|
Revenue
|
0.01M | 0.01M | 0.01M | 36.84M | 5.61M | 5.34M | 8.85M | 15.08M | 7.89M | 5.91M | 8.10M | 6.49M | 5.83M | 5.35M | 3.91M | 5.93M | 10.91M | 4.24M | 4.57M | 8.71M | 5.04M | 6.53M | 14.29M | 8.83M | 6.03M | 8.12M | 7.00M | 4.77M | 4.83M | 6.36M | 8.36M | 4.84M | 3.01M | 2.32M | 2.21M | 1.09M |
|
Cost of Revenue
|
0.01M | 0.00M | 0.01M | 22.20M | 3.77M | 2.45M | 5.24M | 7.20M | 4.49M | 3.05M | 4.05M | 4.50M | 2.82M | 3.04M | 1.92M | 2.75M | 5.27M | 2.47M | 2.23M | 4.20M | 2.59M | 3.11M | 6.80M | 4.80M | 2.90M | 4.03M | 3.46M | 2.60M | 2.34M | 3.03M | 4.59M | 0.97M | 1.15M | 1.21M | 1.29M | 0.89M |
|
Gross Profit
|
0.00M | 0.00M | 0.00M | 14.63M | 1.84M | 2.89M | 3.61M | 7.89M | 3.40M | 2.86M | 4.05M | 1.99M | 3.01M | 2.30M | 1.99M | 3.18M | 5.64M | 1.77M | 2.34M | 4.51M | 2.45M | 3.41M | 7.49M | 4.03M | 3.13M | 4.10M | 3.54M | 2.17M | 2.48M | 3.33M | 3.76M | 3.87M | 1.86M | 1.10M | 0.92M | 0.20M |
|
Selling, General & Administrative
|
| | | | 3.28M | 2.89M | 2.24M | 3.21M | 3.15M | 2.59M | 1.95M | 3.17M | 2.29M | 3.04M | 2.45M | 2.56M | 2.59M | 2.27M | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01M | 0.02M | 0.00M | 10.81M | 0.31M | 0.52M | 0.02M | 0.92M | 0.21M | 0.42M | 0.78M | 0.49M | 0.20M | 0.42M | 0.18M | 0.49M | -0.48M | 321.00 | 0.04M | 0.10M | -0.03M | 0.17M | 0.07M | 0.04M | 0.03M | 0.05M | 0.03M | 0.01M | 0.01M | 0.03M | 0.05M | 0.01M | 0.02M | 0.02M | 0.05M | 0.02M |
|
Operating Expenses
|
0.01M | 0.02M | 0.00M | 10.81M | 3.60M | 3.40M | 2.48M | 4.13M | 3.36M | 3.01M | 2.74M | 3.66M | 2.49M | 3.46M | 2.63M | 3.05M | 2.68M | 2.36M | 2.74M | 2.66M | 2.94M | 2.73M | 2.51M | 2.80M | 2.94M | 3.48M | 3.78M | 3.11M | 2.76M | 3.05M | 4.37M | 1.59M | 2.62M | 2.72M | 2.77M | 2.65M |
|
Operating Income
|
-0.01M | -0.02M | -0.00M | 3.83M | -1.76M | -0.52M | 1.13M | 3.76M | 0.03M | -0.15M | 1.31M | -1.66M | 0.52M | -1.16M | -0.64M | 0.13M | 2.48M | -0.59M | -0.35M | 1.95M | -0.52M | 0.85M | 5.06M | 1.27M | 0.21M | 0.66M | -0.21M | -0.93M | -0.27M | 0.30M | -0.55M | 2.29M | -0.73M | -1.60M | -1.80M | -2.42M |
|
EBIT
|
-0.01M | -0.02M | -0.00M | 3.83M | -1.76M | -0.52M | 1.13M | 3.76M | 0.03M | -0.15M | 1.31M | -1.66M | 0.52M | -1.16M | -0.64M | 0.13M | 2.48M | -0.59M | -0.35M | 1.95M | -0.52M | 0.85M | 5.06M | 1.27M | 0.21M | 0.66M | -0.21M | -0.93M | -0.27M | 0.30M | -0.55M | 2.29M | -0.73M | -1.60M | -1.80M | -2.42M |
|
Other Non Operating Income
|
0.00M | -0.00M | 558.00 | -1.21M | -0.03M | 0.75M | -0.49M | -0.48M | 0.68M | -0.20M | 0.49M | -0.04M | -0.09M | 0.18M | -0.07M | 0.44M | 0.43M | -1.41M | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | 0.00M | 0.00M | 0.00M | 0.59M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.01M | -0.02M | -0.00M | 4.80M | -1.76M | -0.52M | 1.13M | 3.76M | 0.03M | -0.15M | 1.31M | -1.66M | 0.52M | -1.16M | -0.64M | 0.41M | 2.96M | -0.59M | -0.35M | 1.95M | -0.52M | 0.85M | 5.06M | 1.27M | 0.21M | 0.66M | -0.21M | -0.93M | -0.27M | 0.30M | -0.55M | 2.29M | -0.73M | -1.60M | -1.80M | -2.42M |
|
Tax Provisions
|
410.00 | 56.00 | 480.00 | 0.53M | | 0.09M | -0.16M | -0.02M | 0.07M | 0.09M | 0.51M | -0.22M | 0.23M | -0.38M | 0.05M | 0.11M | 0.19M | -0.03M | -0.13M | 0.87M | 0.15M | 0.13M | 1.62M | 0.62M | 0.12M | 0.42M | 0.28M | -0.54M | 0.01M | 0.46M | -0.60M | 0.73M | 0.04M | 0.03M | 0.00M | 0.05M |
