|
Revenue
|
0.04M | 0.01M | 0.02M | 0.02M | 0.02M | 0.07M | 0.28M | 0.30M | 0.20M | 0.22M | 0.15M | -0.64M | | | | | | | | | | | | | | | | 0.07M | 0.28M | 0.32M | 0.33M | 0.29M | 0.36M | 0.38M | 0.42M | 0.48M | 0.44M | 0.48M | 0.43M | 0.46M | 0.46M | 0.43M | -0.03M | -0.04M | 0.00M |
|
Cost of Revenue
|
0.03M | 0.00M | 0.01M | 0.06M | 0.03M | 0.04M | 0.21M | 0.18M | 0.11M | 0.20M | 0.04M | -0.07M | 0.08M | 0.14M | 0.00M | 0.39M | 0.05M | | | | 0.05M | | | 0.05M | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.01M | 0.00M | 0.01M | -0.08M | 0.01M | 0.03M | 0.07M | 0.00M | 0.07M | 0.03M | 0.02M | -0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | | | 0.00M | | | |
|
Depreciation & Amortization - Total
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -170.00 | | | -0.00M | -113.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
-250.00 | 0.09M | 0.01M | 0.12M | 0.00M | 0.08M | 0.05M | 0.28M | 0.13M | 0.16M | 0.03M | -0.13M | 0.20M | 0.13M | 0.04M | 0.21M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.01M | 0.07M | 0.27M | -0.06M | 0.24M | 0.22M | 0.22M | 0.26M | 0.26M | 0.25M | 0.28M | 0.18M | 0.23M | 0.01M | 0.22M | -0.63M | 0.12M | 0.02M | | |
|
Restructuring Costs
|
| | | | | | -0.07M | | | | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.14M | 0.21M | 0.10M | -0.05M | 0.15M | 0.13M | -0.00M | 0.03M | -0.00M | | 0.00M | | 0.15M | 0.22M | 0.09M | 0.38M | 0.09M | 0.04M | 0.04M | 0.04M | 0.09M | 0.04M | 0.04M | 0.09M | | -0.20M | -0.08M | -1.76M | -0.51M | 0.04M | -0.05M | 0.27M | -0.06M | -0.04M | -0.04M | 0.12M | -0.04M | -0.02M | -0.03M | -0.01M | 0.06M | 1.14M | 1.06M | 0.06M | 0.70M |
|
Operating Expenses
|
0.14M | 0.29M | 0.11M | 0.07M | 0.15M | 0.21M | 0.39M | 0.58M | 0.33M | 0.41M | 0.18M | 0.07M | 0.35M | 0.35M | 0.13M | 0.58M | 0.11M | 0.06M | 0.06M | 0.06M | 0.11M | 0.06M | 0.06M | 0.11M | | 0.03M | 0.08M | 0.48M | 0.47M | 0.61M | 0.48M | 0.49M | 17.98M | 1.35M | 1.35M | 1.40M | 1.25M | 0.63M | 0.09M | 0.87M | 2.95M | 1.26M | 1.07M | 0.06M | 0.70M |
|
Operating Income
|
-0.13M | -0.29M | -0.10M | -0.15M | -0.14M | -0.18M | -0.31M | -0.58M | -0.26M | -0.38M | -0.16M | -0.19M | -0.35M | -0.35M | -0.13M | -0.58M | -0.11M | -0.30M | -0.06M | -0.06M | -0.11M | -0.06M | -0.06M | -0.11M | | -0.03M | -0.08M | -0.41M | -0.19M | -0.30M | -0.15M | -0.19M | -17.62M | -0.96M | -0.93M | -0.92M | -0.81M | -0.15M | -0.09M | -0.87M | -2.95M | -0.83M | -1.07M | -0.06M | -0.70M |
|
EBIT
|
-0.13M | -0.29M | -0.10M | -0.15M | -0.14M | -0.18M | -0.31M | -0.58M | -0.26M | -0.38M | -0.16M | -0.19M | -0.35M | -0.35M | -0.13M | -0.58M | -0.11M | -0.30M | -0.06M | -0.06M | -0.11M | -0.06M | -0.06M | -0.11M | | -0.03M | -0.08M | -0.41M | -0.19M | -0.30M | -0.15M | -0.19M | -17.62M | -0.96M | -0.93M | -0.92M | -0.81M | -0.15M | -0.09M | -0.87M | -2.95M | -0.83M | -1.07M | -0.06M | -0.70M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | -0.01M | 0.03M | 0.01M | -0.06M | -0.06M | -0.20M | 0.09M | | -0.03M | 0.37M | 0.37M | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | -0.04M | 0.01M | -0.03M | -0.02M | 0.21M | -0.26M | -0.01M | 0.12M | 0.08M | -0.07M | -0.09M | -0.24M | 0.04M | 0.24M | -0.08M | 0.34M | 0.34M | -0.08M | | -0.13M | 0.00M | -1.66M | | 0.07M | 0.10M | | 0.03M | 0.02M | 0.01M | | | -0.02M | -0.04M | 89.00 | 0.06M | -0.06M | -0.03M | -0.06M | 1.28M |
|
Non Operating Income
|
-0.03M | -0.02M | -0.03M | -0.03M | -0.03M | -0.04M | -0.04M | 0.01M | -0.03M | -0.02M | 0.20M | -0.25M | -0.01M | 0.12M | 0.08M | -0.23M | -0.09M | -0.24M | 0.04M | | -0.08M | 0.34M | 0.34M | | | | | | | | | | | | | | | -0.02M | -0.04M | 89.00 | 0.06M | -0.06M | -0.03M | -0.06M | 0.68M |
|
EBT
|
