|
Revenue
|
0.33M | 0.42M | 0.47M | 0.78M | 0.53M | 0.56M | 0.58M | 0.51M | 0.56M | 0.39M | 0.42M | 0.30M | 0.30M | 0.29M | 0.24M | 0.21M | 0.17M | 0.10M | 0.16M | 0.29M | 0.13M | 0.11M | 0.07M | 0.05M | 2.72M | 4.31M | 3.18M | 2.66M | 2.98M | 3.62M | 3.94M | 7.39M | 7.51M | 8.10M | 7.73M | 6.32M | 7.51M | 7.24M | 4.96M | 4.47M | 5.59M | 7.75M | 7.88M | 17.05M | 25.63M | 23.37M | | 17.75M | 14.77M | 15.00M | 14.34M | 13.57M | 17.26M | 19.17M | 17.93M | 15.67M | 13.11M | 11.74M | 11.86M | 10.03M | 10.02M | 9.05M |
|
Cost of Revenue
|
0.18M | 0.17M | 0.14M | 0.22M | 0.20M | 0.19M | 0.16M | 0.16M | 0.16M | 0.17M | 0.12M | 0.05M | 0.11M | 0.14M | 0.00M | -767.00 | 0.02M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 0.00M | 0.00M | 0.32M | 0.21M | 0.18M | 0.20M | 0.19M | 0.12M | 6.21M | 0.19M | 0.30M | 0.22M | 0.49M | 0.26M | 0.41M | 0.40M | 0.58M | 0.31M | 0.22M | 0.63M | 2.06M | 0.03M | 0.04M | 0.03M | | 0.01M | 0.02M | 0.02M | 0.01M | 0.25M | 0.28M | 0.01M | 0.02M | 0.01M | 0.52M | 0.02M | 0.02M | 0.10M | 0.09M | 0.36M |
|
Gross Profit
|
0.16M | 0.25M | 0.33M | 0.57M | 0.33M | 0.37M | 0.42M | 0.34M | 0.40M | 0.22M | 0.30M | 0.25M | 0.20M | 0.15M | 0.24M | 0.21M | 0.15M | 0.08M | 0.15M | 0.26M | 0.11M | 0.09M | 0.07M | 0.05M | 2.40M | 4.10M | 3.00M | 2.46M | 2.78M | 3.49M | -2.27M | 7.20M | 7.21M | 7.87M | 7.24M | 6.06M | 7.10M | 6.84M | 4.39M | 4.16M | 5.37M | 7.13M | 5.82M | 17.03M | 25.59M | 23.34M | | 17.74M | 14.74M | 14.98M | 14.33M | 13.31M | 16.98M | 19.16M | 17.90M | 3.24M | 1.65M | 11.73M | 11.84M | 0.99M | 1.17M | 8.70M |
|
Depreciation & Amortization - Total
|
| | | | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.05M | -0.12M | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.32M | 1.38M | 1.63M | 1.22M | 1.71M | 2.04M | 2.08M | 0.28M | 1.47M | 1.13M | 3.38M | 2.15M | 0.77M | 1.06M | 0.84M | 1.12M | 0.91M | 0.99M | 1.32M | 2.36M | 0.72M | 0.69M | 0.29M | 0.28M | 0.22M | 0.44M | 0.33M | 0.21M | 0.34M | 0.49M | 0.52M | 0.96M | 0.94M | 1.04M | 0.94M | 1.20M | 1.36M | 1.36M | 1.77M | 3.07M | 2.44M | 0.36M | 1.81M | 1.82M | 2.05M | 54.10M | | 2.07M | 2.63M | 2.92M | 3.13M | 2.08M | 2.61M | 2.50M | 2.34M | 2.34M | 2.07M | 2.03M | 1.59M | 1.42M | 1.27M | 1.28M |
|
Other Operating Expenses
|
0.41M | 0.40M | 0.38M | 0.30M | 0.31M | 0.29M | 0.27M | 0.27M | 0.26M | 0.27M | 0.29M | 0.57M | 0.11M | 0.14M | 0.00M | 0.12M | -4.42M | -0.06M | -0.20M | -0.07M | -0.04M | -0.56M | -0.13M | 0.29M | -0.33M | -0.14M | -0.09M | 3.17M | 3.66M | -1.46M | -7.71M | -2.21M | 8.08M | 0.86M | -0.35M | -4.07M | 6.98M | 7.95M | 4.94M | 10.08M | 6.15M | -1.45M | 7.63M | 10.39M | 13.04M | 8.03M | | 0.02M | 0.25M | 0.12M | -0.12M | -0.02M | -0.16M | | -0.04M | 11.46M | -0.18M | | -0.15M | 9.03M | 0.09M | 0.02M |
