|
Revenue
|
0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | 0.15M | 0.72M | 0.69M | | 0.03M | 0.02M | 0.01M | | 5.03M | 2.40M | 3.28M | | 6.17M | 3.32M | 0.78M |
|
Cost of Revenue
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | 0.12M | 0.60M | 0.01M | | | | | | 2.64M | 1.58M | 1.09M | -4.88M | 2.17M | 1.53M | 0.46M |
|
Gross Profit
|
-0.00M | 0.00M | -0.00M | 0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | | | | | | | | | | | | | | | 0.03M | 0.12M | 0.68M | | 0.03M | 0.02M | 0.01M | 1.98M | 2.38M | 0.83M | 2.19M | -1.91M | 4.01M | 1.79M | 0.31M |
|
Selling, General & Administrative
|
0.19M | 0.20M | 0.20M | 0.15M | 0.22M | 0.16M | 0.14M | 0.10M | 0.14M | 0.13M | 0.12M | 0.09M | 0.14M | 0.01M | 0.01M | -0.01M | 0.01M | 0.00M | | -0.00M | | 14.00 | 290.00 | | 0.01M | 388.00 | 0.00M | 0.00M | 0.00M | 0.06M | 0.04M | 0.03M | 0.04M | 0.23M | 0.94M | 1.00M | 1.09M | -0.51M | 1.05M | 1.48M | 0.29M |
|
Restructuring Costs
|
0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 641.00 | | 1.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.00M | -0.01M | -0.00M | 0.01M | 25.00 | 0.00M | 0.00M | 0.18M | 0.00M | 0.00M | 0.00M | 0.03M | | | | 0.03M | | | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.06M | 0.02M | 0.03M | 0.01M | 0.01M | -0.05M | | | | | 0.02M | 0.01M | | | 0.00M | 0.01M | 0.01M |
|
Operating Expenses
|
0.19M | 0.20M | 0.20M | 0.17M | 0.22M | 0.16M | 0.14M | 0.28M | 0.14M | 0.13M | 0.12M | 0.13M | 0.14M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.07M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.04M | 0.03M | 0.04M | | 0.96M | 1.01M | 1.09M | | 1.06M | 1.49M | 0.29M |
|
Operating Income
|
-0.20M | -0.20M | -0.21M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | | | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.03M | 1.74M | 1.43M | -0.18M | 1.10M | -1.37M | 2.95M | 0.30M | 0.02M |
|
EBIT
|
-0.20M | -0.20M | -0.21M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.03M | 1.74M | 1.43M | -0.18M | 1.10M | -1.37M | 2.95M | 0.30M | 0.02M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.42M | | | | |
|
Other Non Operating Income
|
-134.00 | -40.00 | -17.00 | 0.00M | 0.00M | 0.01M | -0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | -0.00M | -44.00 | 0.00M | -0.04M | 672.00 | -0.42M | 0.04M | -0.00M | -0.01M | -0.01M |
|
EBT
|
-0.20M | -0.20M | -0.21M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.03M | 1.74M | 1.39M | -0.18M | 0.68M | -1.33M | 2.95M | 0.29M | 0.01M |
|
Tax Provisions
|
| | -0.04M | 25.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.22M | 0.03M | 0.15M | -0.22M | 0.25M | -0.09M | 0.00M |
|
Profit After Tax
|
-0.20M | -0.20M | -0.25M | -1.45M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.03M | 1.74M | 1.17M | -0.21M | 0.54M | -1.11M | 2.70M | 0.39M | 0.01M |
|
Income from Continuing Operations
|
-0.20M | -0.20M | -0.16M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.03M | 1.74M | 1.17M | -0.21M | 0.54M | -1.11M | 2.70M | 0.39M | 0.01M |
|
Consolidated Net Income
|
-0.20M | -0.20M | -0.16M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.00M | | 1.17M | -0.21M | -0.43M | | 2.70M | 0.39M | 0.01M |
|
Income towards Parent Company
|
-0.20M | -0.20M | -0.16M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.00M | | 1.17M | -0.21M | -0.43M | | 2.70M | 0.39M | 0.01M |
|
Net Income towards Common Stockholders
|
-0.20M | -0.20M | -0.16M | -0.17M | -0.23M | -0.17M | -0.14M | -0.29M | -0.15M | -0.13M | -0.12M | -0.13M | -0.14M | -0.01M | -0.01M | -0.02M | -0.01M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.00M | | 1.17M | -0.21M | -0.43M | | 2.70M | 0.39M | 0.01M |
|
EPS (Basic)
|
-0.00M | -0.00M | -513.67 | -414.47 | -0.00M | -0.08 | -0.07 | -0.14 | -0.07 | -0.07 | -0.06 | -0.07 | -0.07 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.01 | | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.01 | 0.00 | 0.00 | | 0.02 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | 0.00 | | 0.00 | 0.00 | | 0.01 | 0.00 | 0.00 | | 0.02 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
100.00 | 200.00 | 320.00 | 400.00 | 110.00 | 200.00 | 270.00 | 2.00M | 70.00 | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | | 38.10M | 69.83M | 85.76M | 132.61M | 132.61M | 132.61M | 16.97M | 132.61M | 157.56M | 157.56M | 17.06M | 157.56M | 157.56M | 157.56M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 38.10M | | 236.28M | | 132.61M | 132.61M | 36.24M | 157.56M | 157.56M | 157.56M | 26.49M | 157.56M | 157.56M | 157.56M |
|
EBITDA
|
-0.20M | 0.20M | 0.25M | 1.45M | -0.22M | -0.16M | -0.15M | -0.28M | -0.15M | -0.14M | -0.12M | -0.14M | -0.14M | -0.01M | -0.01M | -0.02M | 86.00 | -0.00M | -0.00M | -0.01M | -0.00M | -0.00M | 0.00M | -0.01M | -0.07M | -0.02M | -0.00M | 0.10M | 0.66M | -0.01M | -0.01M | -0.01M | -0.03M | 1.74M | 0.89M | -0.24M | 1.19M | -1.37M | 2.80M | 0.69M | 0.18M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.00M | | 0.04M | | 983.00 | | 0.00M | 0.01M | 0.01M |
|
Tax Rate
|
| | 19.96% | -0.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.02% | -14.27% | 21.48% | 16.77% | 8.33% | -32.46% | 33.87% |