|
Revenue
|
| | | | | 0.01M | 0.01M | 0.05M | 0.38M | 0.69M | 0.47M | 0.00M | 0.01M | 1.58M | 1.27M | 0.02M | 0.98M | 2.92M | 1.05M | 0.68M | 9.90M | 3.84M | 5.33M | 7.28M | 0.99M | 4.90M | 6.75M | 1.36M | | 4.53M | 3.97M | 1.60M |
|
Cost of Revenue
|
| | | | 1.97M | | | 0.05M | 0.05M | 0.29M | 0.21M | 0.00M | 0.02M | 1.23M | 1.19M | 0.07M | 1.28M | 2.86M | 1.04M | 0.63M | 9.73M | 3.77M | 5.29M | 7.23M | 7.43M | 4.82M | 6.71M | 1.33M | 3.83M | 4.48M | 3.94M | 1.55M |
|
Gross Profit
|
| | | | 2.84M | 0.01M | 0.01M | 201.00 | 0.33M | 0.40M | 0.26M | 283.00 | -0.01M | 0.35M | 0.07M | -0.05M | -0.30M | 0.06M | 0.01M | 0.04M | 0.17M | 0.07M | 0.04M | 0.05M | 0.04M | 0.08M | 0.05M | 0.03M | 0.17M | 0.05M | 0.03M | 0.05M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 0.01M | 53.00 | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 0.01M | 0.05M | 0.06M | 0.21M | 0.16M | 0.18M | 0.12M | 1.27M | 0.17M | 0.26M | 0.60M | 0.29M | 0.24M | 0.33M | 0.24M | 9.40M | 0.86M | 0.41M | 0.85M | 0.68M | 1.06M | 0.37M | 0.32M | 0.60M | 0.45M | 0.35M | 0.34M | 0.99M | 0.33M | 0.24M | 0.87M |
|
Other Operating Expenses
|
| | | | | | | -0.24M | 0.93M | | -0.01M | -53.00 | | | -0.00M | -0.00M | | | | | | | | | 2.25M | | | | 1.16M | | | |
|
Operating Expenses
|
| 0.01M | 0.05M | 0.06M | 0.21M | 0.16M | 0.18M | -0.12M | 2.20M | 0.17M | 0.26M | 0.60M | 0.29M | 0.24M | 0.33M | 0.24M | 9.40M | 0.86M | 0.41M | 0.85M | 0.68M | 1.06M | 0.37M | 0.32M | 2.85M | 0.45M | 0.35M | 0.34M | 2.15M | 0.33M | 0.24M | 0.87M |
|
Operating Income
|
| -0.01M | -0.05M | -0.06M | 2.63M | -0.15M | -0.17M | -0.12M | -0.94M | 0.23M | 0.00M | -0.60M | -0.30M | 0.11M | -0.26M | -0.29M | -9.69M | -0.81M | -0.40M | -0.81M | -0.09M | -0.99M | -0.33M | -0.27M | -2.81M | -0.37M | -0.31M | -0.30M | -1.98M | -0.28M | -0.20M | -0.82M |
|
EBIT
|
| -0.01M | -0.05M | -0.06M | 2.63M | -0.15M | -0.17M | -0.12M | -0.94M | 0.23M | 0.00M | -0.60M | -0.30M | 0.11M | -0.26M | -0.29M | -9.69M | -0.81M | -0.40M | -0.81M | -0.09M | -0.99M | -0.33M | -0.27M | -2.81M | -0.37M | -0.31M | -0.30M | -1.98M | -0.28M | -0.20M | -0.82M |
|
Other Non Operating Income
|
| | | | -0.06M | | | -0.03M | | | | | | | | | | | 118.00 | 0.01M | 0.41M | -0.01M | -880.00 | -0.00M | 0.28M | 0.20M | 0.38M | 0.00M | | | | |
|
Non Operating Income
|
| | | | 0.05M | -0.01M | -52.00 | -0.03M | -16.00 | -33.00 | 36.00 | | 33.00 | -0.00M | -0.00M | -85.00 | 0.00M | | 118.00 | 0.01M | 0.41M | -0.01M | -880.00 | -0.00M | 0.28M | 0.20M | 0.38M | -0.03M | 0.15M | 0.03M | -0.16M | -0.69M |
|
EBT
|
| -0.01M | -0.05M | -0.06M | 2.67M | -0.16M | -0.17M | -0.15M | -0.94M | 0.23M | 0.00M | -0.60M | -0.30M | 0.11M | -0.26M | -0.29M | -9.04M | -0.81M | -0.40M | -0.80M | -2.74M | -1.00M | -0.33M | -0.27M | -2.53M | -0.17M | 0.07M | -0.33M | -1.84M | -0.26M | -0.36M | -1.51M |
|
Tax Provisions
|
| -0.00M | -0.01M | -0.02M | 0.69M | 750.00 | -0.02M | 0.07M | -0.18M | 0.03M | -0.03M | 0.11M | -0.14M | 0.06M | 0.01M | -0.02M | -0.04M | 9.00 | -439.00 | | 0.02M | | | | 0.02M | 0.12M | -0.00M | -509.00 | 0.00M | | 0.14M | 0.00M |
|
Profit After Tax
|
-0.00M | -0.01M | -0.04M | -0.05M | 1.99M | -0.16M | -0.14M | -0.08M | -0.94M | 0.22M | 0.03M | -0.72M | -0.17M | 0.05M | -0.27M | -0.28M | -9.64M | -0.81M | -0.40M | -0.87M | -2.76M | -1.00M | -0.33M | -0.27M | -2.55M | -0.30M | 0.08M | -0.33M | -1.84M | -0.26M | -0.50M | -1.51M |
