|
Revenue
|
| | 4.70M | 16.05M | 15.89M | 20.55M | 23.33M | 7.80M | 7.96M | 5.28M | 6.06M | 20.32M | 9.91M | 7.58M | 5.30M |
|
Cost of Revenue
|
| | 4.28M | 15.62M | 14.07M | 18.02M | 20.59M | 8.63M | 6.57M | 3.96M | 4.45M | 18.66M | 9.10M | 6.33M | 5.50M |
|
Gross Profit
|
| | 0.42M | 0.43M | 1.82M | 2.53M | 2.75M | -0.84M | 1.39M | 1.32M | 1.60M | 1.66M | 0.81M | 1.25M | -0.20M |
|
Selling, General & Administrative
|
| | 4.19M | 6.00M | 4.27M | 4.72M | 3.25M | 2.57M | 3.13M | 2.19M | 3.36M | 3.15M | 2.23M | 2.45M | 6.00M |
|
Restructuring Costs
|
| | | | 1.08M | 0.28M | 0.19M | 0.29M | 1.41M | | | | | | |
|
Other Operating Expenses
|
| | | 1.30M | | 0.29M | | | | | | | | | |
|
Operating Expenses
|
| | 4.19M | 7.30M | 5.35M | 5.29M | 3.43M | 2.86M | 4.54M | 2.19M | 3.36M | 3.15M | 2.23M | 2.45M | 6.00M |
|
Operating Income
|
| | -3.77M | -6.87M | -3.53M | -2.76M | -0.69M | -3.70M | -3.15M | -0.87M | -1.76M | -1.48M | -1.42M | -1.21M | -6.20M |
|
EBIT
|
| | -3.77M | -6.87M | -3.53M | -2.76M | -0.69M | -3.70M | -3.15M | -0.87M | -1.76M | -1.48M | -1.42M | -1.21M | -6.20M |
|
Other Non Operating Income
|
| | 0.04M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.08M | 0.09M |
|
Non Operating Income
|
| | -31.08M | -1.13M | -46.32M | -6.09M | -2.77M | -3.20M | 4.93M | 5.20M | -1.50M | -1.21M | -1.27M | 0.04M | -19.65M |
|
EBT
|
| | -34.85M | -8.00M | -49.85M | -8.85M | -3.45M | -6.90M | 1.77M | 4.33M | -3.26M | -2.69M | -2.68M | -1.17M | -25.84M |
|
Tax Provisions
|
| | | | | | | | | | | | -0.03M | | |
|
Profit After Tax
|
| | -34.88M | -8.00M | -49.85M | -8.85M | -3.45M | -6.90M | 1.94M | 4.45M | -3.26M | -2.50M | -2.65M | -1.17M | -25.84M |
|
Income from Non-Controlling Interests
|
| | 0.03M | | | | | | -12.00 | | | | | | |
|
Income from Continuing Operations
|
| | -34.85M | -8.00M | -49.85M | -8.85M | -3.45M | -6.90M | 1.77M | 4.33M | -3.26M | -2.69M | -2.65M | -1.17M | -25.84M |
|
Consolidated Net Income
|
| | -34.85M | -8.00M | -49.85M | -8.85M | -3.45M | -6.90M | 0.17M | 0.12M | -3.26M | -2.69M | 0.11M | -1.17M | -25.84M |
|
Income towards Parent Company
|
| | -34.85M | -8.00M | -49.85M | -8.85M | -3.45M | -6.90M | 0.17M | 0.12M | -3.26M | -2.69M | 0.11M | -1.17M | -25.84M |
|
Net Income towards Common Stockholders
|
| | -34.85M | -8.00M | -49.85M | -8.85M | -3.45M | -6.90M | 0.17M | 0.12M | -3.26M | -2.69M | 0.11M | -1.17M | -25.84M |
|
EPS (Basic)
|
| | -1.17 | -147.11 | -40.15 | -3.54 | -4.96 | 105.02 | 1.95 | 2.55 | -1.77 | -1.72 | -0.84 | -0.38 | -0.58 |
|
EPS (Weighted Average and Diluted)
|
| | -1.17 | -147.11 | -40.15 | -3.54 | -4.96 | 105.02 | 1.42 | 2.15 | -1.77 | -1.43 | -0.84 | -0.38 | -0.58 |
|
Shares Outstanding (Weighted Average)
|
0.08M | 0.08M | 0.13M | 0.13M | 0.13M | 0.47M | 0.58M | 0.87M | 0.87M | 1.75M | 1.78M | 2.44M | 2.44M | 3.04M | 3.04M |
|
Shares Outstanding (Diluted Average)
|
| | 29.95M | 0.31M | 1.24M | 2.50M | 0.70M | 2.89M | 1.37M | 2.07M | 1.80M | 1.98M | 3.04M | 3.04M | 44.73M |
|
EBITDA
|
| | -3.77M | -6.87M | -3.53M | -2.76M | -0.69M | -3.70M | -3.15M | -0.87M | -1.76M | -1.48M | -1.42M | -1.21M | -6.20M |
|
Tax Rate
|
| | | | | | | | | | | | 1.07% | | |