|
Revenue
|
0.59M | 0.06M | 0.03M | 0.16M | 0.64M | 0.12M | 0.03M | 0.33M | 0.68M | 0.03M | 0.04M | 0.29M | 0.55M | 0.05M | 0.01M | 0.21M | 0.30M | 0.06M | 0.01M | 0.12M | 0.37M | 0.07M | 0.20M | 0.14M | 0.29M | 0.22M | 0.05M | 0.17M | 0.04M | 0.04M | 0.12M | 0.12M | 0.02M | 0.03M | 0.08M | 0.11M | 0.03M | 0.03M | 0.03M | 0.05M | 0.04M | 0.09M | 0.03M | 0.04M | 0.03M | 0.11M | 0.05M | 0.06M | 0.04M | 0.14M | 0.02M | 0.07M | 0.03M | 0.12M | 0.12M | 0.07M | 0.30M | 0.28M | 0.74M | 0.54M | 0.80M | 0.61M | 0.81M |
|
Cost of Revenue
|
0.26M | 0.03M | 0.01M | 0.08M | 0.26M | 0.06M | 0.01M | 0.26M | 0.30M | 0.03M | 0.03M | 0.13M | 0.21M | 0.02M | 0.00M | 0.09M | 0.13M | 0.02M | 0.01M | 0.06M | 0.17M | 0.03M | 0.12M | 0.11M | 0.13M | 0.12M | 0.02M | 0.08M | 0.03M | 0.04M | 0.07M | 0.06M | 0.02M | 0.05M | 0.05M | 0.07M | 0.01M | 0.05M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | 0.01M | 0.05M | 0.02M | 0.03M | 0.02M | 0.06M | 0.04M | 0.02M | 0.01M | 0.08M | 0.06M | 0.03M | 0.15M | 0.19M | 0.38M | 0.23M | 0.40M | 0.36M | 0.42M |
|
Gross Profit
|
0.34M | 0.03M | 0.01M | 0.08M | 0.37M | 0.06M | 0.02M | 0.06M | 0.38M | 0.00M | 0.01M | 0.16M | 0.35M | 0.02M | 0.00M | 0.12M | 0.17M | 0.04M | 0.01M | 0.06M | 0.20M | 0.04M | 0.07M | 0.02M | 0.15M | 0.10M | 0.02M | 0.09M | 0.01M | 0.00M | 0.05M | 0.05M | -917.00 | -0.02M | 0.03M | 0.04M | 0.02M | -0.02M | 0.01M | 0.03M | 0.02M | 0.05M | -0.02M | 0.02M | 0.02M | 0.06M | 0.03M | 0.03M | 0.02M | 0.08M | -0.01M | 0.05M | 0.01M | 0.05M | 0.06M | 0.03M | 0.15M | 0.09M | 0.36M | 0.31M | 0.40M | 0.26M | 0.39M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 373.00 | | 769.00 | 768.00 | 769.00 | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Selling, General & Administrative
|
0.11M | 0.11M | 0.07M | 0.08M | 0.15M | 0.11M | 0.08M | 0.08M | 0.16M | 0.14M | 0.07M | 0.12M | 0.22M | 0.19M | 0.08M | 0.14M | 0.15M | 0.14M | 0.11M | 0.11M | 0.14M | 0.20M | 0.17M | 0.13M | 0.15M | 0.16M | 0.22M | 0.20M | 0.17M | 0.18M | 0.19M | 0.19M | 0.15M | 0.13M | 0.18M | 0.27M | 0.14M | 0.13M | 0.01M | 0.09M | 0.08M | 0.10M | 0.07M | 0.08M | 0.13M | 0.07M | 0.14M | 0.15M | 0.28M | 0.12M | 0.12M | 0.11M | 0.12M | 0.12M | 0.10M | 0.09M | 0.12M | 0.14M | 0.15M | 0.27M | 0.20M | 0.19M | 0.19M |
|
Other Operating Expenses
|
0.26M | 0.08M | 0.01M | | 0.26M | 0.06M | | | | 0.03M | 0.01M | | 0.21M | 0.02M | | | 0.13M | 0.02M | 0.01M | | 0.17M | 0.03M | 0.12M | | 0.13M | 0.12M | 0.02M | 0.08M | 0.03M | 0.04M | | 0.06M | 0.02M | 0.05M | | 0.07M | 0.01M | 0.05M | 0.02M | 0.02M | 0.02M | 0.04M | 0.05M | 0.02M | 0.01M | 0.05M | 0.02M | 0.03M | 0.02M | 0.06M | 0.04M | 0.02M | -0.00M | 0.08M | 0.06M | 0.03M | 0.15M | 0.19M | 0.38M | 0.23M | 0.39M | 0.35M | 0.42M |
