|
Revenue
|
0.23M | 0.52M | 0.56M | 1.09M | 0.50M | 0.85M | 0.93M | -0.43M | 0.16M | 0.03M | 0.07M | 0.05M | 0.02M | 0.03M | 0.12M | 0.01M | 0.05M | 0.06M |
|
Cost of Revenue
|
0.22M | 0.22M | 0.26M | 0.59M | 0.43M | 0.36M | 0.41M | | 0.03M | 0.01M | 0.07M | 0.00M | 0.01M | 0.00M | 167.00 | 0.00M | 0.01M | 0.01M |
|
Gross Profit
|
0.01M | 0.31M | 0.30M | 0.50M | 0.07M | 0.49M | 0.52M | | 0.13M | 0.04M | -0.00M | 0.05M | 0.01M | 0.03M | 0.12M | 0.01M | 0.04M | 0.05M |
|
Research & Development
|
| | | | | | | | | | | 0.03M | 0.02M | 0.17M | 0.11M | 0.00M | 0.03M | 0.01M |
|
Selling, General & Administrative
|
-0.13M | -0.11M | -0.19M | 1.21M | 0.08M | 0.19M | 0.25M | 0.25M | 0.51M | 0.40M | -0.10M | 0.34M | 0.33M | 0.13M | 0.39M | 0.21M | 0.66M | 0.60M |
|
Other Operating Expenses
|
-0.07M | -0.04M | -0.04M | 0.36M | 0.04M | 0.02M | 0.02M | 1.21M | -1.67M | -1.50M | -5.02M | -475.00 | 475.00 | 0.66M | -11.36M | 0.82M | 1.28M | 0.66M |
|
Operating Expenses
|
-0.19M | -0.16M | -0.23M | 1.57M | 0.12M | 0.21M | 0.27M | 1.46M | -1.16M | -1.10M | -5.11M | 1.37M | 0.89M | 0.96M | -10.86M | 1.03M | 1.98M | 1.27M |
|
Operating Income
|
-0.19M | 0.15M | 0.08M | 0.10M | -0.05M | 0.28M | 0.25M | -1.46M | -1.03M | -1.06M | -5.12M | -1.32M | -0.87M | -0.93M | -4.07M | -1.03M | -1.93M | -1.22M |
|
EBIT
|
-0.19M | 0.15M | 0.08M | 0.10M | -0.05M | 0.28M | 0.25M | -1.46M | -1.03M | -1.06M | -5.12M | -1.32M | -0.87M | -0.93M | -4.07M | -1.03M | -1.93M | -1.22M |
|
Non Operating Investment Income
|
0.01M | -0.01M | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
166.00 | 251.00 | 39.00 | 296.00 | 0.00M | 436.00 | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00M | 188.00 | 0.00M | 0.00M | | | | | 0.02M | | | 0.20M | 0.02M | 0.04M | | 0.15M | 0.08M | 0.00M |
|
Non Operating Income
|
-0.01M | 251.00 | 39.00 | 296.00 | 0.00M | -0.03M | -727.00 | -1.24M | -1.73M | 0.07M | -2.82M | -0.91M | -1.03M | -0.67M | -4.40M | -2.27M | 1.46M | -0.65M |
|
EBT
|
-0.19M | 0.15M | 0.08M | 0.10M | -0.05M | 0.25M | 0.25M | -2.70M | -2.76M | -1.00M | -7.94M | -2.22M | -1.91M | -1.60M | -8.48M | -3.29M | -0.47M | -1.87M |
|
Tax Provisions
|
-0.01M | -0.03M | -0.01M | -0.03M | -0.01M | -0.02M | -0.02M | | | | | | | | | | | |
|
Profit After Tax
|
-0.20M | 0.12M | 0.06M | 0.08M | -0.06M | 0.24M | 0.24M | -2.70M | -2.76M | -1.00M | -7.94M | -2.22M | -1.91M | -1.60M | -8.48M | -3.29M | -0.47M | -1.87M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.05M | -0.08M | -0.05M | -0.01M | -0.06M | -0.06M | -0.04M |
|
Income from Continuing Operations
|
-0.19M | 0.18M | 0.09M | 0.13M | -0.03M | 0.27M | 0.27M | -2.70M | -2.76M | -1.00M | -7.94M | -2.22M | -1.91M | -1.60M | -8.48M | -3.29M | -0.47M | -1.87M |
|
Consolidated Net Income
|
-0.19M | 0.18M | 0.09M | 0.13M | -0.03M | 0.27M | 0.27M | -2.70M | -2.76M | -1.00M | -7.94M | -2.22M | -1.91M | -1.60M | -8.48M | -3.29M | -0.47M | -1.87M |
|
Income towards Parent Company
|
-0.19M | 0.18M | 0.09M | 0.13M | -0.03M | 0.27M | 0.27M | -2.70M | -2.76M | -1.00M | -7.94M | -2.22M | -1.91M | -1.60M | -8.48M | -3.29M | -0.47M | -1.87M |
|
Net Income towards Common Stockholders
|
-0.19M | 0.18M | 0.09M | 0.13M | -0.03M | 0.27M | 0.27M | -2.70M | -2.76M | -1.00M | -7.94M | 1,400.80M | 1,387.58M | 1,347.51M | 86.76M | 1,646.77M | 1,696.34M | 1,261.93M |
|
EPS (Basic)
|
-0.01 | 0.02M | 0.02M | | 0.00 | 0.02 | 0.02 | -0.01 | -0.01 | 0.00 | -0.02 | 2.03 | 1.99 | 1.81 | 0.12 | 1.83 | 1.68 | 1.20 |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.02 | 0.02 | -0.01 | -0.01 | 0.00 | -0.02 | 2.03 | 1.99 | 1.81 | 0.12 | 1.83 | 1.68 | 1.20 |
|
Shares Outstanding (Weighted Average)
|
15.00M | 8.00 | 4.10 | | 15.00M | 15.00M | 15.00M | 431.42M | 472.39M | 495.27M | 503.76M | 690.75M | 695.91M | 746.30M | 712.83M | 898.02M | 1,007.01M | 1,055.34M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 10.00 | 15.00M | 431.42M | 472.39M | 495.27M | 503.76M | 690.75M | 695.91M | 746.30M | 712.83M | 898.02M | 1,007.01M | 1,055.34M |
|
EBITDA
|
-0.20M | 0.12M | 0.06M | 0.08M | -0.06M | 0.28M | 0.25M | -1.46M | -1.03M | -1.06M | -5.12M | -1.32M | -0.87M | -0.93M | -4.07M | -1.03M | -1.93M | -1.22M |
|
Interest Expenses
|
| | | | | | | 0.43M | 1.28M | 1.59M | 1.50M | 1.48M | 0.88M | 0.60M | 2.58M | 0.63M | 0.70M | 0.89M |
|
Tax Rate
|
2.72% | -21.79% | -18.83% | -25.62% | 24.07% | -7.27% | -6.99% | | | | | | | | | | | |