-0.15M | -0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -0.44M | -0.37M | -0.19M | -0.05M | -0.81M | -0.20M | -0.30M | -0.02M | -0.05M | -0.19M | 0.29M | 0.29M | -0.35M | | -0.09M | -0.17M | -0.42M | -0.20M | -0.32M | -0.18M | -0.22M | -17.72M | -1.01M | -1.00M | -0.97M | -0.81M | -0.17M | -0.19M | -0.91M | -6.68M | -0.86M | -1.12M | -0.09M | 3.37M |
|
Profit After Tax
|
0.15M | 0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -1.75M | -0.39M | -0.23M | -0.05M | -0.84M | -0.20M | -0.30M | -0.02M | -0.05M | -0.19M | 0.29M | 0.29M | -0.35M | | -0.23M | -0.16M | -2.17M | -0.71M | -0.26M | -0.20M | 0.08M | -17.68M | -1.00M | -0.98M | -0.80M | -0.87M | 0.17M | -0.19M | -0.91M | -6.68M | -0.88M | -1.12M | -0.12M | -0.02M |
|
Income from Continuing Operations
|
-0.15M | -0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -0.44M | -0.37M | -0.19M | -0.05M | -0.81M | -0.20M | -0.30M | -0.02M | -0.05M | -0.19M | 0.29M | 0.29M | -0.35M | | -0.09M | -0.17M | -0.42M | -0.20M | -0.32M | -0.18M | -0.22M | -17.72M | -1.01M | -1.00M | -0.97M | -0.81M | -0.17M | -0.19M | -0.91M | -6.68M | -0.86M | -1.12M | -0.09M | 3.37M |
|
Consolidated Net Income
|
-0.15M | -0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -0.44M | -0.03M | 0.09M | 0.03M | -0.12M | | | | | -0.19M | 0.29M | 0.29M | -0.35M | | -0.09M | -0.17M | -0.42M | -0.20M | -0.32M | -0.18M | -0.22M | -17.72M | -1.01M | -1.00M | -0.97M | -0.81M | -0.17M | -0.19M | -0.91M | -6.68M | -0.86M | -1.12M | -0.09M | 3.37M |
|
Income towards Parent Company
|
-0.15M | -0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -0.44M | -0.03M | 0.09M | 0.03M | -0.12M | | | | | -0.19M | 0.29M | 0.29M | -0.35M | | -0.09M | -0.17M | -0.42M | -0.20M | -0.32M | -0.18M | -0.22M | -17.72M | -1.01M | -1.00M | -0.97M | -0.81M | -0.17M | -0.19M | -0.91M | -6.68M | -0.86M | -1.12M | -0.09M | 3.37M |
|
Net Income towards Common Stockholders
|
-0.15M | -0.31M | -0.13M | -0.18M | -0.17M | -0.21M | -0.35M | -0.57M | -0.29M | -0.40M | 0.04M | -0.44M | -0.03M | 0.09M | 0.03M | -0.12M | | | | | -0.19M | 0.29M | 0.29M | -0.35M | | -0.09M | -0.17M | -0.42M | -0.20M | -0.32M | -0.18M | -0.22M | -17.72M | -1.01M | -1.00M | -0.97M | -0.81M | -0.17M | -0.19M | -0.91M | -6.68M | -0.86M | -1.12M | -0.09M | 3.37M |
|
EPS (Basic)
|
0.00 | -0.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | 0.00 | 0.00 | 0.00 | 0.00 | | -0.31 | -0.51 | | -0.10 | -0.02 | -0.01 | -0.01 | -1.07 | -0.05 | -0.05 | -0.05 | -0.04 | -0.01 | -0.01 | -0.04 | -0.28 | -0.03 | | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.01 | -0.04 | -0.27 | -0.03M | -0.04 | 0.00 | 0.09 |
|
Shares Outstanding (Weighted Average)
|
44.24M | 70.00 | 72.94M | 62.19M | 44.22M | 164.48M | 200.00M | 151.02M | 200.00M | 200.00M | 200.00M | 226.65M | 575.54M | 828.52M | 1,068.94M | 944.74M | 1,635.61M | 1,635.61M | 1,635.61M | 1,635.61M | 1,635.61M | 1,635.61M | 1,635.61M | 1,635.61M | 0.29M | 0.29M | 0.31M | | 2.12M | 15.57M | 15.66M | 15.66M | 16.60M | 21.16M | 21.16M | 21.16M | 21.16M | 21.16M | 21.16M | 22.75M | 23.87M | 27.72M | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00 | 21.16M | 21.16M | 23.87M | 30.00 | 30.89M | 52.68M | 40.89M |
|
EBITDA
|
-0.13M | -0.29M | -0.10M | -0.15M | -0.14M | -0.18M | -0.32M | -0.58M | -0.26M | -0.38M | -0.16M | -0.19M | -0.35M | -0.35M | -0.13M | -0.58M | -0.11M | -0.30M | -0.06M | -0.06M | -0.11M | -0.06M | -0.06M | -0.11M | | -0.03M | -0.08M | -0.41M | -0.19M | -0.30M | -0.15M | -0.19M | -17.62M | -0.96M | -0.93M | -0.92M | -0.81M | -0.15M | -0.09M | -0.87M | -2.95M | -0.83M | -1.07M | -0.06M | -0.70M |
|
Interest Expenses
|
| | | | -0.03M | -0.04M | -0.03M | 0.02M | -0.03M | -0.02M | -0.02M | 0.16M | 0.02M | 0.02M | -0.07M | 0.12M | 0.03M | 0.05M | 0.05M | 0.12M | 0.05M | 0.03M | 0.03M | 0.05M | | 0.06M | 0.09M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.10M | 0.05M | 0.06M | 0.05M | 0.01M | 0.02M | 0.01M | 0.03M | 0.04M | 0.03M | 0.03M | 0.04M | -0.00M |