|
Revenue
|
2.58M | 0.66M | 1.23M | 0.76M | 0.41M | 1.00M | 2.16M | 4.01M | 3.43M | 2.65M | 2.66M | 2.40M | 4.44M | 4.49M | 3.26M | 2.79M | 3.58M | 3.40M | 2.44M |
|
Cost of Revenue
|
1.22M | 0.93M | 1.73M | 0.80M | 0.62M | 0.92M | 1.31M | 3.32M | 2.29M | 1.54M | 1.70M | 1.54M | 2.42M | 2.16M | 1.55M | 2.28M | 1.86M | 1.84M | 1.32M |
|
Gross Profit
|
1.35M | -0.27M | -0.49M | -0.04M | -0.21M | 0.39M | 1.21M | 0.47M | 1.14M | 1.11M | 0.96M | 0.86M | 2.02M | 2.34M | 1.70M | 0.51M | 1.72M | 1.56M | 1.12M |
|
Selling, General & Administrative
|
2.48M | 1.43M | 1.36M | 1.89M | 1.91M | 7.19M | 3.72M | 3.93M | 4.28M | 4.24M | 2.98M | 3.01M | 4.46M | 4.07M | 3.74M | 2.18M | 0.97M | 2.95M | 2.43M |
|
Other Operating Expenses
|
0.46M | 0.20M | -3.39M | -2.68M | -3.96M | -10.46M | -8.43M | -10.32M | -8.29M | -8.78M | 8.67M | -33.60M | 1.25M | -9.36M | 1.39M | 1.10M | 0.97M | 0.91M | 1.44M |
|
Operating Expenses
|
2.93M | 1.63M | 2.90M | 2.24M | 2.14M | 11.24M | 9.12M | 10.72M | 6.72M | 11.76M | 3.40M | 3.52M | 5.71M | -5.28M | 5.13M | 3.28M | 1.95M | 3.86M | 3.87M |
|
Operating Income
|
-1.58M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -10.24M | -5.58M | -10.65M | -2.44M | -2.66M | -3.69M | 7.62M | -3.42M | -2.77M | -0.22M | -2.30M | -2.74M |
|
EBIT
|
-1.58M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -10.24M | -5.58M | -10.65M | -2.44M | -2.66M | -3.69M | 7.62M | -3.42M | -2.77M | -0.22M | -2.30M | -2.74M |
|
Other Non Operating Income
|
-0.31M | -0.37M | -0.52M | -0.36M | -0.67M | -0.96M | -1.03M | 0.55M | -2.25M | 1.16M | -2.30M | -2.52M | -2.54M | 0.00M | -0.06M | -5.49M | 0.05M | 0.03M | -0.05M |
|
Non Operating Income
|
-0.31M | -0.37M | -0.52M | -0.36M | -0.67M | -0.96M | -1.03M | 0.55M | -2.25M | 3.34M | -2.30M | -2.52M | -2.54M | -1.08M | -2.01M | -0.58M | -0.46M | -1.21M | -0.80M |
|
EBT
|
-1.58M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -10.24M | -5.58M | -10.65M | -2.44M | -2.66M | -3.69M | 5.76M | -5.38M | -2.77M | -0.73M | -3.54M | -3.49M |
|
Tax Provisions
|
0.01M | -709.00 | 276.00 | -16.00 | | | | 2.20M | | | | | | | | | | | |
|
Profit After Tax
|
-1.91M | -2.27M | -3.91M | -2.64M | -3.02M | -10.70M | -8.94M | -9.70M | -7.83M | -9.53M | -4.89M | -15.78M | -6.23M | 6.54M | -5.44M | -3.72M | -0.68M | -3.51M | -3.54M |
|
Income from Continuing Operations
|
-1.59M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -12.44M | -5.58M | -10.65M | -2.44M | -2.66M | -3.69M | 5.76M | -5.38M | -2.77M | -0.73M | -3.54M | -3.49M |
|
Consolidated Net Income
|
-1.59M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -12.44M | -5.58M | -0.11M | -0.16M | -10.60M | 0.10M | -1.49M | -5.38M | -2.77M | -0.73M | -3.54M | -3.49M |
|
Income towards Parent Company
|
-1.59M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -12.44M | -5.58M | -0.11M | -0.16M | -10.60M | 0.10M | -1.49M | -5.38M | -2.77M | -0.73M | -3.54M | -3.49M |
|
Net Income towards Common Stockholders
|
-1.59M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -12.44M | -5.58M | -0.11M | -0.16M | -10.60M | 0.10M | -1.49M | -5.38M | -2.77M | -0.73M | -3.54M | -3.49M |
|
EPS (Basic)
|
-2.87 | -3.41 | -5.89 | -3.97 | -4.55 | -1.97 | -75.83 | -46.66 | -59.18 | -26.47 | -223.83 | 728.18 | -27.48 | 1.06 | -14.55 | -2.96 | -23.02 | -104.18 | -81.53 |
|
EPS (Weighted Average and Diluted)
|
| | | -3.43 | -4.55 | -1.97 | -75.83 | -46.66 | -59.18 | -26.47 | -223.83 | 728.18 | -27.48 | 0.31 | -14.55 | -2.96 | -23.02 | -104.18 | -81.53 |
|
Shares Outstanding (Weighted Average)
|
| | | 77.00 | 77.00 | 88.00 | 91.00 | 101.00 | 111.00 | 418.00 | 423.00 | 859.00 | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.04M | 0.05M |
|
Shares Outstanding (Diluted Average)
|
| | | 0.66M | 0.66M | 5.44M | 0.12M | 0.08M | 0.13M | 0.36M | 0.02M | 0.03M | 0.23M | 20.87M | 0.37M | 0.02M | 0.03M | 0.03M | 0.04M |
|
EBITDA
|
-1.58M | -1.89M | -3.40M | -2.28M | -2.35M | -10.84M | -7.91M | -10.24M | -5.58M | -10.65M | -2.44M | -2.66M | -3.69M | 7.62M | -3.42M | -2.77M | -0.22M | -2.30M | -2.74M |
|
Interest Expenses
|
| | | | | | | | | | | | | 1.86M | 1.96M | | 0.50M | 1.24M | 0.74M |
|
Tax Rate
|
| 0.04% | | 0.00% | | | | | | | | | | | | | | | |