|
Operating Expenses
|
0.36M | 0.20M | 0.08M | 0.08M | 0.41M | 0.17M | 0.10M | 0.08M | 0.16M | 0.17M | 0.10M | 0.12M | 0.42M | 0.21M | 0.09M | 0.14M | 0.28M | 0.15M | 0.12M | 0.11M | 0.31M | 0.23M | 0.29M | 0.13M | 0.28M | 0.29M | 0.25M | 0.28M | 0.20M | 0.22M | 0.19M | 0.26M | 0.17M | 0.18M | 0.18M | 0.34M | 0.15M | 0.18M | 0.03M | 0.11M | 0.10M | 0.14M | 0.12M | 0.10M | 0.14M | 0.12M | 0.15M | 0.18M | 0.30M | 0.17M | 0.16M | 0.13M | 0.12M | 0.20M | 0.17M | 0.12M | 0.27M | 0.33M | 0.52M | 0.50M | 0.60M | 0.55M | 0.62M |
|
Operating Income
|
0.23M | -0.14M | -0.05M | 0.00M | 0.22M | -0.05M | -0.07M | -0.02M | 0.22M | -0.14M | -0.07M | 0.04M | 0.13M | -0.17M | -0.08M | -0.02M | 0.02M | -0.10M | -0.11M | -0.04M | 0.06M | -0.17M | -0.10M | -0.11M | 0.00M | -0.07M | -0.20M | -0.11M | -0.16M | -0.18M | -0.15M | -0.14M | -0.16M | -0.15M | -0.15M | -0.23M | -0.12M | -0.15M | -0.32M | -0.06M | -0.06M | -0.05M | -0.09M | -0.06M | -0.11M | -0.01M | -0.10M | -0.12M | -0.26M | -0.04M | -0.13M | -0.06M | -0.11M | -0.08M | -0.00M | -0.05M | 0.03M | -0.05M | 0.21M | 0.04M | 0.20M | 0.06M | 0.20M |
|
EBIT
|
0.23M | -0.14M | -0.05M | 0.00M | 0.22M | -0.05M | -0.07M | -0.02M | 0.22M | -0.14M | -0.07M | 0.04M | 0.13M | -0.17M | -0.08M | -0.02M | 0.02M | -0.10M | -0.11M | -0.04M | 0.06M | -0.17M | -0.10M | -0.11M | 0.00M | -0.07M | -0.20M | -0.11M | -0.16M | -0.18M | -0.15M | -0.14M | -0.16M | -0.15M | -0.15M | -0.23M | -0.12M | -0.15M | -0.32M | -0.06M | -0.06M | -0.05M | -0.09M | -0.06M | -0.11M | -0.01M | -0.10M | -0.12M | -0.26M | -0.04M | -0.13M | -0.06M | -0.11M | -0.08M | -0.00M | -0.05M | 0.03M | -0.05M | 0.21M | 0.04M | 0.20M | 0.06M | 0.20M |
|
Interest & Investment Income
|
| | | | | | 255.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.01M | -0.00M | -0.00M | | -0.01M | -0.00M | -0.01M | 0.03M | | | | | | | | | | | | | | | | | 385.00 | | 5.00 | | | | -0.00M | | | -0.01M | 0.05M | -0.02M | -0.01M | -0.01M | 0.01M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| -0.00M | -0.00M | | | -0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | -0.01M | -0.02M | -0.01M | -0.02M | -0.26M | -0.02M | -0.02M | 0.16M | -0.03M | -0.03M | -0.04M | -0.02M | -0.04M | -0.02M | -0.02M | -0.03M | | -0.00M | -0.01M | -0.01M | | | -0.01M | 0.05M | -0.02M | -0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.00M | 0.02M | -0.01M | 0.02M | -0.07M | -0.01M | -0.01M | 0.25M | 0.10M | 151.00 | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.00M | 0.00M | -0.00M | -0.00M |
|
EBT
|
