|
Revenue
|
0.20M | 0.23M | 0.21M | 0.29M | 0.33M | 0.35M | 0.29M | -0.02M | 0.31M | 0.21M |
|
Cost of Revenue
|
0.08M | 0.09M | 0.10M | 0.12M | 0.17M | 0.19M | 0.17M | 0.15M | 0.16M | 0.08M |
|
Gross Profit
|
0.12M | 0.14M | 0.11M | 0.16M | 0.16M | 0.16M | 0.11M | 0.15M | 0.15M | 0.12M |
|
Selling, General & Administrative
|
0.74M | 0.57M | 0.61M | 1.13M | 0.65M | 0.49M | 0.38M | 0.66M | 0.49M | 0.32M |
|
Other Operating Expenses
|
| | | 0.37M | | | 0.01M | 0.08M | | 0.05M |
|
Operating Expenses
|
0.74M | 0.57M | 0.61M | 1.50M | 0.65M | 0.49M | 0.39M | 0.74M | 0.49M | 0.37M |
|
Operating Income
|
-0.61M | -0.43M | -0.50M | -1.33M | -0.49M | -0.33M | -0.28M | -0.59M | -0.34M | -0.25M |
|
EBIT
|
-0.61M | -0.43M | -0.50M | -1.33M | -0.49M | -0.33M | -0.28M | -0.59M | -0.34M | -0.25M |
|
Non Operating Investment Income
|
| | | | | | | | 873.00 | 0.01M |
|
Interest & Investment Income
|
| | 0.09M | | | | | | | |
|
Other Non Operating Income
|
| | 0.16M | | 0.09M | 0.07M | | | -0.04M | 0.08M |
|
Non Operating Income
|
0.96M | 0.32M | 0.25M | -0.00M | 0.09M | -0.21M | -0.42M | 0.06M | 0.42M | 0.08M |
|
EBT
|
0.35M | -0.11M | 0.37M | -1.34M | -0.40M | -0.54M | -0.33M | -0.53M | 0.08M | -0.30M |
|
Tax Provisions
|
0.18M | 0.05M | 0.04M | | | | | 0.04M | | 0.00M |
|
Profit After Tax
|
0.17M | -0.16M | 0.37M | -1.34M | -0.40M | -0.55M | -0.33M | -0.57M | 0.08M | -0.30M |
|
Equity Income
|
-0.05M | -0.01M | 0.04M | -0.01M | | | -0.01M | | | |
|
Income from Non-Controlling Interests
|
722.00 | 0.00M | 71.00 | 319.00 | -0.02M | 0.01M | -0.01M | -0.01M | -0.01M | -0.01M |
|
Income from Continuing Operations
|
0.17M | -0.16M | 0.33M | -1.34M | -0.40M | -0.54M | -0.33M | -0.57M | 0.08M | -0.30M |
|
Consolidated Net Income
|
0.17M | -0.16M | 0.33M | -1.34M | -0.40M | -0.54M | -0.33M | -0.57M | 0.08M | -0.30M |
|
Income towards Parent Company
|
0.17M | -0.16M | 0.33M | -1.34M | -0.40M | -0.54M | -0.33M | -0.57M | 0.08M | -0.30M |
|
Net Income towards Common Stockholders
|
0.17M | -0.16M | 0.33M | -1.34M | -0.40M | -0.54M | -0.33M | -0.57M | 0.08M | -0.30M |
|
EPS (Basic)
|
0.06 | -0.06 | 0.77 | -0.44 | -0.12 | -0.16 | -0.09 | -0.09 | -0.01 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
0.06 | -0.06 | 0.77 | -0.44 | -0.12 | -0.16 | -0.09 | -0.09 | -0.01 | -0.04 |
|
Shares Outstanding (Weighted Average)
|
2.16M | 2.16M | 0.43M | 2.96M | 3.27M | 3.34M | 3.60M | 6.42M | 6.48M | 6.48M |
|
Shares Outstanding (Diluted Average)
|
2.16M | 2.16M | 0.43M | 2.96M | 3.27M | 3.34M | 3.60M | 6.42M | 6.48M | 6.48M |
|
EBITDA
|
0.23M | -0.23M | -1.08M | -1.25M | -0.55M | -0.58M | -0.44M | -0.68M | -0.38M | -0.54M |
|
Interest Expenses
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.05M | 0.03M | 0.03M |
|
Tax Rate
|
50.48% | -40.65% | 10.89% | | | | | -8.09% | | -1.53% |