|
Revenue
|
0.39M | 0.43M | 0.39M | 0.36M | 0.35M | 1.12M | 1.35M | 1.31M | 1.31M | 1.26M | 1.59M | 1.73M | 2.01M | 2.54M | 2.81M | 3.15M | 2.74M |
|
Cost of Revenue
|
0.25M | 0.26M | 0.22M | 0.21M | 0.22M | 0.37M | 0.61M | 0.49M | 0.47M | 0.43M | 0.58M | 0.75M | 0.81M | 1.18M | 1.10M | 1.21M | 0.97M |
|
Gross Profit
|
0.14M | 0.17M | 0.16M | 0.15M | 0.14M | 0.75M | 0.74M | 0.82M | 0.85M | 0.84M | 1.00M | 0.98M | 1.21M | 1.36M | 1.71M | 1.94M | 1.77M |
|
Selling, General & Administrative
|
0.68M | 0.82M | 0.80M | 1.04M | 0.97M | 1.53M | 1.70M | 1.57M | 1.53M | 1.26M | 1.19M | 1.35M | 1.32M | 1.86M | 2.22M | 2.07M | 1.83M |
|
Restructuring Costs
|
| | 0.08M | 0.16M | | 0.29M | 0.15M | 0.06M | 0.08M | 0.04M | 0.09M | 0.01M | 0.02M | 0.14M | 0.03M | 0.03M | 0.00M |
|
Other Operating Expenses
|
0.03M | 0.14M | 0.04M | 0.16M | 0.15M | 0.09M | 0.25M | 0.49M | 3.98M | 1.38M | 0.18M | 0.22M | 0.20M | 0.47M | 0.24M | 0.35M | 0.21M |
|
Operating Expenses
|
0.72M | 0.96M | 0.92M | 1.36M | 1.12M | 1.91M | 2.09M | 2.12M | 5.59M | 2.68M | 1.46M | 1.58M | 1.54M | 2.47M | 2.49M | 2.44M | 2.04M |
|
Operating Income
|
-0.58M | -0.79M | -0.76M | -1.21M | -0.99M | -1.16M | -1.35M | -1.31M | -4.74M | -1.84M | -0.46M | -0.61M | -0.33M | -1.11M | -0.79M | -0.51M | -0.27M |
|
EBIT
|
-0.58M | -0.79M | -0.76M | -1.21M | -0.99M | -1.16M | -1.35M | -1.31M | -4.74M | -1.84M | -0.46M | -0.61M | -0.33M | -1.11M | -0.79M | -0.51M | -0.27M |
|
Interest & Investment Income
|
0.00M | 0.01M | | | 574.00 | 901.00 | | | 0.01M | | -0.02M | 0.02M | -0.02M | | -0.10M | 0.07M | -0.11M |
|
Other Non Operating Income
|
0.00M | 0.02M | 0.01M | -0.05M | 0.02M | -0.10M | 0.07M | 0.01M | 0.01M | 0.00M | -0.02M | -0.02M | -0.01M | 0.79M | -0.04M | -0.03M | -0.36M |
|
Non Operating Income
|
0.00M | 0.02M | 0.01M | -0.05M | 0.02M | -0.10M | 0.07M | 0.01M | 0.01M | 0.00M | -0.02M | -0.02M | -0.01M | 0.79M | -0.04M | -0.03M | -0.36M |
|
EBT
|
-0.58M | -0.77M | -0.75M | -1.26M | -0.97M | -1.25M | -1.28M | -1.29M | -4.73M | -1.84M | -0.48M | -0.63M | -0.34M | -0.32M | -0.82M | -0.53M | -0.63M |
|
Tax Provisions
|
| -0.00M | | | | | | | | | | | | | -0.02M | 128.00 | |
|
Profit After Tax
|
-0.58M | -0.76M | -0.75M | -1.26M | -1.26M | -1.25M | -1.28M | -1.29M | -4.73M | -1.84M | -0.48M | -0.63M | -0.34M | -0.32M | -0.81M | -0.53M | -0.70M |
|
Equity Income
|
| | | | | | 0.01M | 0.01M | 0.00M | -0.00M | -0.01M | 0.00M | 657.00 | 748.00 | 909.00 | 142.00 | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | -664.00 | -0.00M | -0.01M | 0.00M | -0.01M | 0.04M | 0.07M |
|
Income from Continuing Operations
|
-0.58M | -0.76M | -0.75M | -1.26M | -0.97M | -1.25M | -1.28M | -1.29M | -4.73M | -1.84M | -0.48M | -0.63M | -0.34M | -0.32M | -0.81M | -0.53M | -0.63M |
|
Consolidated Net Income
|
-0.58M | -0.76M | -0.75M | -1.26M | -0.97M | -1.25M | -1.28M | -1.29M | -4.73M | -1.84M | -0.48M | -0.63M | -0.34M | -0.32M | -0.81M | -0.53M | -0.63M |
|
Income towards Parent Company
|
-0.58M | -0.76M | -0.75M | -1.26M | -0.97M | -1.25M | -1.28M | -1.29M | -4.73M | -1.84M | -0.48M | -0.63M | -0.34M | -0.32M | -0.81M | -0.53M | -0.63M |
|
Preferred Dividend Payments
|
0.03M | 0.04M | 0.04M | 0.05M | | 0.11M | 0.05M | 0.05M | 0.05M | 0.07M | 0.08M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.14M |
|
Net Income towards Common Stockholders
|
-0.61M | -0.81M | -0.79M | -1.31M | -1.31M | -1.36M | -1.34M | -1.34M | -4.79M | -1.91M | -0.56M | -0.71M | -0.42M | -0.43M | -0.90M | -0.67M | -0.84M |
|
EPS (Basic)
|
| -0.15 | -0.14 | -0.24 | -0.24 | -0.27 | -0.26 | -0.26 | -0.94 | -0.37 | -0.11 | -0.14 | -0.08 | -0.08 | -0.18 | -0.13 | -0.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -0.37 | -0.11 | 0.14 | -0.08 | -0.08 | -0.18 | 0.13 | -0.16 |
|
Shares Outstanding (Weighted Average)
|
| 5.49M | 5.49M | 5.49M | 5.49M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.11M | 5.13M | 5.13M | 5.13M | 5.13M | 5.13M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 5.11M | 5.11M | 5.11M | 5.13M | 5.12M | 5.13M | 5.13M | 5.13M |
|
EBITDA
|
-0.58M | -0.79M | -0.76M | -1.21M | -0.99M | -1.16M | -1.34M | -1.31M | -4.74M | -1.84M | -0.75M | -0.61M | -0.33M | -1.11M | -0.79M | -0.51M | -0.27M |
|
Interest Expenses
|
0.01M | | | | 0.00M | | | | | | | | | | | | |
|
Tax Rate
|
| 0.17% | | | | | | | | | | | | | 2.13% | | |