|
Revenue
|
| | 63.00 | | | | 125.00 | | 116.00 | 63.00 | | | -1.00 | | | | 0.37M | 0.18M | 0.14M | 0.15M | 0.12M | 0.13M | 0.13M | 0.13M | 0.11M | 0.09M | 0.08M | 0.14M | 0.10M | 0.09M | 0.09M | 0.10M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | 0.06M | 0.01M | 0.02M | 0.02M | 0.08M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | 0.31M | 0.17M | 0.12M | 0.12M | 0.04M | 0.11M | 0.11M | 0.10M | 0.08M | 0.06M | 0.06M | 0.11M | 0.07M | 0.07M | 0.07M | 0.06M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | 0.00M | 109.00 | 0.00M | 0.00M | 0.00M | 0.00M | 973.00 | 972.00 | 973.00 | 972.00 | 628.00 | 627.00 | 600.00 |
|
Selling, General & Administrative
|
-0.02M | | 0.00M | 0.00M | 0.01M | 0.00M | 914.00 | 0.00M | 0.00M | 0.00M | 316.00 | 0.00M | 0.01M | 563.00 | 0.01M | 0.00M | 0.59M | 0.20M | 0.22M | 0.22M | 0.20M | 0.11M | 0.12M | 0.12M | 0.22M | 0.13M | 0.13M | 0.10M | 0.12M | 0.10M | 0.25M | 0.11M |
|
Other Operating Expenses
|
0.02M | | -0.01M | -0.01M | -0.03M | 0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.09M | | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.86M | 0.02M | 0.00M | 0.00M |
|
Operating Expenses
|
-0.00M | | -0.01M | -0.00M | -0.02M | 0.01M | -0.00M | -0.00M | -0.01M | 0.01M | 316.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.68M | 0.20M | 0.24M | 0.24M | 0.22M | 0.13M | 0.14M | 0.14M | 0.24M | 0.15M | 0.15M | 0.12M | 0.99M | 0.12M | 0.25M | 0.11M |
|
Operating Income
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | -0.03M | -0.12M | -0.11M | -0.18M | -0.02M | -0.03M | -0.05M | -0.16M | -0.09M | -0.08M | -0.01M | -0.07M | -0.06M | -0.18M | -0.04M |
|
EBIT
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | -0.03M | -0.12M | -0.11M | -0.18M | -0.02M | -0.03M | -0.05M | -0.16M | -0.09M | -0.08M | -0.01M | -0.07M | -0.06M | -0.18M | -0.04M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | |
|
EBT
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | 0.02M | -0.12M | -0.11M | -0.18M | -0.02M | -0.03M | -0.05M | -0.16M | -0.09M | -0.08M | | -0.07M | -0.06M | -0.18M | -0.04M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | | 0.00M | | | |
|
Profit After Tax
|
-0.00M | | -0.01M | -0.00M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.36M | 0.02M | -0.12M | -0.11M | -0.19M | -0.02M | -0.03M | -0.05M | -0.16M | -0.09M | -0.08M | -0.01M | -0.07M | -0.06M | -0.18M | -0.04M |
|
Income from Continuing Operations
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | 0.02M | -0.12M | -0.11M | -0.19M | -0.02M | -0.03M | -0.05M | -0.17M | -0.09M | -0.08M | | -0.08M | -0.06M | -0.18M | -0.04M |
|
Consolidated Net Income
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | 0.02M | -0.12M | -0.11M | -0.19M | -0.02M | -0.03M | -0.05M | -0.17M | -0.09M | -0.08M | | -0.08M | -0.06M | -0.18M | -0.04M |
|
Income towards Parent Company
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | 0.02M | -0.12M | -0.11M | -0.19M | -0.02M | -0.03M | -0.05M | -0.17M | -0.09M | -0.08M | | -0.08M | -0.06M | -0.18M | -0.04M |
|
Net Income towards Common Stockholders
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | 0.02M | -0.12M | -0.11M | -0.19M | -0.02M | -0.03M | -0.05M | -0.17M | -0.09M | -0.08M | | -0.08M | -0.06M | -0.18M | -0.04M |
|
EPS (Basic)
|
| | | | | | 0.00 | | | | 0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 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)
|
| | | | | | | | | | | | | | 0.00 | 0.00 | | | 0.00 | 0.00 | | | | | | 0.00 | 0.00 | | | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
585.00M | 585.00M | 461.10M | 331.27M | 265.55M | 75.83M | 75.83M | 75.83M | 75.83M | 75.83M | 75.83M | 75.83M | 75.83M | 75.83M | 75.83M | 79.39M | 83.83M | 83.84M | 86.36M | 86.94M | 86.15M | 96.94M | 97.42M | 97.29M | 97.68M | 98.17M | 98.17M | 98.17M | 98.17M | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 75.83M | 79.39M | | | 86.36M | 86.94M | | | | | | 98.17M | 98.17M | 98.17M | | 98.17M | 100.64M | 101.98M |
|
EBITDA
|
| | | | | | -0.00M | | | | -0.00M | | | -0.01M | -0.01M | -0.01M | -0.36M | -0.03M | -0.11M | -0.11M | -0.18M | -0.01M | -0.03M | -0.05M | -0.16M | -0.09M | -0.08M | -0.01M | -0.07M | -0.05M | -0.18M | -0.04M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | -1.74% | -20.17% | | | -2.80% | -2.59% | | | -5.13% | | | |