0.24M | -0.14M | -0.06M | 0.00M | 0.23M | -0.05M | -0.08M | -0.03M | 0.20M | -0.15M | -0.07M | 0.02M | 0.11M | -0.18M | -0.10M | -0.09M | -0.01M | -0.12M | -0.13M | -0.07M | 0.03M | -0.20M | -0.12M | -0.14M | 0.02M | -0.09M | -0.23M | -0.12M | -0.16M | -0.19M | -0.16M | -0.15M | -0.16M | -0.15M | -0.15M | -0.23M | -0.13M | -0.15M | -0.33M | -0.07M | -0.06M | -0.05M | -0.10M | -0.06M | -0.12M | -0.02M | -0.12M | -0.13M | -0.28M | -0.05M | -0.14M | -0.07M | -0.11M | -0.08M | -0.01M | -0.06M | 0.02M | -0.06M | 0.19M | 0.04M | 0.21M | 0.06M | 0.19M |
|
Profit After Tax
|
0.23M | 0.14M | 0.06M | -0.00M | 0.21M | -0.05M | -0.08M | -0.03M | 0.20M | -0.15M | -0.07M | 0.03M | 0.11M | -0.18M | -0.10M | -0.28M | -0.01M | -0.12M | 0.06M | -0.07M | 0.03M | -0.20M | -0.12M | -0.14M | 0.02M | -0.09M | -0.23M | -0.12M | -0.16M | -0.19M | -0.17M | -0.15M | -0.16M | -0.15M | -0.12M | -0.25M | -0.13M | -0.15M | -0.33M | -0.07M | -0.06M | -0.05M | -0.10M | -0.04M | -0.12M | 0.01M | -0.18M | -0.13M | -0.28M | 0.21M | -0.03M | -0.06M | -0.11M | -0.08M | -0.05M | -0.06M | 0.02M | -0.06M | 0.20M | 0.04M | 0.20M | 0.06M | 0.19M |
|
Income from Continuing Operations
|
0.24M | -0.14M | -0.06M | 0.00M | 0.23M | -0.05M | -0.08M | -0.03M | 0.20M | -0.15M | -0.07M | 0.02M | 0.11M | -0.18M | -0.10M | -0.09M | -0.01M | -0.12M | -0.13M | -0.07M | 0.03M | -0.20M | -0.12M | -0.14M | 0.02M | -0.09M | -0.23M | -0.12M | -0.16M | -0.19M | -0.16M | -0.15M | -0.16M | -0.15M | -0.15M | -0.23M | -0.13M | -0.15M | -0.33M | -0.07M | -0.06M | -0.05M | -0.10M | -0.06M | -0.12M | -0.02M | -0.12M | -0.13M | -0.28M | -0.05M | -0.14M | -0.07M | -0.11M | -0.08M | -0.01M | -0.06M | 0.02M | -0.06M | 0.19M | 0.04M | 0.21M | 0.06M | 0.19M |
|
Consolidated Net Income
|
0.24M | -0.14M | -0.06M | 0.00M | 0.23M | -0.05M | -0.08M | -0.03M | 0.20M | -0.15M | -0.07M | 0.02M | 0.11M | -0.18M | -0.10M | -0.09M | -0.01M | -0.12M | -0.13M | -0.07M | 0.03M | -0.20M | -0.12M | -0.14M | 0.02M | -0.09M | -0.23M | -0.12M | -0.16M | -0.19M | -0.16M | -0.15M | -0.16M | -0.15M | -0.15M | -0.23M | -0.13M | -0.15M | -0.33M | -0.07M | -0.06M | -0.05M | -0.10M | -0.06M | -0.12M | -0.02M | -0.12M | -0.13M | -0.28M | -0.05M | -0.14M | -0.07M | -0.11M | -0.08M | -0.01M | -0.06M | 0.02M | -0.06M | 0.19M | 0.04M | 0.21M | 0.06M | 0.19M |
|
Income towards Parent Company
|
0.24M | -0.14M | -0.06M | 0.00M | 0.23M | -0.05M | -0.08M | -0.03M | 0.20M | -0.15M | -0.07M | 0.02M | 0.11M | -0.18M | -0.10M | -0.09M | -0.01M | -0.12M | -0.13M | -0.07M | 0.03M | -0.20M | -0.12M | -0.14M | 0.02M | -0.09M | -0.23M | -0.12M | -0.16M | -0.19M | -0.16M | -0.15M | -0.16M | -0.15M | -0.15M | -0.23M | -0.13M | -0.15M | -0.33M | -0.07M | -0.06M | -0.05M | -0.10M | -0.06M | -0.12M | -0.02M | -0.12M | -0.13M | -0.28M | -0.05M | -0.14M | -0.07M | -0.11M | -0.08M | -0.01M | -0.06M | 0.02M | -0.06M | 0.19M | 0.04M | 0.21M | 0.06M | 0.19M |
