | 148.00 | 149.00 | 131.00 | 109.00 | 95.00 | -254.00 | -260.00 | -262.00 | -261.00 | -258.00 | | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M |
|
Operating Expenses
|
0.03M | 0.03M | 0.02M | 0.04M | 0.04M | 0.03M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.02M | 0.02M | 0.00M | 0.01M | 0.04M | 0.02M | 0.00M | 0.00M | 0.02M | 0.02M | -0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.01M | 0.02M | 0.01M | 0.00M | -0.03M | 0.02M | 0.01M | 0.01M | -0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M |
|
Operating Income
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.01M | -0.04M | -0.02M | -0.00M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
EBIT
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.01M | -0.04M | -0.02M | -0.00M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Interest & Investment Income
|
954.00 | 0.00M | 0.00M | 0.00M | 801.00 | 741.00 | 680.00 | 619.00 | 722.00 | 0.00M | 947.00 | 940.00 | 847.00 | 754.00 | 837.00 | 474.00 | 560.00 | 42.00 | 398.00 | 821.00 | 297.00 | 278.00 | 412.00 | 403.00 | 397.00 | 389.00 | 381.00 | 374.00 | 366.00 | 358.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | -935.00 | -0.00M | -0.00M | -681.00 | -855.00 | 735.00 | 639.00 | 550.00 | 613.00 | 249.00 | | | | | | | | | | | | | | | | | | -261.00 | -258.00 | -266.00 | -273.00 | -262.00 | -255.00 | -252.00 | -231.00 | -981.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
Non Operating Income
|
35.00 | 122.00 | -623.00 | 0.00M | -701.00 | -792.00 | -935.00 | -0.00M | -0.00M | -681.00 | -855.00 | 735.00 | 639.00 | 550.00 | 613.00 | 249.00 | | | | | | | | | | | | | | | | | | -261.00 | -258.00 | -266.00 | -273.00 | -262.00 | -255.00 | -252.00 | -231.00 | -981.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | 0.00M |
|
EBT
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.04M | -0.02M | -0.01M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | |
|
Profit After Tax
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.04M | -0.02M | -0.01M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Income from Continuing Operations
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.04M | -0.02M | -0.01M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Consolidated Net Income
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.04M | -0.02M | -0.01M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Income towards Parent Company
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.04M | -0.02M | -0.01M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Net Income towards Common Stockholders
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.00M | -0.04M | -0.02M | -0.01M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.03M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
EPS (Basic)
|
-0.01 | -0.01 | | | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | | | 5.59M | 5.59M | 5.59M | 5.61M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 9.45M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 6.40M | 14.03M | 6.40M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M | 14.03M |
|
EBITDA
|
-0.03M | -0.03M | -0.02M | -0.02M | -0.04M | -0.03M | -0.02M | -0.03M | -0.03M | -0.00M | -0.03M | -0.02M | -0.02M | -0.00M | -0.01M | -0.04M | -0.02M | -0.00M | -0.00M | -0.02M | -0.02M | 0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | 0.02M |
|
Interest Expenses
|
-919.00 | -0.00M | -0.00M | -741.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -205.00 | -208.00 | -204.00 | -224.00 | -225.00 | -221.00 | 233.00 | 229.00 | 244.00 | 252.00 | -243.00 | -234.00 | 0.00M | 242.00 | 241.00 | 232.00 | 243.00 | 257.00 | 263.00 | 254.00 | -0.00M | -262.00 | -261.00 | -258.00 | 0.00M | 273.00 | 262.00 | 255.00 | 252.00 | 231.00 | 981.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 32.84% | |