|
Revenue
|
0.02M | 0.02M | 0.06M | 0.03M | 0.07M | 0.02M | 0.02M | 0.04M | 0.06M | 0.04M | 0.05M | 0.04M | 0.12M | 0.02M | 0.00M | 0.02M | 0.02M | 0.04M | 0.00M | 0.53M | 0.22M | 0.25M | 0.35M | 0.29M | 0.26M | 0.73M | 0.68M | 0.45M | 0.74M | 0.43M | 0.24M | 0.27M | 0.36M | 0.43M | 0.42M | 0.47M | 0.58M | 1.03M | 1.03M | 1.00M | 1.02M | 0.44M |
|
Cost of Revenue
|
0.02M | 0.02M | 0.02M | 0.01M | 0.05M | 0.01M | -0.01M | 0.01M | 0.01M | 882.00 | 0.01M | 0.01M | 0.09M | 0.03M | 0.04M | 0.01M | 0.01M | 0.03M | 0.14M | 0.41M | 0.17M | 0.16M | 0.24M | 0.17M | 0.22M | 0.57M | 0.49M | 0.33M | 0.66M | 0.19M | 0.21M | 0.18M | 0.26M | 0.28M | 0.38M | 0.20M | 0.45M | 0.91M | 0.93M | 0.74M | 0.87M | 0.38M |
|
Gross Profit
|
0.01M | -0.00M | 0.04M | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.05M | 0.04M | 0.03M | 0.02M | 0.02M | -0.02M | 0.07M | 0.01M | 0.02M | 0.01M | 0.05M | 0.12M | 0.05M | 0.09M | 0.10M | 0.12M | 0.03M | 0.16M | 0.19M | 0.12M | 0.08M | 0.23M | 0.02M | 0.08M | 0.09M | 0.14M | 0.04M | 0.27M | 0.13M | 0.11M | 0.11M | 0.26M | 0.15M | 0.06M |
|
Selling, General & Administrative
|
| 0.04M | 0.04M | 0.03M | 0.11M | 0.11M | 0.14M | 0.05M | 0.06M | 0.05M | 0.04M | 0.06M | 0.07M | 0.06M | -0.43M | 0.08M | 0.09M | 0.07M | -0.04M | 0.08M | 0.01M | 0.06M | 0.14M | 0.07M | 0.05M | 0.07M | 0.11M | 0.07M | 0.08M | 0.10M | 0.15M | 0.09M | 0.09M | 0.09M | 0.10M | 0.09M | 0.11M | 0.17M | 0.23M | 0.12M | 0.14M | 0.14M |
|
Other Operating Expenses
|
0.02M | -0.03M | -0.01M | 0.02M | -0.08M | -0.07M | -0.09M | -0.01M | -0.02M | 0.00M | -0.01M | -0.02M | -0.04M | -0.02M | 0.18M | -0.04M | | | | -0.07M | 0.01M | -0.04M | -0.21M | -0.09M | -0.06M | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M |
|
Operating Expenses
|
0.02M | 0.01M | 0.03M | 0.05M | 0.03M | 0.04M | 0.05M | 0.05M | 0.04M | 0.06M | 0.02M | 0.04M | 0.03M | 0.04M | -0.25M | 0.04M | 0.09M | 0.07M | -0.04M | 0.02M | 0.02M | 0.02M | -0.06M | 178.00 | 518.00 | 0.08M | 0.13M | 0.08M | 0.09M | 0.11M | 0.16M | 0.10M | 0.10M | 0.10M | 0.11M | 0.09M | 0.11M | 0.17M | 0.23M | 0.12M | 0.14M | 0.15M |
|
Operating Income
|
-0.01M | -0.05M | 0.03M | -0.04M | -0.05M | -0.06M | -0.03M | -0.04M | -0.01M | -0.02M | 0.01M | -0.02M | -0.01M | -0.06M | 0.32M | -0.03M | -0.07M | -0.06M | 0.09M | 0.10M | 0.03M | -0.02M | 0.06M | 0.12M | 0.03M | 1.00 | -769.00 | -440.00 | -348.00 | -257.00 | -258.00 | -414.00 | -380.00 | -258.00 | -290.00 | -329.00 | -258.00 | -356.00 | -260.00 | 0.14M | -599.00 | -355.00 |
|
EBIT
|
-0.01M | -0.05M | 0.03M | -0.04M | -0.05M | -0.06M | -0.03M | -0.04M | -0.01M | -0.02M | 0.01M | -0.02M | -0.01M | -0.06M | 0.32M | -0.03M | -0.07M | -0.06M | 0.09M | 0.10M | 0.03M | -0.02M | 0.06M | 0.12M | 0.03M | 1.00 | -769.00 | -440.00 | -348.00 | -257.00 | -258.00 | -414.00 | -380.00 | -258.00 | -290.00 | -329.00 | -258.00 | -356.00 | -260.00 | 0.14M | -599.00 | -355.00 |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.09M | 0.00M | 0.00M | 884.00 | 0.00M | 0.00M | 709.00 | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | |
|
Non Operating Income
|
| 0.00M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -216.00 | -0.00M | -0.00M | -0.05M | -0.01M | -0.01M | -0.00M | -0.03M | -0.01M | -0.03M | -0.01M | -0.01M | -0.01M | -0.02M | -0.03M | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.01M | -0.05M | -0.03M | -0.07M | -0.13M | -0.15M | -0.17M | -0.08M | -0.06M | -0.07M | -0.08M | -0.09M | -0.09M | -0.11M | -0.09M | -0.12M | -0.10M | -0.02M | -0.06M | 0.00M | 0.00M | -0.01M | 0.03M | 0.03M | -0.02M | 0.07M | 0.07M | 0.03M | -0.02M | 0.12M | -0.14M | -0.02M | -0.01M | 0.05M | -0.07M | 0.18M | 0.03M | -0.05M | -0.12M | 0.14M | 0.03M | -0.09M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | 78.00 | | | | | | | | | | -0.00M | 0.00M | | | 349.00 | 167.00 | 171.00 | 164.00 | 162.00 | 160.00 | 158.00 | 0.00M | 0.01M | -0.01M | 0.00M | 0.00M | 0.01M |
