|
Revenue
|
| 1.20M | 1.81M | 1.71M | 1.87M | 1.54M | 1.71M | 1.91M | 3.12M | 2.53M | 2.02M | 2.36M | 2.40M | 2.67M | 2.98M | 3.04M | 2.78M | 2.90M | 2.60M | 2.84M | 2.75M | 2.46M | 2.52M | 2.59M | 2.71M | 2.57M | 2.30M | 2.34M | 2.53M | 2.32M | 2.47M | 2.79M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | 0.23M | | | 0.52M | 0.46M | 1.11M | 0.58M | 0.39M | 0.37M | 1.16M | 0.66M | 0.41M | 0.46M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | 2.61M | 2.75M | | 2.00M | 2.13M | 1.60M | 1.99M | 1.91M | 1.96M | 1.37M | 1.66M | 2.06M | 2.32M |
|
Depreciation & Amortization - Total
|
| 0.30M | 0.37M | | | 0.40M | 0.40M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 0.00M | 0.03M | 0.01M | 0.08M | 0.06M | 0.08M | 0.07M | 0.05M | 0.08M | 0.09M | 0.08M | 0.06M | 0.07M | 0.12M | 0.38M | 0.09M | 0.08M | 0.16M | 0.10M | 0.12M | 0.12M | 0.09M | 0.16M | 0.12M | 0.30M | 0.21M | 0.24M | 0.22M | 0.35M | 0.36M | 0.27M |
|
Other Operating Expenses
|
| 1.06M | 1.50M | 1.65M | 2.67M | 1.37M | 2.20M | | | 3.37M | -0.22M | | | 2.48M | | | 2.48M | -0.04M | | | | -0.04M | -0.01M | | -0.04M | | | | -182.00 | -0.06M | -0.01M | |
|
Operating Expenses
|
| 1.36M | 1.89M | 1.66M | 2.75M | 1.83M | 2.69M | 2.05M | 2.97M | 3.44M | 2.79M | 2.79M | 6.03M | 2.55M | 2.58M | 3.09M | 2.57M | 3.14M | 2.59M | 3.11M | 2.85M | 2.80M | 2.59M | 3.66M | 2.22M | 2.57M | 2.09M | 2.03M | 2.03M | 2.86M | 2.20M | 2.34M |
|
Operating Income
|
| -0.16M | -0.08M | 0.06M | -0.88M | -0.29M | -0.97M | -0.14M | 0.15M | -0.91M | -0.77M | -0.43M | -3.63M | 0.13M | 0.40M | 0.07M | 0.22M | -0.23M | -0.16M | -0.88M | -0.13M | -0.34M | -0.07M | -1.07M | 0.48M | 2.76M | 0.22M | 0.30M | 0.45M | -0.55M | 0.24M | 0.44M |
|
EBIT
|
| -0.16M | -0.08M | 0.06M | -0.88M | -0.29M | -0.97M | -0.14M | 0.15M | -0.91M | -0.77M | -0.43M | -3.63M | 0.13M | 0.40M | 0.07M | 0.22M | -0.23M | -0.16M | -0.88M | -0.13M | -0.34M | -0.07M | -1.07M | 0.48M | 2.76M | 0.22M | 0.30M | 0.45M | -0.55M | 0.24M | 0.44M |
|
Non Operating Investment Income
|
| 0.07M | 0.03M | 0.02M | | -0.05M | -0.05M | -0.03M | | | | | | | | 0.12M | | | | -0.39M | -0.03M | | | | | 2.82M | | | | | | |
|
Other Non Operating Income
|
| | | | 0.04M | -0.05M | -0.04M | 0.00M | -0.00M | -918.00 | 776.00 | 636.00 | 0.12M | 0.00M | 0.18M | 0.00M | 0.17M | 0.10M | -0.17M | -0.22M | | | | | 0.05M | -0.05M | | | | | -0.03M | |
|
Non Operating Income
|
| | | | | -0.05M | -0.04M | 0.00M | -0.00M | -918.00 | 776.00 | 636.00 | 0.12M | 0.00M | 0.18M | -201.00 | 0.36M | 0.10M | 0.03M | -172.00 | | | | | | | | | | | | |
|
EBT
|
| -0.59M | -0.54M | -0.45M | -1.40M | -0.79M | -1.48M | -0.71M | -0.73M | -1.83M | -1.74M | -1.40M | -4.73M | -2.31M | -0.82M | -0.88M | -0.71M | -1.08M | -1.04M | -1.87M | -0.99M | -1.20M | -0.92M | -1.97M | -0.44M | 1.89M | -0.51M | -0.43M | -0.24M | -1.13M | -0.32M | -0.33M |
|
Profit After Tax
|
| 0.51M | -0.51M | -0.44M | -1.53M | -0.84M | -1.52M | -0.71M | -0.73M | -1.83M | -1.74M | -1.40M | -4.61M | -2.31M | -0.68M | -0.88M | -0.53M | -0.99M | -1.01M | -1.75M | -1.01M | -1.23M | -0.88M | -1.95M | -0.53M | 1.93M | -0.52M | -0.53M | -0.17M | -1.03M | -0.46M | -0.40M |
|
Net Income - Minority
|
