|
Revenue
|
| 0.02M | 0.02M | 0.02M | | 0.01M | | 0.01M | 0.04M | 0.02M | | | 908.00 | 0.02M | 0.02M | 878.00 | 0.07M | 0.44M | 0.49M | 0.14M | 0.16M | 0.03M | 0.06M | 0.23M | 0.16M |
|
Cost of Revenue
|
| 0.14M | 0.03M | 0.01M | 0.25M | 0.01M | 0.02M | 0.01M | 0.14M | 0.02M | | | 0.30M | 0.01M | 0.01M | 305.00 | 0.06M | 0.38M | 0.50M | 0.27M | 0.14M | 0.05M | 0.04M | 0.20M | 0.12M |
|
Gross Profit
|
| 0.01M | -0.01M | 0.02M | | 0.01M | -0.02M | 0.00M | 0.03M | 0.00M | | | 249.00 | 0.00M | 0.01M | -0.00M | 0.01M | 0.07M | -0.01M | -0.13M | 0.02M | -0.02M | 0.02M | 0.03M | 0.04M |
|
Selling, General & Administrative
|
89.00 | 0.15M | 0.31M | 0.17M | -0.30M | 0.06M | 0.06M | 0.14M | -0.05M | 0.07M | 0.07M | 0.16M | 0.00M | 0.15M | 0.10M | 0.14M | 0.09M | 0.10M | 0.10M | 0.08M | 0.10M | 0.11M | 0.08M | 0.16M | 0.16M |
|
Operating Expenses
|
89.00 | 0.15M | 0.31M | 0.17M | -0.30M | 0.06M | 0.06M | 0.14M | -0.05M | 0.07M | 0.07M | 0.16M | 0.00M | 0.15M | 0.10M | 0.14M | 0.09M | 0.10M | 0.10M | 0.08M | 0.10M | 0.11M | 0.08M | 0.16M | 0.16M |
|
Operating Income
|
| -0.13M | -0.32M | -0.16M | 0.30M | -0.05M | -0.08M | -0.13M | 0.08M | -0.07M | -0.07M | -0.16M | -863.00 | -0.15M | -0.09M | -0.14M | -0.08M | -0.03M | -0.12M | -0.21M | -0.08M | -0.13M | -0.06M | -0.14M | -0.12M |
|
EBIT
|
-0.02M | -0.13M | -0.32M | -0.16M | 0.30M | -0.05M | -0.08M | -0.13M | 0.08M | -0.07M | -0.07M | -0.16M | -863.00 | -0.15M | -0.09M | -0.14M | -0.08M | -0.03M | -0.12M | -0.21M | -0.08M | -0.13M | -0.06M | -0.14M | -0.12M |
|
Non Operating Investment Income
|
| | | | | | | | | -58.00 | -146.00 | -131.00 | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| 0.00M | 0.01M | 540.00 | | 0.02M | 0.03M | -0.02M | 0.03M | 0.04M | 438.00 | 0.00M | -0.03M | 1.00 | 0.11M | -0.10M | 45.00 | 10.00 | 0.00M | 9.00 | 0.00M | 0.04M | -0.02M | 0.02M | 0.01M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | 0.00M | 9.00 | 0.00M | | -0.02M | 0.02M | 0.01M |
|
EBT
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | 702.00 | -262.00 | 54.00 | -13.00 |
|
Profit After Tax
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
Income from Continuing Operations
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
Consolidated Net Income
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
Income towards Parent Company
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
Net Income towards Common Stockholders
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.15M | 0.01M | -0.14M | -0.11M | -0.04M | -0.11M | -0.21M | -0.07M | -0.10M | -0.14M | -0.12M | -0.11M |
|
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 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | 0.00 | 0.00 | 0.00 | -0.07 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.06 | 0.00 | 0.00 | 0.00 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
152.85M | 331.92M | 331.92M | 331.92M | 331.92M | 331.92M | 331.92M | 331.92M | 331.97M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 6.65M | 332.70M | 332.70M | 332.70M | 6.68M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 332.70M | 6.65M | 332.70M | 332.70M | 332.70M | 6.68M |
|
EBITDA
|
-0.02M | -0.27M | -0.31M | -0.16M | -0.05M | -0.04M | -0.05M | -0.13M | -0.12M | -0.03M | -0.07M | -0.16M | -0.35M | -0.16M | 0.03M | -0.15M | -0.11M | -0.05M | -0.11M | -0.21M | -0.07M | -0.11M | -0.13M | -0.12M | -0.12M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | -0.74% | 0.19% | -0.05% | 0.01% |