|
Revenue
|
0.42M | 0.38M | 0.39M | 0.39M | 0.47M | 0.49M | 0.53M | 0.71M | 0.70M | 0.77M | 0.97M | 1.03M | 1.55M | 1.85M | 2.64M | 2.78M | 2.79M | 2.86M | 3.01M | 2.24M | 2.62M | 2.41M | 2.49M | 2.30M | 2.47M | 2.17M | 2.68M | 2.05M | 2.06M | 2.08M | 2.36M | 1.99M | 2.09M | 2.04M | 2.19M | 1.84M | 1.68M | 0.47M | 1.38M | 0.29M | 0.29M | 0.29M | 0.10M | | | | | | | | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.00M |
|
Cost of Revenue
|
0.22M | 0.29M | 0.30M | 0.33M | 0.37M | 0.42M | 0.49M | 0.67M | 0.65M | 0.74M | 0.88M | 1.06M | 1.50M | 1.73M | 2.83M | 2.78M | 2.73M | 2.69M | 2.83M | 2.37M | 2.51M | 2.51M | 2.44M | 2.64M | 2.22M | 2.16M | 2.31M | 2.06M | 1.96M | 1.96M | 2.24M | 2.13M | 2.07M | 1.95M | 2.11M | 1.84M | 1.72M | 1.26M | 1.23M | 0.56M | 0.59M | 0.57M | 0.37M | -0.25M | -0.22M | -0.18M | | 0.32M | -0.02M | -0.10M | | | | | | | | |
|
Gross Profit
|
0.20M | 0.09M | 0.09M | 0.06M | 0.10M | 0.07M | 0.03M | 0.05M | 0.05M | 0.03M | 0.10M | -0.03M | 0.05M | 0.12M | -0.19M | -0.00M | 0.06M | 0.17M | 0.18M | -0.13M | 0.11M | -0.10M | 0.05M | -0.34M | 0.24M | 0.01M | 0.38M | -0.01M | 0.10M | 0.12M | 0.12M | -0.14M | 0.02M | 0.09M | 0.07M | 609.00 | -0.04M | 0.24M | 0.15M | -0.28M | -0.31M | -0.29M | -0.28M | 0.25M | 0.22M | 0.18M | | -0.32M | 0.02M | 0.10M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | | 0.00M | 0.00M |
|
Selling, General & Administrative
|
0.03M | 0.02M | 0.06M | 0.08M | 0.14M | 0.13M | 0.13M | 0.14M | 0.13M | 0.13M | 0.20M | 0.16M | 0.19M | 0.17M | 0.15M | 0.06M | 0.11M | 0.14M | 0.13M | 0.12M | 0.11M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.08M | 0.05M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.05M | 0.06M | 0.11M | 0.07M | 0.94M | 0.59M | 0.47M | 0.41M | 0.57M | 1.17M | 0.78M | 0.46M | 0.47M | 0.46M | 0.45M | 0.45M | 0.46M | 0.56M | 2.63M |
|
Other Operating Expenses
|
| 0.05M | 0.07M | 0.07M | | 0.09M | 0.07M | 0.07M | 0.08M | 0.07M | 0.08M | 0.09M | 0.12M | 0.12M | 0.10M | 0.14M | 0.11M | 0.10M | 0.09M | 0.08M | 0.11M | 0.08M | 0.05M | 0.05M | 0.04M | 0.07M | 0.05M | 0.04M | 0.09M | 0.04M | 0.05M | 0.05M | 0.07M | 0.03M | 0.06M | 0.07M | 0.12M | 0.11M | 0.08M | 0.07M | 0.11M | 0.11M | 0.08M | 0.11M | 0.34M | 0.16M | | 0.05M | 0.17M | | | | 0.20M | 0.18M | 0.30M | 0.79M | 0.12M | 0.32M |
|
Operating Expenses
|
0.03M | 0.08M | 0.13M | 0.16M | 0.14M | 0.22M | 0.20M | 0.21M | 0.22M | 0.20M | 0.27M | 0.25M | 0.31M | 0.29M | 0.25M | 0.20M | 0.23M | 0.23M | 0.21M | 0.21M | 0.22M | 0.16M | 0.14M | 0.14M | 0.12M | 0.16M | 0.12M | 0.09M | 0.12M | 0.06M | 0.07M | 0.06M | 0.09M | 0.05M | 0.08M | 0.09M | 0.14M | 0.13M | 0.10M | 0.12M | 0.16M | 0.22M | 0.15M | 1.05M | 0.93M | 0.62M | 0.59M | 4.98M | 1.35M | 0.87M | 0.56M | 0.64M | 0.67M | 0.70M | 0.60M | 1.35M | 0.69M | 2.97M |
|
Operating Income
|
