|
Revenue
|
0.04M | 0.02M | 0.05M | 0.02M | 0.12M | 312.00 | 0.06M | 0.01M | 0.04M | 0.02M | 0.03M | 0.03M | 0.04M | 0.05M | 0.14M | 0.22M | 0.58M | 0.38M | 0.27M | 0.41M | 0.36M | 0.39M | 0.27M | 0.37M | 0.35M | 0.37M | 0.59M | 0.49M | 0.55M | 0.39M | 0.19M | 0.27M | 0.52M | 0.41M | 0.51M | 0.48M | 1.02M | 0.72M | 0.77M | 0.60M | 1.14M | 0.78M | 0.27M | 0.55M | 0.97M | 0.32M | 0.37M | 0.29M | 0.02M | | 0.06M | 10.21M |
|
Cost of Revenue
|
0.02M | 0.01M | 0.04M | 0.24M | 0.24M | 188.00 | 0.06M | | 0.04M | 0.01M | 0.02M | 0.01M | 0.03M | 0.03M | 0.07M | 0.28M | 0.42M | 0.33M | 0.20M | 0.37M | 0.24M | 0.29M | 0.17M | 0.62M | 0.21M | 0.25M | 0.47M | 0.57M | 0.42M | 0.50M | 0.33M | 0.39M | 0.52M | 0.42M | 0.41M | 0.65M | 1.00M | 0.71M | 0.86M | 0.64M | 1.06M | 0.74M | 0.26M | 0.73M | 0.84M | 0.48M | 0.51M | 0.08M | 0.01M | | 0.06M | 10.11M |
|
Gross Profit
|
0.02M | 0.01M | 0.00M | -0.12M | -0.12M | 124.00 | 0.00M | | -0.01M | -0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.06M | -0.05M | 0.16M | 0.05M | 0.07M | 0.03M | 0.12M | 0.10M | 0.10M | -0.25M | 0.14M | 0.12M | 0.12M | -0.09M | 0.12M | -0.10M | -0.14M | -0.12M | 0.00M | -0.01M | 0.10M | -0.17M | 0.02M | 981.00 | -0.08M | -0.04M | 0.08M | 0.04M | 0.01M | -0.18M | 0.12M | -0.16M | -0.15M | 0.21M | 0.02M | | 0.01M | 0.11M |
|
Other Operating Expenses
|
0.20M | 0.23M | 0.30M | 1.26M | 1.40M | 0.66M | 0.62M | | -0.31M | -0.42M | 0.37M | 0.42M | 0.32M | 0.36M | 0.40M | 0.25M | 0.51M | 0.41M | 0.44M | 0.72M | 0.76M | 0.84M | 0.73M | 1.35M | 2.73M | 1.51M | 9.51M | -1.27M | 3.55M | 2.41M | 2.38M | 0.75M | 5.90M | 6.16M | 3.10M | 3.58M | 2.84M | 3.03M | 2.62M | 3.16M | 2.28M | 1.98M | 1.88M | 2.38M | 2.15M | 1.27M | 1.34M | 1.68M | 1.52M | 0.75M | 1.12M | 1.03M |
|
Operating Expenses
|
0.20M | 0.23M | 0.30M | 1.26M | 1.40M | 0.66M | 0.62M | | -0.31M | -0.42M | 0.37M | 0.42M | 0.32M | 0.36M | 0.40M | 0.25M | 0.51M | 0.41M | 0.44M | 0.72M | 0.76M | 0.84M | 0.73M | 1.35M | 2.73M | 1.51M | 9.51M | -1.27M | 3.55M | 2.41M | 2.38M | 0.75M | 5.90M | 6.08M | 3.17M | 2.82M | 2.81M | 3.20M | 2.55M | 2.74M | 2.28M | 1.98M | 1.88M | 2.38M | 2.15M | 1.27M | 1.34M | 1.68M | 1.52M | 0.75M | 1.12M | 1.03M |
|
Operating Income
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.68M | -0.64M | -0.73M | -0.63M | -1.61M | -2.59M | -1.39M | -9.40M | 1.18M | -3.43M | -2.52M | -2.52M | -0.87M | -5.90M | -6.09M | -3.07M | -2.99M | -2.80M | -3.20M | -2.63M | -2.78M | -2.20M | -1.95M | -1.88M | -2.56M | -2.02M | -1.42M | -1.48M | -5.94M | -1.50M | -0.75M | -1.11M | -1.83M |
|
EBIT