|
Profit After Tax
|
-0.01M | -0.05M | -0.03M | -0.07M | -0.13M | -0.15M | -0.17M | -0.08M | -0.06M | -0.07M | -0.08M | -0.09M | -0.09M | -0.11M | -0.09M | -0.12M | -0.10M | -0.02M | -0.06M | 0.00M | 0.00M | -0.01M | 0.03M | 0.03M | -0.02M | 0.08M | 0.06M | 0.03M | -0.02M | 0.12M | -0.14M | -0.02M | -0.01M | 0.04M | -0.07M | 0.18M | 0.02M | -0.06M | -0.12M | 0.14M | 0.03M | -0.10M |
|
Income from Non-Controlling Interests
|
| | | | 0.01M | 0.00M | 0.00M | 102.00 | -398.00 | -460.00 | 447.00 | -0.00M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | 0.01M | -0.00M | -0.00M | 0.01M | 0.01M | -0.01M | -0.01M | -0.01M | 0.00M | -0.01M | -0.01M | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.01M | -0.05M | -0.03M | -0.07M | -0.13M | -0.15M | -0.17M | -0.08M | -0.06M | -0.07M | -0.08M | -0.09M | -0.09M | -0.11M | -0.09M | -0.12M | -0.10M | -0.02M | -0.06M | 0.00M | 0.00M | -0.01M | 0.03M | 0.03M | -0.02M | 0.08M | 0.06M | 0.03M | -0.02M | 0.12M | -0.14M | -0.02M | -0.01M | 0.04M | -0.07M | 0.18M | 0.02M | -0.06M | -0.12M | 0.14M | 0.03M | -0.10M |
|
Consolidated Net Income
|
-0.01M | -0.05M | -0.03M | -0.07M | -0.13M | -0.15M | -0.17M | -0.08M | -0.06M | -0.07M | -0.08M | -0.09M | -0.09M | -0.11M | -0.09M | -0.12M | -0.10M | -0.02M | -0.06M | 0.00M | 0.00M | -0.01M | 0.03M | 0.03M | -0.02M | 0.08M | 0.06M | 0.03M | -0.02M | 0.12M | -0.14M | -0.02M | -0.01M | 0.04M | -0.07M | 0.18M | 0.02M | -0.06M | -0.12M | 0.14M | 0.03M | -0.10M |
|
Income towards Parent Company
|
-0.01M | -0.05M | -0.03M | -0.07M | -0.13M | -0.15M | -0.17M | -0.08M | -0.06M | -0.07M | -0.08M | -0.09M | -0.09M | -0.11M | -0.09M | -0.12M | -0.10M | -0.02M | -0.06M | 0.00M | 0.00M | -0.01M | 0.03M | 0.03M | -0.02M | 0.08M | 0.06M | 0.03M | -0.02M | 0.12M | -0.14M | -0.02M | -0.01M | 0.04M | -0.07M | 0.18M | 0.02M | -0.06M | -0.12M | 0.14M | 0.03M | -0.10M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.05M | -0.03M | -0.07M | -0.13M | -0.15M | -0.17M | -0.08M | -0.06M | -0.07M | -0.08M | -0.09M | -0.09M | -0.11M | -0.09M | -0.12M | -0.10M | -0.02M | -0.06M | 0.00M | 0.00M | -0.01M | 0.03M | 0.03M | -0.02M | 0.08M | 0.06M | 0.03M | -0.02M | 0.12M | -0.14M | -0.02M | -0.01M | 0.04M | -0.07M | 0.18M | 0.02M | -0.06M | -0.12M | 0.14M | 0.03M | -0.10M |
|
EPS (Basic)
|
-1.45 | 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 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
0.01M | 50.66M | 64.03M | 203.34M | 203.34M | 203.35M | 203.46M | 204.96M | 205.94M | 206.90M | 206.43M | 206.90M | 206.90M | 206.90M | | 206.90M | 206.90M | 206.90M | | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M | 206.90M |
|
EBITDA
|
-0.01M | -0.05M | 0.03M | -0.04M | -0.05M | -0.06M | -0.03M | -0.04M | -0.03M | -0.07M | -0.07M | -0.07M | -0.08M | -0.12M | -0.08M | -0.11M | -0.09M | -0.02M | -0.08M | -0.01M | 0.03M | -0.02M | 0.02M | 0.02M | -0.01M | 0.08M | 0.07M | 0.03M | -0.02M | 0.12M | -0.12M | 0.03M | -0.02M | 0.04M | -0.04M | 0.18M | 0.01M | -0.05M | -0.12M | 0.14M | 0.04M | -0.10M |
|
Tax Rate
|
| | | | | | | | | | | | | | | -0.07% | | | | | | | | | | -3.83% | 4.59% | | | 0.28% | -0.12% | -1.02% | -1.39% | 0.36% | -0.24% | 0.09% | 17.18% | -22.04% | 6.32% | 1.44% | 6.17% | -7.87% |