|
Revenue
|
| 0.26M | 0.22M | 0.25M | 0.31M | 0.49M | 0.83M | 0.64M | 0.81M | 0.98M | 0.53M | 0.19M | 0.42M | 0.50M | 0.87M | 0.39M | 0.56M | 0.11M | 0.10M | 0.06M | 0.18M | 0.09M | 0.07M |
|
Cost of Revenue
|
| 0.16M | 0.08M | 0.09M | 0.09M | 0.23M | 0.24M | 0.13M | 0.44M | 0.48M | 0.24M | 0.13M | 0.18M | 0.22M | 0.34M | 0.08M | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.04M | 0.05M |
|
Gross Profit
|
| 0.14M | 0.16M | 0.17M | 0.19M | 0.27M | 0.61M | 0.51M | 0.34M | 0.50M | 0.29M | 0.15M | 0.24M | 0.28M | 0.53M | 0.33M | 0.51M | 0.10M | 0.07M | 0.06M | 0.15M | 0.07M | 0.04M |
|
Selling, General & Administrative
|
0.33M | 0.09M | 0.10M | 0.13M | 1.53M | 0.16M | 0.02M | 0.22M | 1.09M | 0.23M | 0.21M | 0.17M | 0.91M | 0.63M | 0.15M | 0.13M | 2.40M | 0.08M | 0.12M | 0.08M | 2.14M | 0.08M | 0.08M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | 0.06M | | | | 0.04M | |
|
Operating Expenses
|
0.33M | 0.09M | 0.10M | 0.13M | 1.53M | 0.16M | 0.02M | 0.22M | 1.09M | 0.23M | 0.21M | 0.17M | 0.91M | 0.63M | 0.15M | 0.13M | 2.40M | 0.14M | 0.12M | 0.08M | 2.14M | 0.12M | 0.08M |
|
Operating Income
|
-0.67M | -0.11M | -0.02M | -0.03M | -1.41M | -0.08M | 0.35M | 0.16M | -0.92M | 0.05M | -0.03M | -0.13M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.11M | -0.06M | -2.03M | -0.05M | -0.10M |
|
EBIT
|
-0.67M | -0.11M | -0.02M | -0.03M | -1.41M | -0.08M | 0.35M | 0.16M | -0.92M | 0.05M | -0.03M | -0.13M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.11M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Interest & Investment Income
|
| | | | 32.00 | 142.00 | 170.00 | 79.00 | 24.00 | 351.00 | 108.00 | 40.00 | 10.00 | 115.00 | 181.00 | 64.00 | 8.00 | 2.00 | 3.00 | 2.00 | 3.00 | 2.00 | 1.00 |
|
Other Non Operating Income
|
0.01M | | | 0.00M | 0.00M | | | | | | | | | | | | | | 73.00 | | | | -64.00 |
|
Non Operating Income
|
| 1.00 | | 0.00M | -0.00M | 0.03M | 16.00 | 0.00M | -0.01M | 0.01M | -86.00 | 0.01M | 0.00M | 0.00M | 0.01M | 48.00 | 874.00 | 165.00 | 73.00 | 11.00 | -427.00 | 114.00 | -64.00 |
|
EBT
|
-0.67M | -0.11M | -0.02M | -0.03M | -1.41M | -0.08M | 0.35M | 0.16M | -0.92M | 0.05M | -0.03M | -0.13M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.11M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Tax Provisions
|
| 0.01M | 0.00M | 491.00 | 73.00 | | -0.01M | 0.00M | 0.01M | 0.00M | -0.00M | 0.00M | 0.00M | | | 0.01M | -43.00 | -0.00M | 0.04M | | -293.00 | | |
|
Profit After Tax
|
-0.67M | -0.11M | -0.03M | -0.03M | -1.41M | -0.08M | 0.36M | 0.16M | -0.97M | 0.05M | -0.03M | -0.14M | -0.94M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.14M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Income from Non-Controlling Interests
|
| | | | | -696.00 | 0.00M | 0.00M | 0.04M | 0.01M | 0.01M | -0.01M | -0.01M | -0.00M | | | | | | | | | |
|
Income from Continuing Operations
|
-0.67M | -0.11M | -0.03M | -0.03M | -1.41M | -0.08M | 0.36M | 0.16M | -0.93M | 0.05M | -0.02M | -0.14M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.14M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Consolidated Net Income
|
-0.67M | -0.11M | -0.03M | -0.03M | -1.41M | -0.08M | 0.36M | 0.16M | -0.93M | 0.05M | -0.02M | -0.14M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.14M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Income towards Parent Company
|
-0.67M | -0.11M | -0.03M | -0.03M | -1.41M | -0.08M | 0.36M | 0.16M | -0.93M | 0.05M | -0.02M | -0.14M | -0.95M | -0.51M | 0.20M | 0.11M | -1.94M | -0.04M | -0.14M | -0.06M | -2.03M | -0.05M | -0.10M |
|
Net Income towards Common Stockholders
|
-0.67M | -0.11M | -0.03M | -0.03M | -1.41M | -0.08M | 0.36M | 0.16M | -0.93M | 0.05M | -0.02M | -0.14M | -0.95M | -0.51M | 0.20M | 0.11M | -1.95M | -0.04M | -0.14M | -0.06M | -2.04M | -0.05M | -0.10M |
|
EPS (Basic)
|
-0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
101.49M | 101.49M | 101.49M | 101.49M | 101.49M | 101.49M | 101.49M | 101.49M | 101.49M | 101.69M | 101.70M | 101.70M | 101.71M | 101.71M | 101.70M | 101.71M | 101.71M | 101.71M | 101.85M | 101.99M | 102.13M | 102.27M | 102.27M |
|
Shares Outstanding (Diluted Average)
|
| | | | 101.49M | 101.49M | 101.49M | 101.49M | 101.49M | 101.69M | 101.70M | 101.70M | 101.71M | 101.71M | 101.70M | 101.71M | 101.71M | 101.71M | 101.85M | 101.99M | 102.13M | 102.27M | 102.27M |
|
EBITDA
|
-0.66M | -0.13M | -0.06M | -0.04M | -1.47M | -0.05M | 0.32M | 0.14M | -0.88M | 0.07M | 0.00M | -0.15M | -0.90M | -0.47M | 0.17M | 0.11M | -1.94M | -0.06M | -0.13M | -0.06M | -2.04M | -0.05M | -0.10M |
|
Tax Rate
|
| -4.79% | -10.15% | -1.46% | -0.01% | | -2.42% | 1.08% | -1.07% | 7.47% | 5.97% | -0.93% | -0.27% | | | 4.59% | 0.00% | 5.16% | -34.70% | | 0.01% | | |