-4.91M | 0.01M | -0.04M | -0.09M | -0.12M | -0.15M | -0.16M | -0.16M | -0.16M | -0.17M | -0.17M | -0.28M | -0.26M | -0.17M | -0.44M | -0.20M | -0.17M | -0.07M | -0.03M | -0.34M | -0.11M | -0.26M | -0.08M | -0.48M | 0.12M | -0.15M | 0.25M | -0.10M | -0.02M | 0.06M | 0.04M | -0.20M | -0.08M | 0.04M | -0.01M | -0.09M | -0.18M | -0.15M | 0.05M | -0.40M | -0.47M | -0.50M | -0.43M | -0.80M | -0.93M | -0.62M | -0.59M | -4.98M | -1.35M | -0.87M | -0.55M | -0.62M | -0.66M | -0.70M | -0.60M | -1.35M | -0.69M | -2.96M |
|
EBIT
|
-4.91M | 0.01M | -0.04M | -0.09M | -0.12M | -0.15M | -0.16M | -0.16M | -0.16M | -0.17M | -0.17M | -0.28M | -0.26M | -0.17M | -0.44M | -0.20M | -0.17M | -0.07M | -0.03M | -0.34M | -0.11M | -0.26M | -0.08M | -0.48M | 0.12M | -0.15M | 0.25M | -0.10M | -0.02M | 0.06M | 0.04M | -0.20M | -0.08M | 0.04M | -0.01M | -0.09M | -0.18M | -0.15M | 0.05M | -0.40M | -0.47M | -0.50M | -0.43M | -0.80M | -0.93M | -0.62M | -0.59M | -4.98M | -1.35M | -0.87M | -0.55M | -0.62M | -0.66M | -0.70M | -0.60M | -1.35M | -0.69M | -2.96M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 945.00 | | | | | | | |
|
Other Non Operating Income
|
-0.44M | | | | | 0.01M | -0.02M | -0.08M | -0.05M | -0.08M | 0.06M | -0.43M | 0.09M | 0.17M | 0.08M | 0.05M | -0.02M | | | | | | | | | | | | | | | | | | | | | | 0.42M | 0.07M | 0.13M | | | | 0.00M | | | 0.07M | 0.17M | 0.24M | 0.41M | 0.03M | 0.33M | 291.00 | | | 0.02M | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.13M | | | | 0.00M | | | 0.07M | 0.17M | 0.24M | 0.41M | 0.03M | 0.33M | 291.00 | | | 0.02M | |
|
EBT
|
-4.92M | 0.01M | -0.05M | -0.10M | -0.13M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.29M | -0.26M | -0.17M | -0.45M | -0.21M | -0.18M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.11M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.16M | 0.04M | -0.41M | -0.48M | -0.52M | -0.45M | -0.88M | -1.01M | -0.72M | -0.69M | -5.21M | -1.47M | -0.99M | -0.68M | -0.76M | -0.80M | -0.81M | -0.72M | -1.48M | -0.97M | -3.27M |
|
Profit After Tax
|
-4.27M | 0.05M | 0.07M | -0.15M | -0.11M | -0.15M | -0.19M | -0.24M | -0.22M | -0.26M | -0.12M | -0.72M | -0.18M | 681.00 | -0.37M | -0.16M | -0.20M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.10M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.23M | 0.41M | -0.41M | 0.88M | -0.54M | -0.45M | -0.79M | -0.87M | -0.75M | -0.70M | -5.57M | -1.12M | -0.75M | -0.27M | -0.73M | -0.47M | -0.82M | -0.42M | -1.48M | -0.95M | -3.31M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.05M | -0.01M | 0.01M | -0.02M | -0.00M | 0.03M | -0.01M | -0.03M | -0.01M | -0.34M | -0.02M | 0.01M | -0.08M | | | | | | | |
|
Income from Continuing Operations
|
-4.92M | 0.01M | -0.05M | -0.10M | -0.13M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.29M | -0.26M | -0.17M | -0.45M | -0.21M | -0.18M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.11M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.16M | 0.04M | -0.41M | -0.48M | -0.52M | -0.45M | -0.88M | -1.01M | -0.72M | -0.69M | -5.21M | -1.47M | -0.99M | -0.68M | -0.76M | -0.80M | -0.81M | -0.72M | -1.48M | -0.97M | -3.27M |
|
Consolidated Net Income
|