|
Net Income towards Common Stockholders
|
0.24M | -0.14M | -0.06M | 0.00M | 0.23M | -0.05M | -0.08M | -0.03M | 0.20M | -0.15M | -0.07M | 0.02M | 0.11M | -0.18M | -0.10M | -0.09M | -0.01M | -0.12M | -0.13M | -0.07M | 0.03M | -0.20M | -0.12M | -0.14M | 0.02M | -0.09M | -0.23M | -0.12M | -0.16M | -0.19M | -0.16M | -0.15M | -0.16M | -0.15M | -0.15M | -0.23M | -0.13M | -0.15M | -0.33M | -0.07M | -0.06M | -0.05M | -0.10M | -0.06M | -0.12M | -0.02M | -0.12M | -0.13M | -0.28M | -0.05M | -0.14M | -0.07M | -0.11M | -0.08M | -0.05M | -0.06M | 0.02M | -0.06M | 0.20M | 0.04M | 0.21M | 0.06M | 0.19M |
|
EPS (Basic)
|
0.02M | -0.02M | -0.02M | 0.00 | 0.02M | -0.01M | 0.00 | 0.00 | 0.01 | -0.01 | 0.00 | 0.00 | 0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
12.00 | 8.00 | 3.00 | 18.64M | 11.00 | 9.00 | 18.73M | 18.81M | 11.00 | 18.72M | 18.71M | 18.76M | 18.76M | 18.78M | 18.84M | 18.83M | 18.94M | 18.96M | 18.98M | 18.97M | 19.44M | 19.78M | 20.44M | 20.40M | 22.64M | 23.11M | 23.71M | 25.37M | 25.40M | 25.62M | 25.58M | 26.73M | 27.03M | 27.23M | 27.12M | 27.23M | 28.21M | 27.23M | 28.71M | 30.26M | 30.75M | 31.05M | 30.83M | 31.26M | 31.70M | 32.22M | 32.26M | 33.51M | 33.85M | 33.85M | 34.65M | 34.91M | 35.18M | 36.63M | 35.49M | 37.09M | 37.83M | 37.84M | 37.28M | 38.30M | 38.12M | 38.50M | 38.32M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.05M | | 31.38M | 32.23M | 32.23M | 32.31M | 34.88M | 34.90M | 34.90M | 35.33M | 35.91M | 35.91M | 36.63M | 36.53M | 38.05M | 37.83M | 36.97M | 37.28M | 37.93M | 38.12M | 38.28M | |
|
EBITDA
|
0.23M | -0.14M | -0.05M | 0.00M | 0.22M | -0.05M | -0.07M | -0.02M | 0.22M | -0.14M | -0.07M | 0.04M | 0.13M | -0.17M | -0.08M | -0.02M | 0.02M | -0.10M | -0.11M | -0.04M | 0.06M | -0.17M | -0.10M | -0.11M | 0.00M | -0.07M | -0.20M | -0.11M | -0.16M | -0.18M | -0.15M | -0.14M | -0.16M | -0.15M | -0.15M | -0.23M | -0.12M | -0.15M | -0.32M | -0.06M | -0.06M | -0.05M | -0.09M | -0.06M | -0.11M | -0.01M | -0.10M | -0.12M | -0.26M | -0.04M | -0.13M | -0.06M | -0.11M | -0.08M | -0.00M | -0.05M | 0.03M | -0.05M | 0.22M | 0.04M | 0.20M | 0.07M | 0.20M |
|
Interest Expenses
|
-0.01M | -0.00M | -0.00M | | -0.01M | -0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.07M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.02M | 0.04M | -0.02M | 0.02M | 0.03M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.00M | -0.01M | -564.00 | 0.00M |