|
Operating Expenses
|
1.74M | 1.78M | 2.01M | 1.52M | 1.96M | 2.28M | 2.30M | 0.49M | 1.67M | 1.35M | 3.56M | 2.42M | 0.88M | 1.20M | 0.84M | 1.24M | 0.93M | 1.01M | 1.33M | 2.39M | 0.74M | 0.71M | 0.29M | 0.28M | 4.28M | 4.14M | 3.02M | 3.37M | 4.00M | 4.54M | 11.32M | 8.73M | 9.02M | 9.24M | 7.97M | 7.37M | 8.34M | 9.32M | 6.70M | 13.15M | 8.60M | 7.25M | 9.45M | 12.20M | 15.09M | 67.59M | | 13.46M | 13.17M | 14.47M | 29.36M | 13.17M | 16.05M | 16.93M | 17.17M | 13.80M | 12.65M | 12.44M | 11.79M | 10.44M | 10.04M | 10.09M |
|
Operating Income
|
-1.40M | -1.36M | -1.54M | -0.74M | -1.43M | -1.73M | -1.71M | 0.01M | -1.12M | -0.96M | -3.14M | -2.12M | -0.57M | -0.91M | -0.60M | -1.03M | -0.76M | -0.91M | -1.17M | -2.10M | -0.61M | -0.61M | -0.35M | 0.50M | -1.56M | 0.17M | 0.17M | -0.71M | -1.02M | -0.92M | -7.39M | -1.35M | -1.51M | -1.14M | -0.24M | -1.06M | -0.83M | -2.07M | -1.74M | -8.69M | -3.01M | 0.50M | -1.57M | 4.85M | 10.54M | -44.22M | | 4.28M | 1.60M | 0.52M | -15.02M | 0.39M | 1.21M | 2.24M | 0.76M | 1.87M | 0.46M | -0.70M | 0.07M | -0.41M | -0.02M | -1.04M |
|
EBIT
|
-1.40M | -1.36M | -1.54M | -0.74M | -1.43M | -1.73M | -1.71M | 0.01M | -1.12M | -0.96M | -3.14M | -2.12M | -0.57M | -0.91M | -0.60M | -1.03M | -0.76M | -0.91M | -1.17M | -2.10M | -0.61M | -0.61M | -0.35M | 0.50M | -1.56M | 0.17M | 0.17M | -0.71M | -1.02M | -0.92M | -7.39M | -1.35M | -1.51M | -1.14M | -0.24M | -1.06M | -0.83M | -2.07M | -1.74M | -8.69M | -3.01M | 0.50M | -1.57M | 4.85M | 10.54M | -44.22M | | 4.28M | 1.60M | 0.52M | -15.02M | 0.39M | 1.21M | 2.24M | 0.76M | 1.87M | 0.46M | -0.70M | 0.07M | -0.41M | -0.02M | -1.04M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | 0.40M | 0.22M |
|
Interest & Investment Income
|
-1.10M | -1.96M | -0.19M | -0.20M | -0.42M | -1.63M | -0.17M | -0.17M | -0.16M | -0.18M | -0.20M | -0.20M | -0.22M | -0.22M | -0.22M | -0.22M | -0.39M | -0.06M | -0.07M | -0.07M | -0.04M | -0.30M | -0.13M | -0.20M | -0.29M | -0.25M | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-1.54M | 0.96M | -0.06M | -0.38M | -0.58M | -1.33M | 0.01M | -0.00M | -0.04M | 0.30M | 0.00M | | -376.00 | 390.00 | -415.00 | -0.11M | -4.02M | -0.00M | -0.13M | | | | | | 14.00 | 7.00 | -0.01M | 0.01M | -2.69M | -0.08M | 219.00 | | 0.10M | 2.01M | -606.00 | -1.03M | -1.76M | 2.36M | 0.44M | 0.29M | 0.35M | 0.81M | 4.24M | 0.41M | 0.24M | 0.05M | | 0.03M | 0.06M | 0.05M | 0.09M | 0.17M | 0.42M | 0.43M | 0.36M | 0.34M | 0.65M | 0.29M | 0.28M | 0.28M | 0.23M | 0.44M |
