|
Revenue
|
0.04M | 0.06M | 0.10M | | 0.08M | | | | 0.23M | 0.23M | 0.25M | -2.05M | 0.32M | 0.26M | 0.27M | -2.58M | 0.32M | 0.33M | 0.00M | -1.33M | 0.01M | 0.01M | 0.01M | -0.05M | 0.01M | 0.01M | 0.01M |
|
Cost of Revenue
|
| 1.21M | 0.74M | -1.78M | 0.05M | 0.04M | 0.11M | 0.14M | 0.10M | 0.12M | 0.14M | -0.36M | 0.09M | 0.11M | 0.13M | 0.23M | 0.10M | 0.13M | 0.10M | -0.33M | 0.14M | 0.18M | 0.14M | -0.46M | 0.15M | | 0.15M |
|
Gross Profit
|
| | | | | -0.04M | -0.11M | -0.14M | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
0.04M | 0.04M | 0.04M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.01M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.48M | 0.52M | 0.51M | 0.62M | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | -1.25M | 7.73M | -0.08M | -0.08M | -0.14M | -0.14M | -0.23M | -0.23M | -0.25M | 0.10M | -0.25M | -0.26M | -0.27M | 0.14M | -0.32M | -0.33M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.06M | -0.01M | 0.21M | -0.01M |
|
Operating Expenses
|
0.49M | 0.53M | -0.74M | 8.36M | 0.17M | 0.10M | 0.71M | 2.85M | 0.18M | 0.72M | 0.16M | 0.10M | 1.25M | 0.17M | 0.16M | 0.14M | 2.20M | 0.16M | 0.14M | 1.16M | 0.14M | 0.18M | 0.14M | 1.55M | 0.15M | 0.21M | 0.15M |
|
Operating Income
|
1.17M | | | | -0.17M | -0.10M | -0.71M | -2.85M | -0.18M | -0.72M | -0.16M | -0.10M | -1.25M | -0.17M | -0.16M | -0.14M | -2.20M | -0.16M | -0.14M | -1.16M | -0.14M | -0.18M | -0.14M | -1.55M | -0.15M | -0.21M | -0.15M |
|
EBIT
|
1.17M | | | | -0.17M | -0.10M | -0.71M | -2.85M | -0.18M | -0.72M | -0.16M | -0.10M | -1.25M | -0.17M | -0.16M | -0.14M | -2.20M | -0.16M | -0.14M | -1.16M | -0.14M | -0.18M | -0.14M | -1.55M | -0.15M | -0.21M | -0.15M |
|
Interest & Investment Income
|
15.29 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.00M | -0.02M | -0.01M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -0.01M | | | | -0.01M | |
|
EBT
|
1.17M | | | | -0.24M | -1.36M | -1.77M | -3.27M | -0.41M | -0.95M | -0.41M | -0.76M | -2.52M | -0.43M | -0.43M | -1.17M | -2.52M | -0.48M | -0.14M | -1.17M | -0.14M | -0.19M | -0.15M | -1.61M | -0.15M | -0.22M | -0.16M |
|
Profit After Tax
|
-1.17M | 1.21M | 0.74M | -8.36M | 0.24M | 0.24M | -1.77M | -6.31M | 0.41M | -0.95M | -0.41M | -0.76M | -2.52M | -0.43M | -0.43M | -1.17M | -2.52M | -0.48M | -0.14M | -1.17M | -0.14M | -0.19M | -0.15M | -1.61M | -0.15M | -0.22M | -0.16M |
|
Income from Continuing Operations
|
1.17M | | | | -0.24M | -1.36M | -1.77M | -3.27M | -0.41M | -0.95M | -0.41M | -0.76M | -2.52M | -0.43M | -0.43M | -1.17M | -2.52M | -0.48M | -0.14M | -1.17M | -0.14M | -0.19M | -0.15M | -1.61M | -0.15M | -0.22M | -0.16M |
|
Consolidated Net Income
|
1.17M | | | | -0.24M | -1.36M | -1.77M | -3.27M | -0.41M | -0.95M | -0.41M | -0.76M | -2.52M | -0.43M | -0.43M | -1.17M | -2.52M | -0.48M | -0.14M | -1.17M | -0.14M | -0.19M | -0.15M | -1.61M | -0.15M | -0.22M | -0.16M |
|
Income towards Parent Company
|
1.17M | | | | -0.24M | -1.36M | -1.77M | -3.27M | -0.41M | -0.95M | -0.41M | -0.76M | -2.52M | -0.43M | -0.43M | -1.17M | -2.52M | -0.48M | -0.14M | -1.17M | -0.14M | -0.19M | -0.15M | -1.61M | -0.15M | -0.22M | -0.16M |
|
Net Income towards Common Stockholders
|
1.17M | | | | -0.24M | -1.36M | 1.84M | -3.27M | -0.41M | -0.95M | -0.41M | -0.77M | -2.52M | -0.43M | -0.43M | -1.97M | -2.52M | -0.48M | -0.14M | -1.17M | -0.14M | -0.19M | -0.15M | -1.61M | -0.15M | -0.22M | -0.16M |
|
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| 7.71 | 8.20 | | 560.00M | 571.00M | 581.86M | | 600.39M | 611.44M | 624.02M | 618.12M | 647.26M | 657.41M | 680.43M | 669.82M | 701.97M | 714.59M | 1,400.81M | 1,182.64M | 1,919.30M | 1,936.45M | 1,951.71M | 1,939.67M | 1,972.45M | 1,987.55M | 1,997.83M |
|
EBITDA
|
1.17M | | | | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.22M | -0.10M | -1.25M | -0.17M | -0.16M | -0.14M | -2.20M | -0.16M | -0.14M | -1.16M | -0.14M | -0.18M | -0.14M | -1.55M | -0.15M | -0.21M | -0.15M |
|
Interest Expenses
|
| | | | -0.08M | -0.46M | -0.70M | 1.01M | -0.23M | -0.23M | -0.25M | 2.05M | -0.32M | -0.26M | -0.27M | 2.58M | -0.32M | -0.33M | -0.00M | 1.33M | -0.01M | -0.01M | -0.01M | 0.05M | -0.01M | -0.01M | -0.01M |