|
Revenue
|
-0.01M | 0.06M | 0.04M | -0.04M | 0.02M | 0.04M | 0.01M | -0.04M | 0.01M | 0.03M | 0.03M | 0.05M | 0.00M | 75.00 | 0.01M | -493.00 | 282.00 | 0.00M | 0.00M | 0.00M | 0.00M | 282.00 | 0.05M |
|
Cost of Revenue
|
| 0.02M | 0.01M | 0.08M | 0.01M | 173.00 | 0.01M | 0.00M | 0.01M | 0.02M | 0.02M | 0.25M | 967.00 | 132.00 | 767.00 | 0.17M | 49.00 | 229.00 | 310.00 | 360.00 | 295.00 | 33.00 | 0.00M |
|
Gross Profit
|
| 0.04M | 0.03M | -0.12M | 0.02M | 0.04M | 787.00 | -0.04M | 191.00 | 0.01M | 0.01M | -0.20M | 0.00M | -57.00 | 0.01M | -0.17M | 233.00 | 0.00M | 0.00M | 0.00M | 0.00M | 249.00 | 0.05M |
|
Depreciation & Amortization - Total
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | 0.15M |
|
Selling, General & Administrative
|
0.29M | 2.21M | 0.79M | 0.67M | 0.74M | 0.37M | 0.36M | 0.83M | 0.38M | 0.39M | 0.38M | 0.44M | 0.35M | 0.42M | 0.14M | 0.38M | 0.20M | 0.15M | 0.20M | 0.10M | 0.10M | 0.09M | 0.02M |
|
Other Operating Expenses
|
0.89M | 2.20M | 0.36M | 0.42M | 0.22M | 0.31M | 0.15M | 0.24M | 0.17M | 0.11M | 0.10M | 0.05M | 0.10M | 0.07M | 0.24M | 0.18M | 0.57M | 0.21M | 0.16M | 0.25M | 0.03M | 0.08M | 6.05M |
|
Operating Expenses
|
1.18M | 4.43M | 1.17M | 1.10M | 0.97M | 0.69M | 0.52M | 1.07M | 0.56M | 0.51M | 0.48M | 0.50M | 0.46M | 0.50M | 0.39M | 0.57M | 0.78M | 0.37M | 0.37M | 0.35M | 0.13M | 0.17M | 0.43M |
|
Operating Income
|
-1.18M | -4.38M | -1.13M | -1.22M | -0.95M | -0.65M | -0.52M | -1.11M | -0.56M | -0.50M | -0.48M | -0.69M | -0.46M | -0.50M | -0.38M | -0.74M | -0.78M | -0.37M | -0.37M | -0.35M | -0.13M | -0.17M | -0.38M |
|
EBIT
|
-1.18M | -4.38M | -1.13M | -1.22M | -0.95M | -0.65M | -0.52M | -1.11M | -0.56M | -0.50M | -0.48M | -0.69M | -0.46M | -0.50M | -0.38M | -0.74M | -0.78M | -0.37M | -0.37M | -0.35M | -0.13M | -0.17M | -0.38M |
|
Interest & Investment Income
|
| | | | 314.00 | 0.00M | 765.00 | 35.00 | 41.00 | | | -3.00 | | 3.00 | 3.00 | 1.00 | | | | | | | |
|
Other Non Operating Income
|
-0.01M | -0.01M | -0.01M | -0.02M | -0.09M | -0.11M | -0.15M | | 0.12M | | | | | 0.00M | | | -0.72M | | | | | | |
|
Non Operating Income
|
-0.01M | -0.01M | -0.01M | -0.02M | -0.09M | -0.11M | -0.15M | -0.21M | -0.04M | -0.19M | -0.52M | -0.07M | -0.06M | -0.05M | -0.07M | -1.70M | -0.92M | -0.49M | -0.36M | -0.28M | -0.13M | -0.09M | 5.64M |
|
EBT
|
-1.19M | -4.39M | -1.14M | -1.24M | -1.05M | -0.76M | -0.66M | -1.28M | -0.73M | -0.69M | -1.01M | -0.76M | -0.52M | -0.55M | -0.45M | -0.87M | -0.88M | -0.74M | -0.71M | -0.63M | -0.26M | -0.27M | -0.64M |
