|
Revenue
|
0.10M | 0.23M | 0.13M | 0.10M | 0.18M | 0.14M | 0.11M | 0.17M | 0.09M | 0.06M | -0.01M | 0.08M | 0.05M | 0.04M | | 0.06M | 0.08M | 0.07M | | 1.54M | 1.53M | 1.53M | 1.86M | 1.55M | 1.70M | 3.70M | 5.81M | 6.38M | 6.13M | 5.67M | -14.44M | 5.98M | 5.44M | 5.90M |
|
Cost of Revenue
|
0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.05M | | 0.05M | 0.07M | 0.07M | | 0.07M | 0.16M | 0.28M | | 1.38M | 1.37M | 1.33M | 1.36M | 1.25M | 1.35M | 1.72M | 2.19M | 4.03M | 3.90M | 3.01M | | 3.12M | 3.11M | 2.13M |
|
Gross Profit
|
0.10M | 0.23M | 0.13M | 0.10M | 0.18M | 0.13M | 0.11M | 0.16M | 0.08M | 0.01M | | 0.03M | -0.02M | -0.03M | | -0.00M | 0.01M | 0.01M | | 0.17M | 0.16M | 0.20M | 0.50M | 0.30M | 0.35M | 1.99M | 3.62M | 2.34M | 2.23M | 2.66M | | 2.86M | 2.32M | 3.77M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | 0.07M | 0.07M | | 0.06M | 0.06M | 0.02M | 0.02M | 0.02M | 0.00M | | | | 0.03M | 0.09M | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | 668.00 | 660.00 | 0.04M | 0.17M | 0.04M | 0.05M | 0.05M | | 0.04M | 0.04M | 0.04M |
|
Selling, General & Administrative
|
0.13M | 0.15M | 0.18M | 0.17M | 0.12M | 0.11M | 0.13M | 0.13M | 0.10M | 0.06M | 0.19M | 0.08M | 0.13M | 0.01M | | 0.15M | 0.12M | 0.22M | | 0.39M | 0.46M | 0.32M | 0.45M | 0.48M | 0.47M | 0.67M | 1.31M | 2.30M | 2.52M | 2.75M | | 2.14M | 2.14M | 2.74M |
|
Other Operating Expenses
|
0.04M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 527.00 | 0.00M | | 0.06M | 0.16M | 0.28M | | 0.17M | 0.07M | 0.07M | 0.08M | 0.03M | 0.01M | 0.57M | 0.90M | 0.05M | 0.78M | 0.38M | | 0.28M | 0.30M | 0.32M |
|
Operating Expenses
|
0.16M | 0.18M | 0.21M | 0.19M | 0.14M | 0.12M | 0.15M | 0.14M | 0.10M | 0.06M | 0.20M | 0.08M | 0.13M | 0.01M | | 0.22M | 0.28M | 0.49M | | 0.56M | 0.53M | 0.39M | 0.53M | 0.51M | 0.49M | 1.29M | 2.39M | 2.39M | 3.35M | 3.18M | | 2.46M | 2.49M | 3.11M |
|
Operating Income
|
-0.07M | 0.05M | -0.08M | -0.09M | 0.04M | 0.01M | -0.04M | 0.03M | -0.02M | -0.05M | -0.15M | -0.04M | -0.15M | -0.04M | | -0.22M | -0.26M | -0.49M | | -0.39M | -0.37M | -0.20M | -0.03M | -0.22M | -0.14M | 0.70M | 1.23M | -0.04M | -1.12M | -0.52M | | 0.40M | -0.16M | 0.66M |
|
EBIT
|
-0.07M | 0.05M | -0.08M | -0.09M | 0.04M | 0.01M | -0.04M | 0.03M | -0.02M | -0.05M | -0.15M | -0.04M | -0.15M | -0.04M | | -0.22M | -0.26M | -0.49M | | -0.39M | -0.37M | -0.20M | -0.03M | -0.22M | -0.14M | 0.70M | 1.23M | -0.04M | -1.12M | -0.52M | | 0.40M | -0.16M | 0.66M |
|
Other Non Operating Income
|
41.00 | 37.00 | 35.00 | 27.00 | -0.00M | 18.00 | 13.00 | 11.00 | 1.00 | | | -0.00M | 0.00M | 357.00 | | 0.01M | -0.00M | -0.00M | | 10.00 | 7.00 | 1.00 | -0.01M | 0.00M | -0.00M | -928.00 | -0.00M | 0.82M | 0.84M | -0.15M | | -0.30M | -0.27M | 0.27M |
|
Non Operating Income
|
-0.11M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.02M | | 0.01M | -0.00M | -0.00M | | -0.01M | -0.01M | -0.02M | -0.04M | -0.01M | -0.01M | -0.01M | 0.02M | 0.88M | 0.84M | -0.15M | | -0.30M | -0.27M | 0.27M |
|
EBT
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | -0.00M | -0.06M | 0.01M | -0.03M | -0.06M | -0.17M | -0.06M | -0.16M | -0.05M | | -0.22M | -0.27M | -0.49M | | -0.40M | -0.38M | -0.22M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.83M | -1.05M | -0.65M | | 0.10M | -0.42M | 0.76M |
