|
Revenue
|
| 4.15M | 4.92M | 4.46M | 4.79M | 4.08M | 3.60M | 3.80M | 6.31M | 6.10M |
|
Cost of Revenue
|
| 3.50M | 3.85M | 3.49M | 3.76M | 3.56M | 3.64M | 3.09M | 4.63M | 4.99M |
|
Gross Profit
|
| 0.65M | 1.06M | 0.98M | 1.03M | 0.52M | -0.04M | 0.72M | 1.68M | 1.11M |
|
Research & Development
|
| 0.07M | 0.09M | -77.00 | 0.03M | 0.13M | 0.29M | 0.04M | 0.04M | 0.05M |
|
Selling, General & Administrative
|
| 0.86M | 0.99M | 0.96M | 1.33M | 1.84M | 1.91M | 1.68M | 1.98M | 2.11M |
|
Other Operating Expenses
|
| 0.05M | -0.09M | -0.03M | -0.02M | -0.11M | -0.24M | 0.07M | 0.22M | 0.23M |
|
Operating Expenses
|
| 0.98M | 0.98M | 0.94M | 1.34M | 1.85M | 1.96M | 1.79M | 2.24M | 2.38M |
|
Operating Income
|
| -0.33M | 0.08M | 0.04M | -0.31M | -1.33M | -2.00M | -1.07M | -0.56M | -1.27M |
|
EBIT
|
| -0.33M | 0.08M | 0.04M | -0.31M | -1.33M | -2.00M | -1.07M | -0.56M | -1.27M |
|
Other Non Operating Income
|
| 0.05M | 0.04M | 0.10M | 0.15M | 0.11M | 0.09M | 0.11M | 0.11M | 0.15M |
|
Non Operating Income
|
| 0.09M | 0.04M | 0.08M | 0.12M | 0.08M | 0.05M | 0.05M | 0.09M | 0.09M |
|
EBT
|
| -0.31M | 0.09M | 0.12M | -0.20M | -1.25M | -1.95M | -1.05M | -0.70M | -1.32M |
|
Tax Provisions
|
| -0.00M | 0.03M | 0.10M | -0.20M | 0.09M | | 0.03M | 0.19M | 0.06M |
|
Profit After Tax
|
| -0.31M | 0.06M | 0.01M | 0.00M | -1.34M | -1.95M | -1.07M | -0.85M | -1.36M |
|
Income from Non-Controlling Interests
|
| -0.00M | | | | | | | | |
|
Income from Continuing Operations
|
| -0.31M | 0.06M | 0.01M | 0.00M | -1.34M | -1.95M | -1.08M | -0.89M | -1.38M |
|
Consolidated Net Income
|
| -0.31M | 0.06M | 0.01M | 0.00M | -1.34M | -1.95M | -1.08M | -0.89M | -1.38M |
|
Income towards Parent Company
|
| -0.31M | 0.06M | 0.01M | 0.00M | -1.34M | -1.95M | -1.08M | -0.89M | -1.38M |
|
Net Income towards Common Stockholders
|
| -0.31M | 0.06M | 0.01M | 0.00M | -1.34M | -1.95M | -1.08M | -0.89M | -1.38M |
|
EPS (Basic)
|
| -0.05 | 0.01 | 0.00 | 0.00 | -0.18 | -0.26 | -0.14 | -0.12 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| -0.05 | 0.01 | 0.00 | 0.00 | -0.18 | -0.26 | -0.14 | -0.12 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.50M | | 7.50M | 7.56M | 14.73M |
|
Shares Outstanding (Diluted Average)
|
6.00M | 6.00M | 6.00M | 6.00M | 6.00M | 7.50M | | 7.50M | 7.56M | 14.73M |
|
EBITDA
|
| -0.30M | 0.06M | 0.01M | 0.00M | -1.32M | -1.97M | -1.07M | -0.88M | -1.32M |
|
Interest Expenses
|
| 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.09M | 0.25M | 0.20M |
|
Tax Rate
|
| 0.67% | 30.50% | 89.12% | 101.03% | -7.19% | | -2.53% | -27.70% | -4.39% |