|
Revenue
|
0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.08M | 0.01M | 0.04M | 0.03M | 0.08M | 0.03M | 0.02M | 0.02M | 0.04M | 0.06M | 0.05M | 0.04M | 0.04M | 0.01M | 0.02M | 0.02M | 0.05M | 0.03M | 0.04M | 0.03M |
|
Cost of Revenue
|
0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.00M | 0.05M | 0.03M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.01M | 0.01M | 0.01M | 0.03M | 0.02M | 0.03M | 0.02M |
|
Gross Profit
|
575.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.03M | -0.02M | 0.02M | 0.01M | 0.05M | 0.01M | 0.02M | 0.02M | -0.00M | 0.03M | 0.03M | 0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M |
|
Research & Development
|
| | | | | | | | | | | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.04M | 0.03M | 0.02M | 0.06M | 0.04M | 0.04M | 0.11M | 0.12M | 0.05M | 0.04M | 0.09M | 0.07M | 0.03M | 0.04M | 0.06M | 0.04M | 0.03M | 0.08M | 0.06M | 0.05M | 0.04M |
|
Other Operating Expenses
|
| | 0.00M | | | | | | | | 0.01M | | | | -0.02M | | | | | | | | | | | |
|
Operating Expenses
|
0.02M | 0.03M | 0.02M | 0.01M | 0.02M | 0.04M | 0.03M | 0.02M | 0.06M | 0.04M | 0.05M | 0.12M | 0.13M | 0.05M | 0.01M | 0.09M | 0.07M | 0.03M | 0.04M | 0.06M | 0.04M | 0.03M | 0.08M | 0.06M | 0.05M | 0.04M |
|
Operating Income
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.02M | 821.00 | -0.04M | -0.04M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.02M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
EBIT
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.02M | 821.00 | -0.04M | -0.04M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.02M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
Other Non Operating Income
|
0.00M | 89.00 | 431.00 | 242.00 | 0.00M | -0.00M | 325.00 | 99.00 | -0.02M | 0.00M | 0.04M | -34.00 | 473.00 | 0.01M | -0.01M | -79.00 | 156.00 | 6.00 | -766.00 | 10.00 | -80.00 | -855.00 | -113.00 | -86.00 | -360.00 | -154.00 |
|
Non Operating Income
|
0.00M | 89.00 | 431.00 | 242.00 | 0.00M | -0.00M | 325.00 | 99.00 | -0.02M | 0.00M | 0.04M | -34.00 | 473.00 | 0.01M | -0.01M | -79.00 | 156.00 | 6.00 | -766.00 | 10.00 | -80.00 | -855.00 | -113.00 | -86.00 | -360.00 | -154.00 |
|
EBT
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.01M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
Profit After Tax
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.01M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
Income from Non-Controlling Interests
|
| -0.18M | | | | -0.06M | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.01M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
Consolidated Net Income
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.01M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
Income towards Parent Company
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.01M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.12M | -0.04M | -0.01M | -0.06M | -0.05M | -0.01M | -0.03M | -0.06M | -0.03M | -0.02M | -0.06M | -0.05M | -0.04M | -0.03M |
|
EPS (Basic)
|
| | 0.00 | 0.00 | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
| | 9.00M | 9.00M | | | 10.25M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M | 11.50M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 11.50M | | | | 11.50M |
|
EBITDA
|
-0.02M | -0.03M | -0.01M | -0.01M | -0.01M | -0.03M | 0.00M | -0.04M | -0.02M | -0.03M | -0.00M | -0.12M | -0.11M | -0.03M | -0.02M | -0.06M | -0.03M | -0.01M | -0.04M | -0.05M | -0.03M | -0.03M | -0.05M | -0.08M | -0.04M | -0.03M |