|
Revenue
|
0.51M | 0.64M | 1.31M | | -0.70M | | 3.76M | | | |
|
Cost of Revenue
|
0.23M | 0.09M | 0.18M | 0.27M | 1.71M | | 0.60M | 2.56M | | |
|
Gross Profit
|
1.04M | 1.12M | 2.00M | | | | 2.09M | | | |
|
Selling, General & Administrative
|
1.34M | 1.87M | 1.07M | | | | 4.82M | | | |
|
Other Operating Expenses
|
0.44M | 0.75M | 0.97M | | | | 2.15M | | | |
|
Operating Expenses
|
1.77M | 2.63M | 2.04M | | | | 6.97M | | | |
|
Operating Income
|
-0.74M | -1.50M | -0.03M | | | -2.24M | -4.88M | | -2.18M | |
|
EBIT
|
-0.74M | -1.50M | -0.03M | | | -2.24M | -4.88M | | -2.18M | |
|
Non Operating Investment Income
|
-0.06M | -0.69M | -1.15M | -2.62M | 0.22M | | -0.02M | 1.56M | | |
|
Other Non Operating Income
|
-0.11M | 1.66M | | | 0.35M | -0.03M | | | | |
|
Non Operating Income
|
-0.11M | 1.66M | 1.05M | | | 1.66M | -0.04M | | | |
|
EBT
|
-0.84M | 0.15M | 1.02M | | | -2.24M | -4.92M | | -2.18M | |
|
Tax Provisions
|
0.00M | | -0.08M | | -0.89M | | 2.35M | | | |
|
Profit After Tax
|
-0.84M | 0.17M | 1.10M | | | -2.24M | -7.27M | | -2.18M | |
|
Income from Non-Controlling Interests
|
| | | | | | 0.31M | | 0.14M | |
|
Income from Continuing Operations
|
-0.84M | 0.15M | 1.10M | | | -2.24M | -7.27M | | -2.18M | |
|
Consolidated Net Income
|
-0.84M | 0.15M | 1.10M | | | -2.24M | -7.27M | | -2.18M | |
|
Income towards Parent Company
|
-0.84M | 0.15M | 1.10M | | | -2.24M | -7.21M | | -2.18M | |
|
Net Income towards Common Stockholders
|
-0.84M | 0.15M | 1.10M | | | -2.24M | -7.21M | | -2.18M | |
|
EPS (Basic)
|
-0.08M | 0.00 | 0.11M | | | -124.56 | -0.04 | 0.24M | | |
|
EPS (Weighted Average and Diluted)
|
-0.08M | 0.00 | 0.11M | | | -124.56 | -0.04 | 0.24M | -0.00M | |
|
Shares Outstanding (Weighted Average)
|
10.00 | 132.65M | 10.00 | 20.00 | 10.00 | 0.02M | 177.48M | 110.00 | | |
|
Shares Outstanding (Diluted Average)
|
10.00 | 167.79M | 10.00 | 10.00 | 10.00 | 0.02M | 177.48M | 110.00 | 480.00 | 580.00 |
|
EBITDA
|
-0.16M | 0.18M | 1.09M | 0.67M | 1.08M | -2.24M | -7.04M | -11.80M | -2.18M | |
|
Interest Expenses
|
-0.15M | | -0.02M | | -0.02M | | -0.06M | | | |
|
Tax Rate
|
-0.12% | | -7.44% | | | | -47.81% | | | |