|
Non Operating Income
|
-2.00 | 56.00 | -243.00 | -25.00 | -6.00 | -42.00 | | -115.00 | 161.00 | 40.00 | | | | | | | | | | | | | | | -0.03M | -0.07M | -0.15M | -0.24M | -3.82M | -0.16M | 0.25M | -0.48M | 0.14M | 1.99M | -0.21M | -2.89M | -2.18M | 0.32M | -2.09M | -4.01M | -1.91M | -1.69M | 3.30M | 0.23M | -1.76M | 0.97M | | -1.90M | -1.06M | -0.58M | -0.46M | 0.17M | 0.42M | 0.43M | 0.36M | 0.34M | 0.65M | 0.29M | 0.28M | 0.28M | 0.45M | 0.44M |
|
EBT
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -3.33M | -2.32M | -0.79M | -1.13M | -0.82M | -1.35M | -5.17M | -0.97M | -1.37M | -2.17M | -0.65M | -1.17M | -0.35M | 0.06M | -1.60M | 0.11M | 0.02M | -0.95M | -4.84M | -1.09M | -7.14M | -1.83M | -1.38M | 0.85M | -0.45M | -3.94M | -3.00M | -1.75M | -3.83M | -12.70M | -4.91M | -1.19M | 1.73M | 5.08M | 8.78M | -43.24M | | 2.39M | 0.54M | -0.06M | -15.48M | 0.50M | 1.30M | 2.31M | 0.90M | 2.17M | 0.80M | -0.72M | -0.17M | -0.68M | 0.43M | -0.85M |
|
Tax Provisions
|
| | | | | | | | | | | | 0.25M | -0.50M | 300.00 | 0.35M | | | | | | | | | | -120.00 | -95.00 | 0.00M | 0.01M | 0.01M | 0.01M | -0.05M | -0.01M | -0.03M | 0.00M | 0.03M | 0.01M | 0.00M | 0.00M | -0.00M | 985.00 | 0.00M | 0.00M | 0.14M | 0.00M | 758.00 | | 0.01M | 0.64M | 0.36M | -0.68M | 0.10M | 0.70M | 0.30M | 1.08M | 0.50M | 0.27M | 0.10M | 0.03M | 0.01M | 0.00M | |
|
Profit After Tax
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -3.53M | -3.65M | -0.86M | -1.13M | -0.82M | -1.39M | -5.17M | -0.97M | -1.46M | -2.06M | -0.65M | -1.17M | -0.35M | 0.06M | -1.60M | 0.11M | -0.27M | -1.15M | -4.85M | -1.09M | -7.14M | -1.83M | -1.38M | 0.82M | -0.48M | -4.00M | -3.01M | -1.75M | -3.83M | -12.70M | -4.91M | -1.19M | 1.73M | 4.94M | 8.77M | -43.24M | | 2.38M | -0.10M | -0.42M | -14.80M | 0.41M | 0.60M | 2.01M | -0.18M | 1.67M | 0.53M | -0.81M | -0.20M | -0.69M | 0.43M | -0.85M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | 0.01M | -0.35M | 0.61M | 0.02M | 0.00M | 798.00 | | | | | | | | | | | -0.02M | 0.03M | 0.04M | | 0.00M | -0.02M | | | | | | | | | | | | | | | | | | | | | -0.00M | 0.00M | 0.00M |
|
Income from Continuing Operations