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.68M | -0.64M | -0.73M | -0.63M | -1.61M | -2.59M | -1.39M | -9.40M | 1.18M | -3.43M | -2.52M | -2.52M | -0.87M | -5.90M | -6.09M | -3.07M | -2.99M | -2.80M | -3.20M | -2.63M | -2.78M | -2.20M | -1.95M | -1.88M | -2.56M | -2.02M | -1.42M | -1.48M | -5.94M | -1.50M | -0.75M | -1.11M | -1.83M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -102.00 | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -72.00 | -0.00M | -1.09M | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 176.00 | | | | 94.00 | | | | 245.00 | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
608.00 | -0.04M | -800.00 | 770.00 | 143.00 | 45.00 | | | | | | | | | 0.01M | 64.00 | | | 0.01M | 0.00M | 507.00 | 0.01M | 7.00 | 0.05M | 0.00M | 81.00 | 0.01M | 0.02M | 0.00M | 0.00M | 0.03M | 0.00M | 0.01M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | -0.39M | -0.05M | -0.05M | -0.04M | -0.52M | -0.04M | -0.01M | -0.00M | -0.25M |
|
Non Operating Income
|
608.00 | -0.04M | -800.00 | 770.00 | 143.00 | 45.00 | | | | | | -709.00 | -0.00M | 800.00 | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | 0.00M | | -3.00 | -0.01M | 0.00M | | | | | 176.00 | | | | | | | | | | | | | | | | -0.05M | -0.05M | -0.04M | -0.52M | -0.04M | -0.01M | -0.00M | -0.25M |
|
EBT
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.69M | -0.64M | -0.74M | -0.64M | -1.60M | -2.59M | -1.43M | -9.40M | 1.18M | -3.43M | -2.52M | -2.56M | -1.05M | -5.91M | -6.12M | -3.11M | -3.54M | -2.84M | -3.26M | -2.69M | -3.18M | -2.24M | -2.04M | -1.94M | -2.56M | -2.07M | -1.45M | -1.19M | -5.94M | -1.50M | -0.39M | -1.07M | -1.83M |
|
Profit After Tax
|
-0.18M | -0.27M | -0.30M | -1.38M | -1.40M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | 0.34M | -0.32M | -0.30M | -0.35M | -0.36M | -0.37M | -0.68M | -0.64M | -0.75M | -0.64M | -1.54M | -2.59M | -1.45M | -9.41M | 1.22M | -3.43M | -2.52M | -2.54M | -1.03M | -5.90M | -6.09M | -3.07M | -3.50M | -2.80M | -3.22M | -2.63M | -3.14M | -2.18M | -1.97M | -2.03M | -2.57M | -2.15M | -1.65M | -1.44M | -6.94M | -1.54M | -0.39M | -1.07M | -1.90M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | -0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -72.00 | -0.00M | -1.09M | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | -0.01M | -0.01M | -0.01M | 0.02M | -0.01M | 0.02M | -0.01M | 0.00M | -0.01M | 0.02M | 0.01M | -0.05M | -0.01M | -0.03M | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | -0.02M | 931.00 | -0.01M |
|
Income from Continuing Operations
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.69M | -0.64M | -0.74M | -0.64M | -1.60M | -2.59M | -1.43M | -9.40M | 1.18M | -3.43M | -2.52M | -2.56M | -1.05M | -5.91M | -6.12M | -3.11M | -3.54M | -2.84M | -3.26M | -2.69M | -3.18M | -2.24M | -2.04M | -1.94M | -2.56M | -2.07M | -1.45M | -1.19M | -5.94M | -1.50M | -0.39M | -1.07M | -1.83M |
|
Consolidated Net Income
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.69M | -0.64M | -0.74M | -0.64M | -1.60M | -2.59M | -1.43M | -9.40M | 1.18M | -3.43M | -2.52M | -2.56M | -1.05M | -5.91M | -6.12M | -3.11M | -3.54M | -2.84M | -3.26M | -2.69M | -3.18M | -2.24M | -2.04M | -0.14M | -0.15M | -2.07M | -1.45M | -0.10M | -8.54M | -1.50M | -0.39M | -1.07M | -1.83M |