|
Profit After Tax
|
-0.01M | -0.02M | -0.00M | 4.26M | -1.90M | -0.53M | 1.45M | 3.35M | -0.36M | -0.01M | 1.89M | -1.66M | 0.49M | -1.42M | -0.55M | 0.33M | 2.96M | -0.59M | -0.39M | 1.85M | -0.67M | 0.72M | 4.99M | 1.23M | 0.19M | 0.61M | -0.49M | -1.11M | -0.28M | 0.28M | -0.60M | 2.28M | -0.77M | -1.63M | -1.85M | -2.45M |
|
Income from Continuing Operations
|
-0.01M | -0.02M | -0.00M | 4.26M | -1.76M | -0.61M | 1.29M | 3.78M | -0.03M | -0.24M | 0.80M | -1.44M | 0.30M | -0.78M | -0.69M | 0.30M | 2.78M | -0.55M | -0.22M | 1.08M | -0.67M | 0.72M | 3.44M | 0.65M | 0.09M | 0.24M | -0.49M | -0.39M | -0.28M | -0.16M | 0.05M | 1.56M | -0.77M | -1.63M | -1.80M | -2.47M |
|
Consolidated Net Income
|
-0.01M | -0.02M | -0.00M | 4.26M | -1.76M | -0.61M | 1.29M | 3.78M | -0.03M | -0.24M | 0.80M | -1.44M | 0.30M | -0.78M | -0.69M | 0.30M | 2.78M | -0.55M | -0.22M | 1.08M | -0.67M | 0.72M | 3.44M | 0.65M | 0.09M | 0.24M | -0.49M | -0.39M | -0.28M | -0.16M | 0.05M | 1.56M | -0.77M | -1.63M | -1.80M | -2.47M |
|
Income towards Parent Company
|
-0.01M | -0.02M | -0.00M | 4.26M | -1.76M | -0.61M | 1.29M | 3.78M | -0.03M | -0.24M | 0.80M | -1.44M | 0.30M | -0.78M | -0.69M | 0.30M | 2.78M | -0.55M | -0.22M | 1.08M | -0.67M | 0.72M | 3.44M | 0.65M | 0.09M | 0.24M | -0.49M | -0.39M | -0.28M | -0.16M | 0.05M | 1.56M | -0.77M | -1.63M | -1.80M | -2.47M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.02M | -0.00M | 4.26M | -1.76M | -0.61M | 1.29M | 3.78M | -0.03M | -0.24M | 0.80M | -1.44M | 0.30M | -0.78M | -0.69M | 0.30M | 2.78M | -0.55M | -0.22M | 1.08M | -0.67M | 0.72M | 3.44M | 0.65M | 0.09M | 0.24M | -0.49M | -0.39M | -0.28M | -0.16M | 0.05M | 1.56M | -0.77M | -1.63M | -1.80M | -2.47M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.21 | -0.09 | -0.03 | 0.07 | 0.17 | -0.01 | -0.01 | 0.06 | -0.04 | 0.01 | -0.04 | -0.02 | 0.01 | 0.07 | -0.02 | -0.01 | 0.03 | -0.02 | 0.02 | 0.11 | 0.02 | 0.00 | 0.01 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | 0.05 | -0.02 | -0.05 | -0.06 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | 0.19 | -0.01 | -0.01 | 0.06 | -0.04 | 0.01 | -0.04 | -0.02 | 0.01 | 0.07 | -0.02 | -0.01 | 0.03 | -0.02 | 0.02 | 0.11 | 0.02 | 0.00 | 0.01 | -0.02 | -0.02 | -0.01 | 0.00 | 0.00 | 0.05 | -0.02 | -0.05 | -0.06 | -0.08 |
|
Shares Outstanding (Weighted Average)
|
120.22M | 70.39M | 53.53M | 20.00M | 20.00M | 20.00M | 20.00M | 20.17M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 20.17M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M | 32.70M |
|
EBITDA
|
-0.01M | -0.02M | -0.00M | 3.83M | -1.76M | -0.52M | 1.13M | 3.76M | 0.03M | -0.15M | 1.31M | -1.66M | 0.52M | -1.16M | -0.64M | 0.13M | 2.72M | -1.96M | -0.16M | 0.81M | -1.23M | -0.52M | 1.00M | -0.47M | 1.92M | 0.11M | -2.22M | -0.96M | 0.74M | -1.42M | -1.07M | 3.90M | -2.85M | -0.59M | -1.23M | -2.92M |
|
Interest Expenses
|
| | | | | | | | | | | | -556.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
-3.63% | -0.32% | -33.78% | 11.10% | | -17.00% | -13.81% | -0.57% | 202.60% | -56.29% | 39.15% | 13.22% | 43.38% | 32.93% | -8.36% | 26.75% | 6.31% | 5.31% | 37.95% | 44.61% | -29.04% | 15.78% | 31.97% | 48.93% | 56.94% | 63.76% | -131.67% | 58.01% | -2.65% | 154.10% | 108.62% | 31.69% | -5.46% | -1.87% | -0.23% | -1.98% |