|
Profit After Tax
|
-1.19M | -4.39M | -1.14M | -1.24M | -1.04M | -0.75M | -0.67M | -1.32M | -0.61M | -0.69M | -0.99M | -0.76M | -0.52M | -0.55M | -0.45M | -2.44M | -1.70M | -0.87M | -0.73M | -0.63M | -0.26M | -0.27M | 5.27M |
|
Income from Continuing Operations
|
-1.19M | -4.39M | -1.14M | -1.24M | -1.05M | -0.76M | -0.66M | -1.28M | -0.73M | -0.69M | -1.01M | -0.76M | -0.52M | -0.55M | -0.45M | -0.87M | -0.88M | -0.74M | -0.71M | -0.63M | -0.26M | -0.27M | -0.64M |
|
Consolidated Net Income
|
-1.19M | -4.39M | -1.14M | -1.24M | -1.05M | -0.76M | -0.66M | -1.28M | -0.73M | -0.69M | -1.01M | -0.76M | -0.52M | -0.55M | -0.45M | -0.87M | -0.88M | -0.74M | -0.71M | -0.63M | -0.26M | -0.27M | -0.64M |
|
Income towards Parent Company
|
-1.19M | -4.39M | -1.14M | -1.24M | -1.05M | -0.76M | -0.66M | -1.28M | -0.73M | -0.69M | -1.01M | -0.76M | -0.52M | -0.55M | -0.45M | -0.87M | -0.88M | -0.74M | -0.71M | -0.63M | -0.26M | -0.27M | -0.64M |
|
Preferred Dividend Payments
|
| | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.21M | -4.40M | -1.16M | -2.78M | -1.06M | -0.75M | -0.69M | -1.34M | -0.60M | -0.71M | -1.00M | -0.77M | -0.34M | -0.57M | -0.50M | -2.51M | -1.76M | -0.88M | -0.75M | -0.65M | -0.27M | -0.28M | 5.25M |
|
EPS (Basic)
|
-0.03 | -0.09 | -0.02 | -0.06 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.03 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.02 | -0.01 | -0.01 | | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.03 | -0.02 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
45.64M | 46.43M | 48.59M | 48.83M | 56.11M | 59.33M | 61.66M | 60.60M | 65.61M | 65.86M | 66.08M | 66.19M | 68.70M | 70.58M | 74.96M | 73.33M | 86.93M | 112.57M | 113.62M | 106.97M | 117.24M | 117.94M | 118.78M |
|
Shares Outstanding (Diluted Average)
|
| | | | 56.11M | 59.33M | 61.66M | | 65.61M | 65.86M | 66.08M | 66.19M | 68.70M | 70.58M | 74.96M | 73.33M | 86.93M | 112.57M | 113.62M | 106.97M | 117.24M | 117.94M | 118.78M |
|
EBITDA
|
-1.21M | -4.40M | -1.14M | -1.25M | -1.04M | -0.76M | -0.67M | -1.32M | -0.59M | -0.70M | -0.99M | -0.76M | -0.33M | -0.55M | -0.48M | -2.49M | -1.74M | -0.87M | -0.73M | -0.63M | -0.26M | -0.27M | 5.27M |
|
Interest Expenses
|
0.01M | 0.01M | 0.01M | 0.02M | 0.09M | 0.12M | 0.14M | 0.16M | 0.17M | 0.19M | 0.53M | 0.07M | 0.06M | 0.05M | 0.07M | 0.13M | 0.10M | 0.37M | 0.34M | 0.28M | 0.13M | 0.09M | 0.26M |