|
Revenue
|
-0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.02M | 0.05M | -0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 782.00 | 0.00M | 0.00M | 0.02M | 0.01M | 0.05M | 0.27M | 0.04M | 0.00M | 478.00 | 0.00M | 0.00M | 0.00M | 155.00 | 25.00 | 1.00 | 183.00 | 214.00 | 174.00 | -73.00 | -995.00 | -0.00M | -0.00M |
|
Cost of Revenue
|
| | | 0.06M | | 0.04M | 0.01M | 525.00 | 0.00M | 0.01M | 0.04M | -0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.11M | 0.10M | 0.11M | 0.13M | 0.08M | 0.04M | 0.04M | 0.07M | 0.08M | 0.02M | -0.17M | | | |
|
Gross Profit
|
| | 0.00M | -0.06M | 0.00M | -0.03M | -0.00M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.01M | -0.00M | 0.00M | -659.00 | 0.01M | 0.00M | 0.05M | 0.26M | 0.03M | -0.01M | -0.11M | -0.09M | -0.10M | -0.13M | -0.08M | -0.04M | 0.25M | -0.07M | -0.08M | -0.02M | 0.17M | | | |
|
Amortization - Intangibles
|
| 0.06M | 0.06M | | | 0.06M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 672.00 | 672.00 | 672.00 | 0.00M | 672.00 | 704.00 | 128.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 973.00 | 0.00M | 773.00 | 0.00M | 0.00M | 540.00 | 540.00 | 540.00 | 540.00 | 539.00 | 0.00M | 0.00M | 0.00M | 0.00M | 540.00 | 540.00 | -445.00 | 0.00M | | | | | | | |
|
Selling, General & Administrative
|
0.11M | 0.01M | 0.12M | -0.01M | 0.06M | 0.04M | 0.05M | 0.04M | 0.02M | 0.02M | 0.03M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.20M | 0.34M | 0.18M | 0.14M | 0.17M | 0.07M | 0.04M | 0.04M | 0.04M | | 0.11M | 0.06M | 0.06M | | 0.04M | 0.03M | 0.03M |
|
Other Operating Expenses
|
0.05M | 0.16M | 0.09M | 0.10M | 0.20M | 0.21M | 0.18M | 0.24M | 0.22M | 0.23M | 0.21M | 0.22M | -0.02M | | -546.00 | | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.12M | 0.25M | 0.27M | 0.01M | 0.00M | | | 0.21M | 0.21M | 0.19M | 0.25M | 0.18M | 0.01M | | | 0.04M | 0.02M | 0.02M |
|
Operating Expenses
|
0.16M | 0.17M | 0.22M | 0.09M | 0.26M | 0.24M | 0.24M | 0.28M | 0.24M | 0.25M | 0.25M | 0.24M | 0.25M | 0.23M | 0.23M | 0.19M | 0.10M | 0.11M | 0.10M | 0.11M | 0.10M | 0.15M | 0.45M | 0.61M | 0.47M | 0.43M | 0.39M | 0.34M | 0.25M | 0.26M | 0.23M | 0.25M | 0.28M | 0.25M | 0.17M | 0.25M | 0.08M | 0.05M | 0.05M |
|
Operating Income
|
-0.16M | -0.17M | -0.22M | -0.15M | -0.26M | -0.28M | -0.24M | -0.26M | -0.21M | -0.23M | -0.23M | -0.24M | -0.24M | -0.22M | -0.23M | -0.19M | -0.10M | -0.10M | -0.11M | -0.09M | -0.10M | -0.10M | -0.19M | -0.58M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
EBIT
|
-0.16M | -0.17M | -0.22M | -0.15M | -0.26M | -0.28M | -0.24M | -0.26M | -0.21M | -0.23M | -0.23M | -0.24M | -0.24M | -0.22M | -0.23M | -0.19M | -0.10M | -0.10M | -0.11M | -0.09M | -0.10M | -0.10M | -0.19M | -0.58M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
Interest & Investment Income
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | 0.07M | -0.30M | 0.29M | | 0.24M | 0.04M | -0.31M | 0.00M | 0.07M | -0.02M | -0.13M | -0.12M | 0.03M | -0.44M | 0.20M | -0.31M | 0.24M | -3.33M | -12.11M | 16.51M | | | | | | | | | | | | | | | |
|
Non Operating Income
|
0.26M | 0.03M | 0.02M | 0.40M | 0.07M | -0.31M | 0.28M | -0.39M | 0.24M | -0.04M | -0.27M | -0.01M | 0.04M | -0.03M | -0.14M | -0.13M | 0.02M | -0.45M | 0.19M | -0.32M | 0.23M | -3.34M | -12.13M | 16.55M | 0.01M | -0.16M | -120.00 | -79.00 | | -25.00 | 473.00 | 0.12M | | 0.01M | 0.01M | -0.03M | -995.00 | -0.00M | -0.00M |
|
EBT
|
