|
Revenue
|
6.13M | 6.00M | 6.04M | 7.49M | 6.79M | 11.44M | 13.09M | 19.05M | 19.59M | 17.72M | 17.51M | 23.21M | 20.22M |
|
Cost of Revenue
|
5.58M | 5.68M | 5.41M | 6.82M | 6.22M | 10.47M | 11.93M | 17.47M | 17.96M | 16.15M | 15.98M | 21.36M | 18.51M |
|
Gross Profit
|
0.55M | 0.32M | 0.63M | 0.67M | 0.58M | 0.97M | 1.16M | 1.59M | 1.64M | 1.57M | 1.54M | 1.85M | 1.71M |
|
Selling, General & Administrative
|
1.13M | 0.69M | 0.88M | 0.85M | 0.94M | 1.80M | 2.32M | 2.74M | 2.75M | 2.82M | 3.73M | 3.20M | 4.22M |
|
Other Operating Expenses
|
0.05M | 0.35M | 0.16M | 0.11M | 0.05M | 5.14M | 3.42M | 0.69M | 0.64M | 1.78M | 2.48M | 1.11M | 2.48M |
|
Operating Expenses
|
1.19M | 1.04M | 1.04M | 0.96M | 0.99M | 6.94M | 5.75M | 3.43M | 3.38M | 4.59M | 6.21M | 4.31M | 6.70M |
|
Operating Income
|
-0.64M | -0.72M | -0.42M | -0.29M | -0.42M | -5.97M | -4.58M | -1.84M | -1.75M | -3.03M | -4.67M | -2.46M | -4.99M |
|
EBIT
|
-0.64M | -0.72M | -0.42M | -0.29M | -0.42M | -5.97M | -4.58M | -1.84M | -1.75M | -3.03M | -4.67M | -2.46M | -4.99M |
|
Other Non Operating Income
|
| | | | 0.28M | | | -0.01M | -0.72M | -0.05M | -0.15M | 4.11M | 0.26M |
|
Non Operating Income
|
-0.06M | | 567.00 | 1.00 | 0.28M | 0.01M | | | 0.00M | 0.01M | -226.00 | 0.01M | |
|
EBT
|
-0.69M | -1.16M | -0.99M | -0.40M | -0.34M | -6.09M | -4.66M | -2.27M | -2.39M | -5.03M | -95.70M | 78.46M | -5.54M |
|
Profit After Tax
|
-0.69M | -1.01M | -0.99M | -0.40M | -0.34M | -6.09M | -4.66M | -2.32M | -2.45M | -5.08M | -95.72M | 78.46M | -5.54M |
|
Income from Non-Controlling Interests
|
| | | | | | -0.07M | 0.05M | 0.06M | 0.05M | 0.02M | 0.04M | -0.01M |
|
Income from Continuing Operations
|
-0.69M | -1.16M | -0.99M | -0.40M | -0.34M | -6.09M | -4.66M | -2.27M | -2.39M | -5.03M | -95.70M | 78.46M | -5.54M |
|
Consolidated Net Income
|
-0.69M | -1.16M | -0.99M | -0.40M | -0.34M | -6.09M | -4.66M | -2.27M | -2.39M | -5.03M | -95.70M | 78.46M | -5.54M |
|
Income towards Parent Company
|
-0.69M | -1.16M | -0.99M | -0.40M | -0.34M | -6.09M | -4.66M | -2.27M | -2.39M | -5.03M | -95.70M | 78.46M | -5.54M |
|
Preferred Dividend Payments
|
| | | | | | 0.23M | | | | 0.19M | | |
|
Net Income towards Common Stockholders
|
-0.69M | -1.16M | -0.99M | -0.40M | -0.34M | -7.55M | -4.83M | -2.32M | -3.37M | -5.40M | -95.90M | 78.33M | -5.53M |
|
EPS (Basic)
|
-0.12 | -0.17 | -0.16 | -0.07 | -0.06 | -0.98 | -0.35 | -12.49 | -16.49 | 55.44 | -5.86 | 115.11 | -5.44 |
|
EPS (Weighted Average and Diluted)
|
-0.12 | -0.13 | -0.16 | -0.07 | -0.06 | -0.98 | -0.35 | -12.49 | -16.49 | 55.44 | -5.86 | 15.25 | -5.44 |
|
Shares Outstanding (Weighted Average)
|
0.05M | 0.05M | 0.07M | 0.15M | 0.15M | 0.14M | 0.14M | 0.20M | 0.20M | 0.25M | 0.25M | 0.73M | 1.22M |
|
Shares Outstanding (Diluted Average)
|
6.00M | 8.75M | 6.00M | 6.00M | 6.18M | 7.29M | 13.67M | 0.19M | 0.20M | 20.22M | 16.36M | 5.14M | 1.02M |
|
EBITDA
|
-0.64M | -0.72M | -0.42M | -0.29M | -0.42M | -5.97M | -4.58M | -1.84M | -1.75M | -3.03M | -4.67M | -2.46M | -4.99M |
|
Interest Expenses
|
0.05M | 0.06M | 0.09M | 0.05M | 0.01M | 0.11M | 0.02M | 0.08M | 0.10M | 0.21M | 0.00M | 0.18M | 0.15M |