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -3.33M | -2.32M | -1.04M | -0.63M | -0.82M | -1.70M | -5.17M | -0.97M | -1.37M | -2.17M | -0.65M | -1.17M | -0.35M | 0.06M | -1.60M | 0.11M | 0.02M | -0.95M | -4.85M | -1.10M | -7.15M | -1.78M | -1.36M | 0.88M | -0.45M | -3.97M | -3.01M | -1.75M | -3.83M | -12.70M | -4.91M | -1.19M | 1.73M | 4.94M | 8.77M | -43.24M | | 2.38M | -0.10M | -0.42M | -14.80M | 0.41M | 0.60M | 2.01M | -0.18M | 1.67M | 0.53M | -0.81M | -0.20M | -0.69M | 0.43M | -0.85M |
|
Consolidated Net Income
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -0.20M | -1.33M | -0.32M | 0.01M | -0.01M | 0.35M | -500.00 | | -0.09M | 0.34M | -0.65M | -1.17M | -188.00 | 0.06M | -1.60M | 0.11M | 0.02M | -0.95M | -4.85M | -1.10M | -7.15M | -1.78M | -1.36M | 0.88M | -0.45M | -3.97M | -3.01M | -1.75M | -3.83M | -12.70M | -4.91M | -1.19M | 1.73M | 4.94M | 8.77M | -43.24M | | 2.38M | -0.10M | -0.42M | -14.80M | 0.41M | 0.60M | 2.01M | -0.18M | 1.67M | 0.53M | -0.81M | -0.20M | -0.69M | 0.43M | -0.85M |
|
Income towards Parent Company
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -0.20M | -1.33M | -0.32M | 0.01M | -0.01M | 0.35M | -500.00 | | -0.09M | 0.34M | -0.65M | -1.17M | -188.00 | 0.06M | -1.60M | 0.11M | 0.02M | -0.95M | -4.85M | -1.10M | -7.15M | -1.78M | -1.36M | 0.88M | -0.45M | -3.97M | -3.01M | -1.75M | -3.83M | -12.70M | -4.91M | -1.19M | 1.73M | 4.94M | 8.77M | -43.24M | | 2.38M | -0.10M | -0.42M | -14.80M | 0.41M | 0.60M | 2.01M | -0.18M | 1.67M | 0.53M | -0.81M | -0.20M | -0.69M | 0.43M | -0.85M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.05M | 0.12M | 0.20M | 0.20M | | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M |
|
Net Income towards Common Stockholders
|
-4.04M | -2.82M | -1.82M | -1.29M | -2.40M | -4.67M | -1.87M | -0.17M | -1.32M | -0.83M | -0.20M | -1.33M | -0.32M | -1.12M | -0.82M | -1.35M | -5.17M | -0.96M | -1.46M | -1.57M | -0.63M | -1.17M | -0.41M | 0.11M | -0.55M | -0.46M | 0.02M | -0.95M | -4.85M | -1.10M | -7.15M | -1.78M | -1.36M | 0.88M | -0.45M | -3.97M | -3.01M | -1.75M | -3.83M | -12.70M | -4.91M | -1.24M | 1.68M | 5.04M | 8.57M | -43.45M | | 2.42M | -0.30M | -0.63M | -15.48M | 0.43M | 0.39M | 1.80M | 0.51M | 1.69M | 0.55M | -1.02M | -0.18M | -0.89M | 0.45M | -1.06M |
|
EPS (Basic)
|
-0.01 | -0.01 | 0.00 | -0.59 | -0.88 | -1.48 | -0.44 | -0.05 | -0.29 | -0.18 | -0.67 | -0.27 | -0.20 | -0.20 | -0.14 | -0.22 | -0.69 | -0.09 | -0.12 | -0.13 | -0.04 | -0.08 | -0.02 | 0.01 | -0.01 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | -0.01 | 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 | -0.01 | | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.01 | 0.00 | | 0.00 | -0.01 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | | 0.00 | 0.00 | -0.01 | | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