|
Income from Non-Controlling Interests
|
| -0.00M | -0.01M | 0.00M | 0.10M | 0.00M | -0.01M | -0.01M | -0.06M | -0.00M | -0.00M | | | | | | | | | 0.00M | 0.07M | -0.01M | -0.02M | 0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.01M |
|
Income from Continuing Operations
|
| -0.01M | -0.04M | -0.05M | 1.99M | -0.16M | -0.14M | -0.22M | -0.76M | 0.19M | 0.03M | -0.72M | -0.17M | 0.05M | -0.27M | -0.28M | -8.99M | -0.81M | -0.40M | -0.80M | -2.76M | -1.00M | -0.33M | -0.27M | -2.55M | -0.30M | 0.07M | -0.33M | -1.84M | -0.26M | -0.50M | -1.51M |
|
Consolidated Net Income
|
| -0.01M | -0.04M | -0.05M | 1.99M | -0.16M | -0.14M | -0.22M | -0.76M | 0.19M | 0.03M | -0.72M | -0.17M | 0.05M | -0.27M | -0.28M | -8.99M | -0.81M | 0.01M | -0.06M | -2.61M | -1.00M | | | | -0.30M | 0.07M | -0.33M | -1.84M | -0.26M | -0.50M | -1.51M |
|
Income towards Parent Company
|
| -0.01M | -0.04M | -0.05M | 1.99M | -0.16M | -0.14M | -0.22M | -0.76M | 0.19M | 0.03M | -0.72M | -0.17M | 0.05M | -0.27M | -0.28M | -8.99M | -0.81M | 0.01M | -0.06M | -2.61M | -1.00M | | | | -0.30M | 0.07M | -0.33M | -1.84M | -0.26M | -0.50M | -1.51M |
|
Net Income towards Common Stockholders
|
| -0.01M | -0.04M | -0.05M | 1.99M | -0.16M | -0.14M | -0.08M | -0.76M | 0.22M | 0.03M | -0.72M | -0.17M | 0.05M | -0.27M | -0.28M | -9.12M | -0.81M | -0.38M | -0.87M | -2.76M | -0.99M | -0.31M | | | -0.30M | 0.07M | -0.33M | -1.84M | -0.26M | -0.50M | -1.51M |
|
EPS (Basic)
|
| 0.00 | 0.00 | -0.01 | 0.19 | -0.01 | -0.01 | -0.01 | -0.06 | 0.02 | 0.00 | -0.05 | -0.02 | 0.01 | -0.03 | -0.04 | -1.49 | -0.11 | -0.05 | -0.10 | -0.35 | -0.11 | -0.03 | -0.03 | -0.26 | -0.02 | 0.01 | -0.02 | -0.14 | -0.02 | -0.03 | -0.10 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | 0.00 | -0.01 | 0.01M | -0.01 | -0.01 | -0.01 | -0.06 | 0.01 | 0.00 | -0.05 | -0.02 | 0.00 | -0.03 | -0.04 | -1.49 | -0.11 | -0.05 | -0.10 | -0.35 | -0.11 | -0.03 | -0.03 | -0.26 | -0.02 | 0.01 | -0.02 | -0.14 | -0.02 | -0.03 | -0.10 |
|
Shares Outstanding (Weighted Average)
|
| 10.00M | 10.00M | 10.00M | | 12.35M | 12.35M | 12.35M | 12.35M | 12.35M | 13.18M | 13.18M | 11.75M | 9.13M | 9.13M | 6.14M | 6.11M | 7.12M | 7.14M | 8.08M | 7.88M | 9.29M | 9.49M | 10.02M | 9.81M | 11.96M | 13.47M | 13.61M | 13.25M | 14.16M | 14.26M | 14.37M |
|
Shares Outstanding (Diluted Average)
|
| 10.00M | 10.00M | 10.00M | 179.00 | 13.25M | 12.35M | 12.35M | 12.35M | 17.69M | 17.66M | 17.82M | 11.75M | 13.82M | 9.13M | 6.14M | 6.11M | 7.12M | 7.14M | 8.08M | 7.88M | 9.29M | 9.49M | 10.02M | 9.81M | 11.96M | 13.47M | 13.61M | 13.25M | 14.16M | 14.26M | 14.37M |
|
EBITDA
|
| -0.01M | -0.03M | -0.05M | 1.92M | -0.12M | -0.18M | -0.13M | -0.84M | 0.22M | 0.04M | -0.70M | -0.15M | 0.05M | -0.28M | -0.27M | -9.23M | -0.93M | -0.24M | -0.87M | -2.82M | -1.01M | -0.28M | -0.24M | -2.62M | -0.23M | 0.23M | -0.32M | -1.94M | -0.25M | -0.55M | -1.50M |
|
Interest Expenses
|
| | | | | 0.01M | 52.00 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| 24.10% | 22.53% | 23.91% | 25.75% | -0.47% | 14.94% | -45.37% | 19.44% | 13.84% | -1,824.44% | -18.42% | 44.39% | 55.67% | -3.29% | 5.68% | 0.50% | 0.00% | 0.11% | | -0.89% | | | | -0.90% | -72.21% | -2.61% | 0.15% | -0.12% | | -38.82% | -0.19% |