|
Revenue
|
| 0.01M | 0.01M | | | 0.02M | 0.02M | -0.31M | 1.29M | 4.57M | 14.78M | 62.48M | 240.27M | 63.15M | 53.94M | 49.40M |
|
Cost of Revenue
|
| | | | | 0.00M | 0.00M | 0.00M | 1.30M | 4.80M | 18.46M | 51.10M | 151.55M | 9.12M | 7.66M | 6.47M |
|
Gross Profit
|
| | | | | | | | -0.01M | -0.23M | -3.68M | 11.39M | 88.72M | 54.03M | 46.28M | 42.93M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.08M | 0.40M | 2.54M | 2.90M | 4.27M | 0.53M | 0.87M | 1.38M |
|
Selling, General & Administrative
|
| | | | | | | | 2.15M | 3.39M | 3.73M | 7.19M | 46.47M | 18.97M | 23.44M | 70.59M |
|
Other Operating Expenses
|
| 0.02M | 0.01M | | | 0.00M | 0.00M | 0.01M | 1.74M | -2.12M | 3.89M | 6.67M | 37.79M | 32.17M | 28.42M | 30.67M |
|
Operating Expenses
|
| 0.02M | 0.01M | | | 0.00M | 0.00M | 0.01M | 3.97M | 8.75M | 10.16M | 16.77M | 60.19M | 51.67M | 52.72M | 102.65M |
|
Operating Income
|
-0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -3.98M | -8.98M | -13.84M | -5.38M | 28.53M | 2.37M | -6.44M | -59.71M |
|
EBIT
|
-0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -3.98M | -8.98M | -13.84M | -5.38M | 28.53M | 2.37M | -6.44M | -59.71M |
|
Other Non Operating Income
|
0.12M | 0.11M | | 0.08M | 0.08M | 0.05M | 0.03M | | | | | 0.58M | 0.02M | -0.01M | -0.17M | 0.86M |
|
Non Operating Income
|
| | | | | -0.02M | -0.02M | -0.32M | | -2.73M | -0.72M | -2.43M | -0.62M | -0.09M | -0.17M | 0.86M |
|
EBT
|
-0.03M | -0.03M | -0.03M | -0.03M | -0.02M | -0.02M | -0.15M | -0.32M | -5.79M | -11.71M | -14.56M | -7.81M | 27.91M | 2.28M | -6.30M | -58.94M |
|
Tax Provisions
|
800.00 | 0.00M | 800.00 | 800.00 | 800.00 | 800.00 | 0.01M | | | | | | 2.04M | -1.35M | -0.95M | 6.29M |
|
Profit After Tax
|
-0.03M | -0.03M | -0.03M | 0.02M | -0.02M | 0.02M | -0.02M | -0.16M | -5.79M | -11.71M | -14.56M | -7.81M | 25.87M | 3.62M | -5.35M | -65.22M |
|
Income from Continuing Operations
|
-0.03M | -0.04M | -0.03M | -0.03M | -0.02M | -0.02M | -0.16M | -0.32M | -5.79M | -11.71M | -14.56M | -7.81M | 25.87M | 3.62M | -5.35M | -65.22M |
|
Consolidated Net Income
|
-0.03M | -0.04M | -0.03M | -0.03M | -0.02M | -0.02M | -0.16M | -0.32M | -5.79M | -11.71M | -14.56M | -7.81M | 25.87M | -12.39M | -14.10M | -67.17M |
|
Income towards Parent Company
|
-0.03M | -0.04M | -0.03M | -0.03M | -0.02M | -0.02M | -0.16M | -0.32M | -5.79M | -11.71M | -14.56M | -7.81M | 25.87M | -12.39M | -14.10M | -67.17M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 2.67M | 3.11M | 3.12M | 3.11M |
|
Net Income towards Common Stockholders
|
-0.03M | -0.04M | -0.03M | -0.03M | -0.02M | -0.02M | -0.16M | -0.32M | -5.79M | -11.71M | -14.56M | -7.81M | 23.20M | -11.87M | -19.72M | -133.94M |
|
EPS (Basic)
|
| | | | | -0.04 | -0.03 | -0.58 | -0.30 | -0.35 | -0.32 | -0.14 | 0.21 | -0.11 | -0.17 | -1.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.14 | 0.20 | -0.11 | -0.17 | -1.14 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | 19.97M | 45.15M | 45.91M | 68.67M | 116.59M | 117.84M | 118.66M | 118.76M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 55.04M | 114.83M | 117.18M | 118.25M | 117.64M |
|
EBITDA
|
-0.02M | -0.02M | -0.01M | -0.02M | -0.01M | -0.00M | -0.00M | -0.01M | -3.90M | -8.58M | -11.29M | -2.48M | 32.79M | 2.90M | -5.58M | -58.33M |
|
Interest Expenses
|
| -0.01M | -0.01M | | | -0.02M | -0.02M | 0.31M | 0.53M | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | 7.32% | | 15.06% | |