351.54M | 394.10M | 494.15M | 2.19M | 2.72M | 3.15M | 4.27M | 3.63M | 4.52M | 4.58M | 5.31M | 5.01M | 5.50M | 5.72M | 5.90M | 6.01M | 7.55M | 10.90M | 12.97M | 11.73M | 14.55M | 14.60M | 14.62M | 14.62M | 125.89M | 125.89M | 48.16M | 32.92M | 1,586.19M | 1,822.48M | 2,074.49M | 1,911.79M | 2,169.66M | 2,189.51M | 2,213.66M | 2,234.12M | 2,234.12M | 2,840.28M | 2,840.28M | 2,937.88M | 3,234.79M | 3,109.67M | 3,105.91M | 3,237.48M | 3,111.92M | 3,071.83M | 2,986.03M | 2,723.98M | 2,714.99M | 2,690.15M | 2,677.72M | 2,636.28M | 2,636.28M | 2,635.17M | 2,559.09M | 2,053.05M | 1,957.01M | 1,924.67M | 1,908.22M | 1,859.08M | 1,858.59M | 1,856.66M |
|
Shares Outstanding (Diluted Average)
|
351.54M | 372.94M | 494.15M | | 543.31M | 629.31M | 854.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,234.79M | 3,109.67M | | 3,710.79M | 3,625.94M | 3,071.83M | 2,986.03M | 3,760.41M | 3,751.42M | 3,726.57M | 2,677.72M | 3,672.70M | 3,672.70M | 3,671.59M | 3,595.52M | 3,089.47M | 2,993.44M | 2,961.10M | 2,944.65M | 1,859.08M | 2,895.01M | 1,856.66M |
|
EBITDA
|
-1.40M | -1.36M | -1.54M | -0.74M | -1.48M | -1.78M | -1.77M | -0.04M | -1.17M | -1.01M | -3.26M | -2.42M | -0.57M | -0.91M | -0.60M | -1.03M | -0.76M | -0.91M | -1.17M | -2.10M | -0.61M | -0.61M | -0.35M | 0.50M | -1.56M | 0.17M | 0.17M | -0.71M | -1.02M | -1.09M | -7.14M | -1.83M | -1.38M | 0.82M | -0.45M | -3.97M | -3.02M | -1.76M | -3.81M | -12.72M | -4.91M | -1.19M | 1.73M | 4.94M | 8.77M | -43.25M | | 2.38M | -0.10M | -0.42M | -14.80M | 0.41M | 0.60M | 2.01M | -0.18M | 1.67M | 0.46M | -0.70M | 0.07M | -0.41M | -0.02M | -1.04M |
|
Interest Expenses
|
| | | | | | | | | 0.18M | | | | 0.22M | | | | | | | | | | | -0.03M | -0.07M | -0.10M | 0.42M | 0.01M | 0.08M | 0.01M | 0.03M | | 0.01M | 0.21M | 0.01M | | 1.25M | 1.43M | 0.15M | 0.18M | 0.21M | 0.82M | 0.37M | 0.76M | 0.76M | | 1.72M | 0.00M | 0.00M | 0.49M | 0.31M | 0.00M | 0.00M | 0.49M | 330.00 | | | 0.50M | 0.13M | 0.13M | 0.13M |
|
Tax Rate
|
| | | | | | | | | | | | -31.67% | 44.34% | -0.04% | -26.14% | | | | | | | | | | -0.11% | -0.59% | -0.45% | -0.13% | -0.63% | -0.11% | 2.50% | 0.80% | -3.67% | -0.59% | -0.66% | -0.18% | -0.10% | -0.06% | 0.02% | -0.02% | -0.19% | 0.19% | 2.81% | 0.04% | 0.00% | | 0.25% | 118.60% | -623.86% | 4.38% | 18.90% | 54.00% | 13.16% | 120.28% | 23.04% | 33.55% | -13.32% | -17.82% | -1.48% | 0.23% | |