|
Revenue
|
-0.00M | | | | | | | 0.25M | 0.11M | 0.14M | 0.06M | 0.12M | 0.09M | 0.05M | 0.03M | 0.11M | 0.13M | 0.13M | 0.08M | 0.08M | 0.18M | 0.70M | 0.89M | 1.92M | 2.55M | 1.43M | 0.66M | 0.56M | 0.37M | 1.47M | 1.46M | 1.06M | 1.73M | 1.98M | -4.77M | 0.00M | 0.14M | 0.28M | 0.17M | 0.10M |
|
Cost of Revenue
|
0.04M | | | 0.00M | 0.08M | | | | 0.05M | 0.10M | 0.09M | 0.20M | 0.23M | 0.19M | 0.38M | 0.23M | 0.26M | 0.26M | 0.24M | 0.19M | 0.16M | 0.27M | 0.30M | 1.07M | 0.81M | 1.12M | 0.86M | 0.77M | 0.68M | 0.98M | 1.10M | 0.84M | 1.17M | 1.20M | -3.21M | | | | 0.07M | 0.02M |
|
Gross Profit
|
| | | -0.00M | -0.08M | | | | 0.05M | 0.04M | -0.03M | -0.09M | -0.15M | -0.15M | -0.35M | -0.12M | -0.13M | -0.13M | -0.16M | -0.11M | 0.02M | 0.43M | 0.59M | 0.84M | 1.74M | 0.31M | -0.20M | -0.21M | -0.31M | -1.01M | -0.91M | -0.51M | -0.19M | 0.79M | -1.56M | 0.00M | 0.14M | 0.28M | 0.10M | 0.08M |
|
Depreciation & Amortization - Total
|
| | | | 0.01M | | | | | | | | | | | | | | | | | | | | | 0.42M | | | | 1.47M | | | | 0.69M | -2.17M | 0.00M | | 0.21M | -1.07M | 0.01M |
|
Research & Development
|
0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
113.00 | | | 113.00 | -33.00 | | | 0.16M | 0.50M | 0.11M | 0.53M | 0.56M | 0.17M | 0.34M | 0.75M | 0.11M | 0.09M | 0.09M | 0.07M | 0.10M | 0.09M | 16.72M | 5.69M | 0.21M | 2.07M | 0.12M | 0.82M | 0.39M | 0.30M | 0.34M | 14.96M | 8.49M | 0.19M | 0.24M | 0.36M | 0.34M | 0.63M | 1.13M | 0.46M | 0.40M |
|
Other Operating Expenses
|
0.08M | | 0.01M | 0.01M | | | | | | | 4.91M | 2.10M | | | | | | 0.12M | | | | | | | | -0.37M | 0.11M | | | 1.39M | 8.62M | 1.63M | 1.87M | 0.73M | -2.96M | 0.25M | 0.23M | -0.04M | 0.71M | 0.02M |
|
Operating Expenses
|
0.08M | | 0.01M | 0.01M | 0.01M | | | 0.16M | 0.50M | 0.11M | 5.44M | 2.65M | 0.17M | 0.34M | 0.75M | 0.11M | 0.09M | 0.21M | 0.07M | 0.10M | 0.09M | 16.72M | 5.69M | 0.21M | 2.07M | 0.17M | 0.92M | 0.39M | 0.30M | 3.19M | 23.59M | 10.12M | 2.06M | 1.66M | -4.77M | 0.59M | 0.86M | 1.29M | 0.11M | 0.42M |
|
Operating Income
|
| | -0.01M | -0.01M | -0.00M | | | -0.16M | -0.44M | -0.07M | -5.46M | -2.74M | -0.32M | -0.49M | -1.10M | -0.23M | -0.22M | -0.34M | -0.23M | -0.21M | -0.07M | -16.29M | -5.10M | 0.63M | -0.33M | 0.14M | -1.13M | -0.61M | -0.61M | -1.72M | -22.12M | -9.06M | -0.34M | 0.32M | 0.00M | -0.59M | -0.72M | -1.01M | 0.06M | -0.33M |
|
EBIT
|
| | -0.01M | -0.01M | -0.00M | | | -0.16M | -0.44M | -0.07M | -5.46M | -2.74M | -0.32M | -0.49M | -1.10M | -0.23M | -0.22M | -0.34M | -0.23M | -0.21M | -0.07M | -16.29M | -5.10M | 0.63M | -0.33M | 0.14M | -1.13M | -0.61M | -0.61M | -1.72M | -22.12M | -9.06M | -0.34M | 0.32M | 0.00M | -0.59M | -0.72M | -1.01M | 0.06M | -0.33M |
