|
Revenue
|
| 55.00 | 97.00 | 42.00 | 11.00 | 121.00 | 26.00 | 117.00 | 38.00 | 130.00 | 195.00 | 155.00 | 66.00 | 13.00 | 65.00 | 52.00 | 33.00 | 26.00 | 26.00 | 137.00 | 117.00 | 65.00 |
|
Cost of Revenue
|
| 5.00 | 9.00 | 4.00 | 1.00 | 13.00 | 2.00 | 12.00 | 19.00 | 12.00 | 20.00 | 14.00 | 930.00 | 1.00 | 6.00 | 5.00 | 3.00 | 2.00 | 2.00 | 12.00 | 11.00 | 6.00 |
|
Gross Profit
|
| 50.00 | 88.00 | 38.00 | 10.00 | 108.00 | 24.00 | 105.00 | 19.00 | 118.00 | 175.00 | 141.00 | -864.00 | 12.00 | 59.00 | 47.00 | 30.00 | 24.00 | 24.00 | 125.00 | 106.00 | 59.00 |
|
Selling, General & Administrative
|
| 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M |
|
Operating Expenses
|
| 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.02M |
|
Operating Income
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
EBIT
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Other Non Operating Income
|
| | | | | -317.00 | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | -317.00 | | | | -615.00 | | | | 942.00 | | | | 0.00M | | | | 0.00M |
|
EBT
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Profit After Tax
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Income from Continuing Operations
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Consolidated Net Income
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Income towards Parent Company
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Net Income towards Common Stockholders
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
EPS (Basic)
|
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | 0.00 | | |
|
EPS (Weighted Average and Diluted)
|
| | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
5.29M | 5.29M | 5.29M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | | | | 5.28M | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | 5.28M | | | | | | | |
|
EBITDA
|
| -0.00M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.00M | -0.02M |
|
Interest Expenses
|
| | 95.00 | 112.00 | 202.00 | 317.00 | 384.00 | 459.00 | 519.00 | 615.00 | | 774.00 | 828.00 | 942.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |