|
Revenue
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.04M | 0.13M | 0.13M | 0.13M | 0.14M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.02M |
|
Gross Profit
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | 0.00M | 0.01M | 0.12M | 0.07M | 0.05M | 0.08M | 0.08M | 0.01M | 0.30M | 0.08M | 0.08M | 0.01M |
|
Selling, General & Administrative
|
| | | | | | | | | | | 0.07M | 0.08M | 0.07M | 0.06M | 0.07M | 0.07M | 0.05M | 0.04M | 0.02M | 0.03M | 0.02M | 0.04M | 0.06M | 0.05M | 0.09M | 0.07M | 0.11M | 0.03M | 0.21M | 0.18M | 0.09M | 0.01M |
|
Other Operating Expenses
|
0.09M | 0.03M | 0.06M | 0.10M | 0.12M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 938.00 | 0.00M | 0.02M | -0.03M | 0.00M | 0.00M | 0.55M | 0.00M | 0.02M | 0.00M | 0.05M | 0.06M | |
|
Operating Expenses
|
0.09M | 0.03M | 0.06M | 0.10M | 0.12M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.08M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.29M | 0.67M | 0.66M | 0.69M | 0.68M | 0.04M | 0.70M | 0.31M | 0.22M | 0.02M |
|
Operating Income
|
-0.08M | -0.02M | -0.05M | -0.10M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | | -0.08M | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.08M | -0.02M | -0.05M | -0.10M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.01M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.55M | -0.59M | 0.06M | -0.51M | -0.22M | -0.12M | 277.00 |
|
Interest & Investment Income
|
0.00M | 0.00M | | 0.00M | 0.00M | 620.00 | | 550.00 | 550.00 | 550.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 0.00M | | | | 550.00 | | | | | | | | 0.02M | | | | | 0.00M | | | 0.49M | | | | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | |
|
Non Operating Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 620.00 | | | | | | | | | 0.02M | | 0.01M | | | 0.00M | 0.01M | 0.00M | 0.49M | -0.23M | -0.12M | -0.13M | -0.13M | -0.19M | 0.00M | -0.48M | -0.09M | -0.09M | 40.00 |
|
EBT
|
-0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.01M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.04M | -0.51M | -0.22M | -0.12M | 277.00 |
|
Tax Provisions
|
| | | | | | 800.00 | | | | | | 800.00 | | | 800.00 | | 800.00 | | 800.00 | 0.00M | | | | | | | | | | | | |
|
Profit After Tax
|
-0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.00M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.11M | -0.09M | -0.22M | -0.12M | -0.86M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.08M | -0.09M | -0.10M | -0.10M | -0.05M | -0.05M | -0.10M | -0.06M | |
|
Income from Continuing Operations
|
-0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.00M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.04M | -0.51M | -0.22M | -0.12M | 277.00 |
|
Consolidated Net Income
|
-0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.00M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.07M | -0.51M | -0.22M | -0.12M | -0.86M |
|
Income towards Parent Company
|
-0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.00M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.07M | -0.51M | -0.22M | -0.12M | -0.86M |
|
Net Income towards Common Stockholders
|
-0.08M | -0.02M | -0.05M | -0.09M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | -0.01M | 0.00M | 0.00M | 0.47M | -0.39M | -0.67M | -0.67M | -0.68M | -0.69M | -0.07M | -0.51M | -0.22M | -0.12M | -0.86M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
57.77M | 57.65M | 57.62M | 58.56M | 53.87M | 51.79M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.62M | 45.79M | 47.71M | 50.39M | 48.59M | 50.39M | 50.39M | 50.39M | 50.39M | 50.39M | 50.39M | 50.39M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | 45.62M | 45.62M | 45.62M | 45.79M | 47.71M | 50.39M | 48.59M | 50.39M | 50.39M | 50.39M | 50.39M | 50.39M | 50.39M | 50.39M |
|
EBITDA
|
-0.08M | -0.02M | -0.05M | -0.10M | -0.11M | -0.08M | -0.07M | -0.07M | -0.07M | -0.08M | -0.08M | -0.08M | -0.09M | -0.08M | -0.05M | -0.08M | -0.07M | -0.06M | -0.03M | 658.00 | 0.01M | 0.01M | 0.48M | -0.27M | -0.60M | -0.62M | -0.47M | -0.51M | 0.07M | -0.21M | -0.14M | -0.04M | 0.01M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | 0.10M | 0.10M | | | | |
|
Tax Rate
|
| | | | | | -1.18% | | | | | | -0.93% | | | -1.00% | | -1.44% | | -9.37% | 27.38% | | | | | | | | | | | | |