|
Non Operating Investment Income
|
| | | | | | | 0.06M | -0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | 98.00 | 0.00M | 3.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | 0.00M | 0.00M | | 0.55M | 1.05M | 0.91M | -0.06M | -6.83M | 0.84M | -0.18M | -0.11M | -0.89M | -0.18M | -0.13M | -0.30M | -0.16M | 0.72M | -0.18M | -0.22M | -0.20M | -0.18M | -0.15M | -0.05M | 5.17M | -0.02M | -0.02M | -0.02M | -0.01M | -0.07M | -0.01M | 0.38M | -0.40M | -0.25M |
|
Non Operating Income
|
-260.00 | | | | | | | | | | | 1.04M | 0.85M | -0.06M | -6.69M | 0.50M | -0.18M | -0.11M | -0.27M | -0.18M | -0.13M | -0.30M | -0.16M | 0.72M | -0.18M | -0.22M | -0.20M | -0.18M | -0.15M | -0.05M | -0.02M | -0.02M | -0.02M | -0.02M | -0.01M | -0.07M | -0.01M | 0.38M | -0.40M | -0.25M |
|
EBT
|
| | -0.01M | -0.02M | -0.00M | | | 0.09M | -0.98M | -0.05M | -4.63M | -1.70M | 0.53M | -0.55M | -7.80M | 0.27M | -0.40M | -0.44M | -0.51M | -0.39M | -0.20M | -16.59M | -5.26M | 1.35M | -0.52M | -0.07M | -1.32M | -0.79M | -0.76M | -1.77M | -22.14M | -9.08M | -0.36M | 0.30M | -0.01M | -0.66M | -0.73M | -0.64M | -0.34M | -0.58M |
|
Profit After Tax
|
-0.08M | -0.01M | -0.01M | -0.01M | 0.00M | | | 0.09M | -0.98M | -0.05M | -4.63M | -1.70M | 0.53M | -0.55M | -7.80M | 0.27M | -0.40M | -0.44M | -0.51M | -0.39M | -0.20M | -16.59M | -5.26M | 1.35M | -0.52M | -0.07M | -1.32M | -0.79M | -0.76M | -1.77M | -22.14M | -9.08M | -0.36M | 0.30M | -2.38M | -1.24M | -0.73M | -0.64M | -1.17M | -0.65M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.06M | -0.05M | -0.04M | -0.00M |
|
Income from Continuing Operations
|
| | -0.01M | -0.02M | -0.00M | | | 0.09M | -0.98M | -0.05M | -4.63M | -1.70M | 0.53M | -0.55M | -7.80M | 0.27M | -0.40M | -0.44M | -0.51M | -0.39M | -0.20M | -16.59M | -5.26M | 1.35M | -0.52M | -0.07M | -1.32M | -0.79M | -0.76M | -1.77M | -22.14M | -9.08M | -0.36M | 0.30M | -0.01M | -0.66M | -0.73M | -0.64M | -0.34M | -0.58M |
|
Consolidated Net Income
|
| | -0.01M | -0.02M | 0.01M | | | 0.09M | -0.98M | -0.05M | -4.63M | -1.70M | 0.53M | -0.55M | -7.80M | 0.27M | -0.40M | -0.44M | -0.51M | -0.39M | -0.20M | -16.59M | -5.26M | 1.35M | -0.52M | -0.07M | -1.32M | -0.79M | -0.76M | -1.77M | -22.14M | -9.08M | -0.36M | 0.30M | -0.01M | -0.58M | -0.73M | -0.64M | -0.34M | -0.07M |
|
Income towards Parent Company
|