-0.16M | -0.17M | -0.21M | -0.26M | -0.26M | -0.29M | -0.26M | -0.24M | -0.21M | -0.23M | -0.24M | -0.25M | -0.24M | -0.23M | -0.24M | -0.20M | -0.11M | -0.11M | -0.11M | -0.10M | -0.11M | -0.11M | -0.22M | -0.59M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
Profit After Tax
|
-0.42M | -0.14M | -0.20M | 0.25M | -0.18M | -0.58M | 0.03M | -0.65M | 0.03M | -0.27M | -0.51M | -0.25M | -0.20M | -0.25M | -0.37M | -0.31M | -0.08M | -0.55M | 0.09M | -0.41M | 0.13M | -3.44M | -12.33M | 15.97M | -0.47M | -0.71M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | 0.12M | -0.36M | -0.32M | -0.18M | -0.11M | -0.08M | -0.05M | -0.05M |
|
Income from Continuing Operations
|
-0.16M | -0.17M | -0.21M | -0.26M | -0.26M | -0.29M | -0.26M | -0.24M | -0.21M | -0.23M | -0.24M | -0.25M | -0.24M | -0.23M | -0.24M | -0.20M | -0.11M | -0.11M | -0.11M | -0.10M | -0.11M | -0.11M | -0.22M | -0.59M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
Consolidated Net Income
|
-0.16M | -0.17M | -0.21M | -0.26M | -0.26M | -0.29M | -0.26M | -0.24M | -0.21M | -0.23M | -0.24M | -0.25M | -0.24M | -0.23M | -0.24M | -0.20M | -0.11M | -0.11M | -0.11M | -0.10M | -0.11M | -0.11M | -0.22M | -0.59M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
Income towards Parent Company
|
-0.16M | -0.17M | -0.21M | -0.26M | -0.26M | -0.29M | -0.26M | -0.24M | -0.21M | -0.23M | -0.24M | -0.25M | -0.24M | -0.23M | -0.24M | -0.20M | -0.11M | -0.11M | -0.11M | -0.10M | -0.11M | -0.11M | -0.22M | -0.59M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
Net Income towards Common Stockholders
|
-0.16M | -0.17M | -0.21M | -0.26M | -0.26M | -0.29M | -0.26M | -0.24M | -0.21M | -0.23M | -0.24M | -0.25M | -0.24M | -0.23M | -0.24M | -0.20M | -0.11M | -0.11M | -0.11M | -0.10M | -0.11M | -0.11M | -0.22M | -0.59M | -0.48M | -0.55M | -0.48M | -0.45M | -0.37M | -0.34M | -0.28M | -965.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
EPS (Basic)
|
0.00 | -0.07 | -0.11 | -0.13 | -0.00M | -0.14 | -0.10 | -0.10 | 0.00 | -0.01 | -0.01 | -0.01 | 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 | -0.01 | 0.00 | -0.02 | 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)
|
| | | | | | | | | | | | | | | | | | | | | | | -0.01 | | -0.01 | 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)
|
1,995.29M | 2.00M | 1.88M | 1.98M | 90.00 | 2.00M | 2.48M | 2.30M | 7,293.60M | 27.82M | 24.16M | 24.16M | 53.85M | 53.85M | 53.99M | 53.92M | 53.92M | 53.99M | 59.41M | 59.41M | 68.97M | 76.21M | 81.79M | 103.53M | 103.53M | 103.53M | 108.70M | 110.92M | 113.14M | 115.36M | 115.36M | 119.80M | 120.54M | 124.32M | 126.15M | 122.52M | 128.87M | 129.12M | 129.12M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | 103.53M | | 103.53M | 108.70M | 110.92M | 113.14M | 115.36M | 115.36M | 119.80M | 120.54M | 124.32M | 126.15M | 122.52M | 128.87M | 129.12M | 129.12M |
|
EBITDA
|
-0.16M | -0.17M | -0.21M | -0.15M | -0.25M | -0.28M | -0.24M | -0.26M | -0.21M | -0.23M | -0.23M | -0.24M | -0.23M | -0.22M | -0.23M | -0.19M | -0.10M | -0.10M | -0.10M | -0.09M | -0.10M | -0.10M | -0.19M | -0.58M | -0.48M | -0.54M | -0.48M | -0.44M | -0.37M | -0.34M | -0.28M | 498.00 | -0.36M | -0.33M | -0.19M | -0.08M | -0.08M | -0.05M | -0.05M |
|
Interest Expenses
|
0.00M | -0.00M | -0.00M | 0.11M | 0.00M | 0.01M | 0.02M | -0.02M | 0.01M | 0.00M | 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 | 0.01M | | | | | | | | | | | | | 995.00 | 0.00M | 0.00M |