-4.92M | 0.01M | -0.05M | -0.10M | -0.13M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.29M | -0.26M | -0.17M | -0.45M | -0.21M | -0.18M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.11M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.16M | 0.04M | -0.41M | -0.48M | -0.52M | -0.45M | -0.88M | -1.01M | -0.72M | -0.69M | -5.21M | -1.47M | -0.99M | -0.68M | -0.76M | -0.80M | -0.01M | -0.72M | -1.48M | -0.97M | -0.04M |
|
Income towards Parent Company
|
-4.92M | 0.01M | -0.05M | -0.10M | -0.13M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.29M | -0.26M | -0.17M | -0.45M | -0.21M | -0.18M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.11M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.16M | 0.04M | -0.41M | -0.48M | -0.52M | -0.45M | -0.88M | -1.01M | -0.72M | -0.69M | -5.21M | -1.47M | -0.99M | -0.68M | -0.76M | -0.80M | -0.01M | -0.72M | -1.48M | -0.97M | -0.04M |
|
Net Income towards Common Stockholders
|
-4.92M | 0.01M | -0.05M | -0.10M | -0.13M | -0.16M | -0.17M | -0.17M | -0.17M | -0.18M | -0.18M | -0.29M | -0.26M | -0.17M | -0.45M | -0.21M | -0.18M | -0.07M | -0.04M | -0.35M | -0.12M | -0.27M | -0.09M | -0.48M | 0.11M | -0.16M | 0.25M | -0.11M | -0.03M | 0.06M | 0.04M | -0.21M | -0.09M | 0.03M | -0.02M | -0.10M | -0.19M | -0.16M | 0.04M | -0.41M | -0.48M | -0.52M | -0.45M | -0.88M | -1.01M | -0.72M | -0.69M | -5.21M | -1.47M | -0.99M | -0.68M | -0.76M | -0.80M | -0.01M | -0.72M | -1.48M | -0.97M | -0.04M |
|
EPS (Basic)
|
-0.08 | 0.00 | 0.00 | 0.00 | | | | 0.00 | | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | -0.02M | -0.09 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.04 |
|
EPS (Weighted Average and Diluted)
|
-0.09 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | | 0.00 | | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | | | | -0.01 | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
52.00M | 52.00M | 52.63M | 52.41M | | | | 53.41M | | 53.65M | 53.65M | 53.61M | 53.60M | 53.63M | 53.43M | 53.69M | 54.28M | 54.51M | 54.51M | 54.45M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 54.51M | 55.20M | 56.20M | 40.00 | 57.07M | 66.22M | 67.63M | 71.43M | 69.26M | 72.37M | 73.57M | 74.00M | 73.61M | 74.87M | 76.09M |
|
Shares Outstanding (Diluted Average)
|
52.00M | 52.00M | 52.63M | | 53.16M | 53.50M | 53.50M | | 53.54M | | 53.65M | | 53.60M | 58.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 54.51M | | | | 57.26M | | | | | | | | | | | |
|
EBITDA
|
-4.91M | 0.01M | -0.04M | -0.09M | -0.12M | -0.15M | -0.16M | -0.16M | -0.16M | -0.17M | -0.17M | -0.28M | -0.26M | -0.17M | -0.44M | -0.20M | -0.17M | -0.07M | -0.03M | -0.34M | -0.11M | -0.26M | -0.08M | -0.48M | 0.12M | -0.15M | 0.25M | -0.10M | -0.02M | 0.06M | 0.04M | -0.20M | -0.08M | 0.04M | -0.01M | -0.09M | -0.18M | -0.15M | 0.05M | -0.40M | -0.47M | -0.50M | -0.43M | -0.80M | -0.93M | -0.62M | -0.59M | -4.98M | -1.35M | -0.87M | -0.55M | -0.62M | -0.66M | -0.70M | -0.60M | -1.35M | -0.69M | -2.96M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.09M | 0.08M | 0.10M | 0.10M | 0.23M | 0.12M | 0.12M | 0.13M | 0.14M | 0.13M | 0.10M | 0.12M | 0.13M | 0.28M | 0.31M |