|
Revenue
|
| | | 0.08M | 0.01M | 1.53M | 0.59M | 1.23M | -2.57M | 0.00M | | 0.04M | 0.02M | 0.00M | | 0.01M | 0.00M | 0.00M | 0.11M | 0.11M | 0.21M | 0.14M | 0.15M | 0.25M | 0.10M | 0.03M | 0.03M | 0.12M | -0.17M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M |
|
Cost of Revenue
|
| | | | | 0.07M | 0.33M | 0.20M | | | | 0.03M | | | | | | | | | 0.27M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.12M | 0.01M | 0.07M | 0.00M | 0.01M | 0.01M | -0.01M | | | |
|
Gross Profit
|
| | | | | 1.46M | 0.26M | 1.03M | | | | 0.01M | 0.02M | | | | | 0.00M | 0.11M | 0.11M | -0.06M | 0.06M | 0.07M | 0.16M | 750.00 | -0.07M | -0.09M | 0.11M | -0.25M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | 0.00M | 0.01M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | 0.02M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | 0.03M | 0.01M | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | 0.08M | 1.22M | 0.97M | 1.89M | 2.17M | 1.41M | 0.26M | 0.41M | 0.50M | 0.35M | 0.49M | 0.11M | 0.19M | 0.23M | 0.21M | 0.17M | 0.53M | 0.42M | 0.39M | 0.63M | 0.51M | 0.31M | 0.45M | 0.43M | 0.32M | 0.24M | 0.57M | 0.44M | 0.24M | 0.31M | -0.11M | 0.32M | 0.31M | 0.29M |
|
Other Operating Expenses
|
| | 0.58M | 0.17M | 0.72M | -1.85M | -7.15M | -1.91M | -7.58M | -0.77M | -0.18M | 0.03M | 0.24M | | 1.98M | | 0.34M | 0.14M | 0.22M | 0.10M | 0.32M | 0.90M | 0.91M | 0.19M | 0.15M | 0.40M | 0.13M | 0.12M | 1.82M | 0.46M | 0.44M | 2.75M | 0.83M | 0.16M | 0.47M | 0.10M |
|
Operating Expenses
|
| | 0.66M | 1.39M | 1.69M | 1.16M | 6.40M | 1.30M | 0.17M | -0.35M | 0.32M | 0.38M | 0.73M | 0.11M | 2.17M | 0.23M | 0.56M | 0.31M | 0.75M | 0.52M | 0.71M | 1.54M | 1.45M | 0.53M | 0.61M | 0.83M | 0.45M | 0.37M | 2.39M | 0.91M | 0.68M | 3.06M | 0.72M | 0.48M | 0.78M | 0.39M |
|
Operating Income
|
| | -0.66M | -1.31M | -1.68M | -1.16M | -6.40M | -1.30M | -0.17M | -0.35M | -0.32M | -0.34M | -0.72M | -0.11M | -2.17M | -0.23M | -0.55M | -0.31M | -0.64M | -0.41M | -0.77M | -1.48M | -1.38M | -0.37M | -0.61M | -0.90M | -0.54M | -0.26M | -2.63M | -0.89M | -0.68M | -3.06M | -0.71M | -0.48M | -0.77M | -0.39M |
|
EBIT
|
| | -0.66M | -1.31M | -1.68M | -1.16M | -6.40M | -1.30M | -0.17M | -0.35M | -0.32M | -0.34M | -0.72M | -0.11M | -2.17M | -0.23M | -0.55M | -0.31M | -0.64M | -0.41M | -0.77M | -1.48M | -1.38M | -0.37M | -0.61M | -0.90M | -0.54M | -0.26M | -2.63M | -0.89M | -0.68M | -3.06M | -0.71M | -0.48M | -0.77M | -0.39M |
|
Non Operating Investment Income
|
| | | 0.39M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -480.00 | | | | | | | | | | | | | | | 0.16M | 0.79M | 0.14M | -0.95M | | 0.07M | 0.00M | -0.07M | | 0.03M | | 0.00M | | | | | -0.16M | | -0.77M |
|
Non Operating Income
|
| | -480.00 | | | | -0.02M | -0.01M | 0.02M | 0.00M | 0.00M | -0.01M | -0.09M | | | 0.26M | 0.05M | 0.16M | 0.79M | 0.14M | | | | | | | | | | -0.20M | -0.19M | -0.08M | | -0.14M | -0.24M | -1.24M |
|
EBT
|
| | -0.66M | -0.92M | -1.20M | -1.16M | -6.42M | -1.31M | -0.15M | -0.35M | -0.31M | -0.35M | -0.88M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
