|
Revenue
|
0.04M | 0.01M | 0.01M | 0.01M | 0.07M | 0.05M | 0.08M | 0.07M | 0.08M | 0.11M | 0.39M | 0.15M | 0.35M | 0.34M | 0.30M | 0.90M | 0.12M | 0.05M | 0.05M | 0.03M | 0.03M | 0.01M | 0.03M | -0.01M | 0.02M | 0.00M |
|
Cost of Revenue
|
0.03M | 0.00M | 0.00M | 0.00M | 0.06M | 0.00M | 0.05M | 0.07M | 0.11M | 0.10M | 0.36M | 0.14M | 0.30M | 0.36M | 0.25M | 0.31M | | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M |
|
Gross Profit
|
0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.04M | 0.03M | 0.01M | -0.03M | 0.01M | 0.02M | 0.01M | 0.06M | -0.02M | 0.05M | -0.05M | 0.12M | 0.03M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | -0.03M | 0.01M | -0.01M |
|
Depreciation & Amortization - Total
|
| | | | | | 0.01M | 0.00M | | | | | | | 0.00M | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | 0.00M | 0.04M | 0.00M | 0.02M | 0.00M | 0.04M | 0.01M | 0.00M | 0.00M | 0.01M | 0.02M | 0.01M | -0.03M | 0.03M | 0.01M | 0.01M | -0.02M | 0.01M | 0.03M |
|
Other Operating Expenses
|
1.00 | | | | | 0.02M | -0.01M | -45.00 | -0.04M | | | | | | -0.00M | | 0.01M | 2.12M | 0.01M | 0.52M | | 0.00M | | 0.04M | 0.00M | 0.00M |
|
Operating Expenses
|
0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 167.00 | 0.00M | 0.02M | 0.00M | 0.04M | 0.01M | 0.01M | 0.00M | 0.02M | 2.13M | 0.02M | 0.49M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.03M |
|
Operating Income
|
-0.00M | 0.00M | 0.00M | 0.00M | -125.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
EBIT
|
-0.00M | 0.00M | 0.00M | 0.00M | -125.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
EBT
|
0.05M | 0.00M | 0.00M | 0.00M | -125.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
Tax Provisions
|
| | | | -366.00 | | | | -366.00 | | | | | | | -174.00 | | | | | | | | | | |
|
Profit After Tax
|
0.02M | 0.01M | 0.01M | 0.00M | 0.01M | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
Income from Continuing Operations
|
0.05M | 0.00M | 0.00M | 0.00M | 241.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
Consolidated Net Income
|
0.05M | 0.00M | 0.00M | 0.00M | 241.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
Income towards Parent Company
|
0.05M | 0.00M | 0.00M | 0.00M | 241.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
Net Income towards Common Stockholders
|
0.05M | 0.00M | 0.00M | 0.00M | 241.00 | 0.02M | 0.00M | 0.00M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
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 | 0.01 | -0.07 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | 0.01 | -0.07 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.58M | 15.59M | 16.83M | 29.37M | 29.37M | 26.33M | 29.37M | 29.37M | 29.37M | 29.37M | 29.37M | 29.37M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | 16.83M | 29.37M | 29.37M | 26.33M | 29.37M | 29.37M | 29.37M | 29.37M | 29.37M | 29.37M |
|
EBITDA
|
-0.00M | 0.00M | 0.00M | 0.00M | -125.00 | 0.02M | 0.02M | 0.01M | -0.03M | 0.01M | 195.00 | 0.00M | 0.01M | -0.03M | 0.04M | -0.06M | 0.10M | -2.10M | -0.00M | -0.48M | -0.02M | -0.00M | 0.00M | -0.05M | 0.00M | -0.04M |
|
Tax Rate
|
| | | | 292.80% | | | | 1.27% | | | | | | | 0.30% | | | | | | | | | | |