|
Income towards Parent Company
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.69M | -0.64M | -0.74M | -0.64M | -1.60M | -2.59M | -1.43M | -9.40M | 1.18M | -3.43M | -2.52M | -2.56M | -1.05M | -5.91M | -6.12M | -3.11M | -3.54M | -2.84M | -3.26M | -2.69M | -3.18M | -2.24M | -2.04M | -0.14M | -0.15M | -2.07M | -1.45M | -0.10M | -8.54M | -1.50M | -0.39M | -1.07M | -1.83M |
|
Net Income towards Common Stockholders
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.32M | -0.30M | -0.34M | -0.38M | -0.36M | -0.69M | -0.64M | -0.75M | -0.63M | -1.60M | -2.59M | -1.43M | -9.40M | 1.18M | -3.43M | -2.52M | -2.56M | -1.05M | -5.91M | -6.12M | -3.11M | -3.54M | -2.84M | -3.26M | -2.69M | -3.18M | -2.24M | -2.04M | -0.14M | -0.15M | -2.07M | -1.45M | -0.10M | -8.54M | -1.50M | -0.39M | -1.07M | -1.83M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.01 | -0.04 | -0.05 | -0.02 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.02 | -0.13 | -0.19 | -0.11 | -0.70 | 0.09 | -0.25 | -0.18 | -0.18 | -0.08 | -0.40 | -0.40 | -0.17 | -0.22 | -5.45 | -6.17 | -4.77 | -5.75 | -3.23 | -2.80 | -2.63 | -3.33 | -1.84 | -1.28 | -0.92 | -79.55 | -0.17 | -0.03 | -0.03 | -2.64 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -4.77 | -5.75 | -3.23 | -2.80 | -2.63 | -3.33 | -1.84 | -1.28 | -0.92 | -79.55 | -0.17 | -0.03 | -0.03 | -2.64 |
|
Shares Outstanding (Weighted Average)
|
31.49M | 33.73M | 36.28M | 34.92M | 31.14M | 30.09M | 30.01M | 30.12M | 28.10M | 27.93M | 27.88M | 30.00M | 30.33M | 30.40M | 30.66M | 30.75M | 32.55M | 32.93M | 32.74M | 32.14M | 34.91M | 36.27M | 37.33M | 12.23M | 13.23M | 13.27M | 13.41M | 13.87M | 13.60M | 13.73M | 13.78M | 13.87M | 14.74M | 15.26M | 17.82M | 16.41M | 0.51M | 0.52M | 0.55M | 0.55M | 0.68M | 0.70M | 0.77M | 0.73M | 1.17M | 1.30M | 1.56M | | 8.98M | 13.55M | 32.20M | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.55M | 0.55M | 0.68M | 0.70M | 0.77M | 0.73M | 1.17M | 1.30M | 1.56M | | 8.98M | 13.55M | 32.20M | |
|
EBITDA
|
-0.18M | -0.22M | -0.30M | -1.38M | -1.53M | -0.66M | -0.62M | | 0.30M | 0.41M | -0.36M | -0.40M | -0.31M | -0.34M | -0.33M | -0.30M | -0.35M | -0.36M | -0.37M | -0.68M | -0.64M | -0.73M | -0.63M | -1.61M | -2.59M | -1.39M | -9.40M | 1.18M | -3.43M | -2.52M | -2.52M | -0.87M | -5.90M | -6.09M | -3.07M | -2.99M | -2.80M | -3.20M | -2.63M | -2.78M | -2.20M | -1.95M | -1.88M | -2.56M | -2.02M | -1.42M | -1.48M | -5.94M | -1.50M | -0.75M | -1.11M | -1.83M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | -0.00M | | | 0.01M | 713.00 | 766.00 | 0.01M | -0.01M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.01M | 0.04M | 0.18M | 0.00M | 0.03M | 0.04M | 0.55M | 0.05M | 0.07M | 0.06M | 0.40M | 0.04M | 0.09M | 0.06M | | 0.05M | 0.08M | 0.04M | | | | | |