| | | | | -1.88M | -1.44M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.02M | -0.01M | -0.01M | -0.02M | -0.02M | 0.02M | 0.01M | -0.10M | 0.03M | 0.05M | -0.03M | -0.13M | 0.00M | 0.00M | -450.00 | 880.00 | -973.00 | -0.00M | -0.01M | 203.00 | -0.00M | -468.00 | 493.00 | 0.00M | 0.11M | 0.03M | 0.03M | 0.10M | -0.02M | 0.13M | 0.23M |
|
Income from Continuing Operations
|
| -0.59M | -0.54M | -0.45M | -1.40M | -0.79M | -1.48M | -0.71M | -0.73M | -1.83M | -1.74M | -1.40M | -4.73M | -2.31M | -0.82M | -0.88M | -0.71M | -1.08M | -1.04M | -1.87M | -0.99M | -1.20M | -0.92M | -1.97M | -0.44M | 1.89M | -0.51M | -0.43M | -0.24M | -1.13M | -0.32M | -0.33M |
|
Consolidated Net Income
|
| -0.59M | -0.54M | -0.45M | -1.40M | -0.79M | -1.48M | -0.71M | -0.73M | -1.83M | -1.74M | -1.40M | -4.73M | -2.31M | -0.82M | -0.88M | -0.71M | -1.08M | -1.04M | -1.87M | -0.99M | -1.20M | -0.92M | -1.97M | -0.44M | 1.89M | -0.51M | -0.43M | -0.24M | -1.13M | -0.32M | -0.33M |
|
Income towards Parent Company
|
| -0.59M | -0.54M | -0.45M | -1.40M | -2.67M | -2.92M | -0.71M | -0.73M | -1.83M | -1.74M | -1.40M | -4.73M | -2.31M | -0.82M | -0.88M | -0.71M | -1.08M | -1.04M | -1.87M | -0.99M | -1.20M | -0.92M | -1.97M | -0.44M | 1.89M | -0.51M | -0.43M | -0.24M | -1.13M | -0.32M | -0.33M |
|
Net Income towards Common Stockholders
|
| 0.45M | -0.54M | -0.45M | -1.40M | 0.69M | -2.92M | -0.71M | -0.73M | -1.83M | -1.74M | -1.40M | -4.73M | -2.31M | -0.82M | -0.88M | -0.71M | -1.08M | -1.04M | -1.87M | -0.99M | -1.20M | -0.92M | -1.97M | -0.44M | 1.89M | -0.51M | -0.43M | -0.24M | -1.13M | -0.32M | -0.33M |
|
EPS (Basic)
|
| -0.27 | -0.25 | -0.19 | -0.72 | -0.30 | -0.31 | -0.13 | -0.13 | -0.38 | -0.33 | -0.27 | -0.76 | -0.39 | -0.05 | -0.05 | -0.01 | -0.06 | -0.47 | -0.80 | -0.46 | -0.55 | -0.79 | -1.76 | -0.47 | 1.22 | -0.47 | -0.47 | -0.21 | -0.74 | -0.34 | -0.33 |
|
EPS (Weighted Average and Diluted)
|
| 0.27 | | | | 0.28 | | | | | | -0.29 | -1.00 | -0.39 | -0.05 | -0.05 | -0.01 | -0.06 | -0.47 | -0.80 | -0.46 | -0.55 | -0.79 | -1.76 | -0.47 | 1.21 | -0.47 | -0.47 | -0.21 | -0.74 | -0.34 | -0.33 |
|
Shares Outstanding (Weighted Average)
|
0.00M | 270.00 | 1.99M | 2.00M | 1.97M | 300.00 | 3.41M | 4.50M | 3.68M | 4.55M | 4.75M | 4.75M | 4.71M | 5.86M | 14.41M | 16.05M | 13.09M | 16.04M | 2.18M | 2.18M | 2.14M | 2.22M | 1.11M | 1.11M | 1.11M | 1.12M | 1.12M | 1.12M | 1.13M | 1.36M | 1.36M | 1.31M |
|
Shares Outstanding (Diluted Average)
|
| 1.69M | | | | 2.45M | | | | | | 4.87M | 4.71M | 5.86M | 14.41M | 16.05M | 13.09M | 16.04M | 2.18M | 2.18M | 2.14M | 2.22M | 1.11M | 1.11M | 1.11M | 1.12M | 1.12M | 1.12M | 1.13M | 1.36M | 1.36M | 1.31M |
|
EBITDA
|
| 0.14M | 0.29M | 0.06M | -0.88M | 0.11M | -0.57M | -0.14M | 0.15M | -0.91M | -0.77M | -0.43M | -3.63M | 0.13M | 0.40M | 0.07M | 0.22M | -0.23M | -0.16M | -0.88M | -0.13M | -0.34M | -0.07M | -1.07M | 0.48M | 2.76M | 0.22M | 0.30M | 0.45M | -0.55M | 0.24M | 0.44M |
|
Interest Expenses
|
| 0.42M | 0.46M | 0.51M | 0.52M | 0.51M | 0.51M | 0.57M | 0.88M | 0.92M | 0.97M | 0.98M | 1.10M | 2.43M | 1.22M | 0.95M | 0.93M | 0.84M | 0.87M | 0.99M | 0.85M | 0.86M | 0.85M | 0.90M | 0.93M | 0.88M | 0.72M | 0.73M | 0.69M | 0.57M | 0.56M | 0.77M |