Tax Provisions
|
| | | 800.00 | 800.00 | 800.00 | | | 800.00 | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
| | -0.66M | -0.92M | -1.20M | -2.15M | -7.24M | -2.20M | -14.13M | -0.35M | -0.31M | -0.35M | -0.88M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
Income from Non-Controlling Interests
|
| | | | | -0.47M | -0.01M | 0.29M | 6.71M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | -0.66M | -0.92M | -1.20M | -1.16M | -6.42M | -1.31M | -0.15M | -0.35M | -0.31M | -0.35M | -0.88M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
Consolidated Net Income
|
| | -0.66M | -0.92M | -1.20M | -0.51M | -0.81M | -0.88M | -7.65M | 0.01M | 0.07M | -276.00 | -0.00M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
Income towards Parent Company
|
| | -0.66M | -0.92M | -1.20M | -0.51M | -0.81M | -0.88M | -7.65M | 0.01M | 0.07M | -276.00 | -0.00M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
Net Income towards Common Stockholders
|
| | -0.66M | -0.92M | -1.20M | -0.51M | -0.81M | -0.88M | -7.65M | 0.01M | 0.07M | -276.00 | -0.00M | -0.14M | -2.20M | 0.03M | -0.51M | -0.15M | 0.15M | -0.28M | -0.55M | -2.48M | -1.91M | -0.42M | -0.84M | -2.90M | -0.86M | -0.36M | -3.31M | -1.09M | -0.87M | -3.13M | -0.74M | -0.61M | -1.01M | -1.63M |
|
EPS (Basic)
|
| | -0.06 | -0.07 | -0.06 | -0.08 | -0.34 | -0.04 | -0.37 | -0.02 | -0.01 | -0.02 | -0.04 | -0.01 | -0.10 | 0.00 | -0.02 | -0.01 | 0.01 | -0.01 | -0.03 | -0.11 | -0.08 | -0.02 | -0.03 | -0.12 | -0.02 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | -0.08 | -0.02 | -0.04 | -0.12 | -0.02 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
10.00M | 10.27M | 11.34M | 13.18M | 18.57M | 20.86M | 21.13M | 21.17M | 21.10M | 21.21M | 21.21M | 21.22M | 21.22M | 21.40M | 21.40M | 21.22M | 21.40M | 21.84M | 22.14M | 22.10M | 22.06M | 22.50M | 23.00M | 23.36M | 23.19M | 25.10M | 35.73M | 110.77M | 134.93M | 902.54M | 1,981.88M | 2,007.99M | 1,943.16M | 3,243.25M | 3,485.39M | 3,485.39M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | 23.00M | 23.36M | 23.19M | 25.10M | 35.73M | 110.77M | 134.93M | 902.54M | 1,981.88M | 2,007.99M | 1,943.16M | 3,243.25M | 3,485.39M | 3,485.39M |
|
EBITDA
|
| | -0.66M | -0.92M | -1.20M | -2.14M | -7.83M | -2.33M | -14.57M | -0.34M | -0.32M | -0.34M | -0.72M | -0.11M | -2.17M | -0.23M | -0.55M | -0.31M | -0.64M | -0.41M | -0.77M | -1.46M | -1.35M | -0.34M | -0.60M | -0.90M | -0.54M | -0.26M | -2.63M | -0.89M | -0.68M | -3.06M | -0.71M | -0.48M | -0.77M | -0.39M |
|
Interest Expenses
|
| | 480.00 | | 0.00M | 0.12M | 5.52M | 1.40M | 0.36M | 0.00M | 0.00M | 0.00M | 0.08M | 0.03M | 0.03M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 1.02M | 0.60M | 0.05M | 0.09M | 1.97M | 0.35M | 0.10M | 0.68M | 0.20M | 0.19M | 0.08M | 0.03M | 0.12M | 0.24M | 0.54M |
|
Tax Rate
|
| | | -0.09% | -0.07% | -0.07% | | | -0.55% | | | -0.46% | | | | | | | | | | | | | | | | | | | | | | | | |