|
Tax Provisions
|
| | | | | | | 0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | -0.00M | -0.06M | 0.01M | -0.03M | -0.06M | -0.17M | -0.06M | -0.16M | -0.05M | | -0.22M | -0.27M | -0.49M | | -0.40M | -0.38M | -0.23M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.83M | -1.05M | -0.65M | 1.34M | 0.10M | -0.42M | 0.76M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | -0.01M | -0.05M | 0.01M | 0.04M | 0.00M | 0.04M | -0.01M | -0.02M | -0.00M | 0.03M | -0.00M | | -0.01M | -0.03M | 0.04M |
|
Income from Continuing Operations
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | -0.00M | -0.06M | 0.01M | -0.03M | -0.06M | -0.17M | -0.06M | -0.16M | -0.05M | | -0.22M | -0.27M | -0.49M | | -0.40M | -0.38M | -0.22M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.83M | -1.05M | -0.65M | | 0.10M | -0.42M | 0.76M |
|
Consolidated Net Income
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | -0.00M | -0.06M | 0.01M | -0.03M | -0.06M | -0.17M | -0.06M | -0.16M | -0.05M | | -0.22M | -0.27M | -0.49M | | -0.40M | -0.38M | -0.22M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.83M | -1.05M | -0.65M | | 0.10M | -0.42M | 0.76M |
|
Income towards Parent Company
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | -0.00M | -0.06M | 0.01M | -0.03M | -0.06M | -0.17M | -0.06M | -0.16M | -0.05M | | -0.22M | -0.27M | -0.49M | | -0.40M | -0.38M | -0.22M | -0.07M | -0.22M | -0.14M | 0.69M | 1.25M | 0.83M | -1.05M | -0.65M | | 0.10M | -0.42M | 0.76M |
|
Net Income towards Common Stockholders
|
-0.18M | 0.03M | -0.10M | -0.11M | 0.02M | 0.00M | -0.06M | 0.01M | 0.01M | 0.06M | -0.17M | 0.01M | 0.22M | 0.28M | | -0.22M | -0.27M | -0.49M | | 0.39M | -0.33M | 1.72M | -0.07M | 0.24M | 0.97M | 0.64M | 1.25M | 0.83M | -1.05M | -0.65M | | 0.10M | -0.42M | 0.76M |
|
EPS (Basic)
|
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 | -0.01 | | 0.00 | 0.00 | 0.01 | 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 | 0.01 | 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)
|
67.85M | 67.97M | 67.23M | 68.53M | 68.53M | 68.53M | 68.53M | 68.60M | 68.63M | 68.63M | 68.62M | 68.63M | 69.44M | 70.30M | 69.31M | 75.44M | 85.12M | 88.42M | 86.06M | 146.70M | 148.03M | 159.56M | 158.05M | 299.21M | 333.58M | 333.58M | 329.49M | 388.58M | 389.74M | 389.74M | 389.88M | 422.23M | 422.58M | 422.58M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | 148.03M | 159.56M | 158.05M | 299.21M | 333.58M | 333.58M | 329.49M | 388.58M | 389.74M | 389.74M | 389.88M | 422.23M | 422.58M | 422.58M |
|
EBITDA
|
-0.07M | 0.05M | -0.08M | -0.09M | 0.04M | 0.01M | -0.04M | 0.03M | -0.02M | -0.05M | -0.15M | -0.04M | -0.15M | -0.04M | | -0.22M | -0.26M | -0.49M | | -0.39M | -0.37M | -0.20M | -0.03M | -0.22M | -0.22M | 0.57M | 1.61M | 0.59M | -1.08M | -0.49M | | -0.04M | -0.71M | 0.71M |
|
Interest Expenses
|
0.11M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.00M | 0.01M | | | | | | 0.01M | 0.01M | 0.01M | | -0.05M | 0.76M | -0.03M | | -0.00M | -0.01M | 0.17M |
|
Tax Rate
|
| | | | | | | 21.00% | 7.54% | | | | | | | | | | | | | | | | | | | | | | | | | |