| | -0.01M | -0.02M | 0.01M | | | 0.09M | -0.98M | -0.05M | -4.63M | -1.70M | 0.53M | -0.55M | -7.80M | 0.27M | -0.40M | -0.44M | -0.51M | -0.39M | -0.20M | -16.59M | -5.26M | 1.35M | -0.52M | -0.07M | -1.32M | -0.79M | -0.76M | -1.77M | -22.14M | -9.08M | -0.36M | 0.30M | -0.01M | -1.22M | -0.73M | -0.64M | -0.34M | -0.07M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | 0.19M | 0.13M | 0.14M | 0.14M | | | | 0.20M | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| | -0.01M | -0.02M | 0.01M | | | 0.09M | -0.98M | -0.05M | -4.63M | -1.70M | 0.53M | -0.55M | -7.80M | 0.27M | -0.40M | -0.44M | -0.51M | -0.39M | -0.20M | -16.59M | -5.84M | 1.22M | -0.65M | -0.21M | -1.47M | -1.10M | -1.40M | -2.06M | -22.35M | -9.29M | -0.57M | 0.23M | -2.38M | -1.22M | -0.67M | -0.59M | -1.13M | -0.65M |
|
EPS (Basic)
|
| | 0.00 | 0.00 | 0.00 | | | 0.01 | -0.12 | -0.01 | -0.56 | -0.18 | 0.05 | -0.05 | -0.57 | 0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.11 | -0.04 | 0.01 | 0.00 | -0.13 | -0.90 | -0.61 | -0.70 | -0.88 | -9.95 | -2.81 | -0.13 | 0.04 | -0.54 | -0.13 | | -0.10 | -0.04 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | 0.00 | -0.12 | -0.01 | | -0.18 | 0.01 | -0.05 | | 0.00 | -0.01 | -0.01 | | 0.00 | 0.00 | -0.11 | | 0.00 | 0.00 | -0.13 | | 0.00 | -0.70 | -0.88 | -9.95 | -2.81 | -0.13 | 0.01 | -0.54 | -0.13 | -0.13 | -0.10 | -0.20 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
4.76M | 5.65M | 5.65M | 10.00M | 28.33M | 28.33M | 28.44M | 7.17M | 8.25M | 8.86M | 8.31M | 9.25M | 9.87M | 11.57M | 13.67M | 105.19M | 53.90M | 80.51M | 65.39M | 111.99M | 124.30M | 154.41M | 146.04M | 203.61M | 205.01M | 1.64M | 1.64M | 1.80M | 2.00M | 2.34M | 2.25M | 3.31M | 4.23M | 5.06M | 4.41M | 5.08M | | 5.95M | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | 27.75M | 8.25M | 8.86M | | 9.25M | 46.82M | 11.57M | | 105.19M | 53.90M | 80.51M | | 111.99M | 124.30M | 154.41M | | 285.53M | 291.23M | 2.33M | | 224.41M | 2.00M | 2.34M | 2.25M | 3.31M | 4.23M | 18.30M | 4.41M | 5.08M | 5.32M | 5.95M | 5.71M | 6.19M |
|
EBITDA
|
| | -0.01M | -0.01M | 0.01M | | | -0.16M | -0.44M | -0.07M | -5.46M | -2.74M | -0.32M | -0.49M | -1.10M | -0.23M | -0.22M | -0.34M | -0.23M | -0.21M | -0.07M | -16.29M | -5.10M | 0.63M | -0.33M | 0.56M | -1.13M | -0.61M | -0.61M | -0.25M | -22.12M | -9.06M | -0.34M | 1.01M | -2.17M | -0.59M | -0.72M | -0.80M | -1.01M | -0.32M |
|
Interest Expenses
|
0.00M | | | 450.00 | | | | | | | | -0.00M | -0.04M | -0.06M | 0.32M | 0.30M | 0.18M | 0.09M | 0.08M | 0.10M | 0.09M | 0.24M | 0.01M | 382.00 | 80.00 | 53.00 | 0.02M | 0.11M | 0.11M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |