|
Revenue
|
3.41M | 3.07M | 3.73M | 2.18M | 1.95M | 2.78M | 2.35M | 2.28M | 1.81M | 3.72M | 2.95M | 1.96M | 2.00M | 0.01M | -0.07M | -0.08M | 1.14M | 3.76M |
|
Cost of Revenue
|
3.88M | 3.39M | 3.51M | 2.09M | 1.65M | 1.90M | 2.28M | 2.03M | 1.98M | 4.21M | 3.15M | 2.12M | 2.18M | 0.22M | 0.16M | 0.16M | 1.27M | 2.52M |
|
Gross Profit
|
-0.46M | -0.32M | 0.22M | 0.09M | 0.30M | 0.88M | 0.07M | 0.25M | -0.17M | -0.48M | -0.20M | -0.16M | -0.18M | -0.20M | -0.16M | -0.16M | -0.13M | 1.24M |
|
Selling, General & Administrative
|
0.28M | 0.69M | 0.19M | 0.22M | 0.19M | 0.31M | 0.19M | 0.18M | 0.12M | 0.22M | 0.39M | 0.32M | 0.21M | -0.39M | 0.12M | 0.11M | 0.04M | -0.07M |
|
Other Operating Expenses
|
0.36M | 0.05M | 0.05M | 0.04M | 0.03M | -0.06M | 0.05M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | -0.02M | | | | 2.47M |
|
Operating Expenses
|
0.64M | 0.74M | 0.25M | 0.26M | 0.23M | 0.25M | 0.24M | 0.19M | 0.13M | 0.24M | 0.40M | 0.33M | 0.22M | -0.41M | 0.12M | 0.11M | 0.04M | 2.41M |
|
Operating Income
|
-1.10M | -1.07M | -0.02M | -0.17M | 0.08M | 0.63M | -0.17M | 0.05M | -0.30M | -0.73M | -0.60M | -0.49M | -0.40M | 0.95M | -0.28M | -0.26M | -0.17M | -1.17M |
|
EBIT
|
-1.10M | -1.07M | -0.02M | -0.17M | 0.08M | 0.63M | -0.17M | 0.05M | -0.30M | -0.73M | -0.60M | -0.49M | -0.40M | 0.95M | -0.28M | -0.26M | -0.17M | -1.17M |
|
Other Non Operating Income
|
-0.00M | | 158.00 | 0.00M | -0.01M | -0.01M | 0.02M | -0.01M | 7.00 | -0.00M | -0.01M | -0.00M | -20.00 | -0.05M | | | | |
|
Non Operating Income
|
-0.09M | -0.06M | -0.05M | -0.05M | -0.06M | 0.42M | 0.02M | -0.08M | -0.06M | -0.08M | -0.13M | -0.09M | -0.07M | -0.12M | -0.07M | -0.08M | -0.07M | 0.22M |
|
EBT
|
-1.19M | -1.13M | -0.07M | -0.22M | 0.01M | 1.05M | -0.19M | -0.03M | -0.36M | -0.81M | -0.73M | -0.58M | -0.47M | 1.25M | -0.35M | -0.34M | -0.24M | -0.94M |
|
Tax Provisions
|
| | 0.01M | -200.00 | -166.00 | 0.00M | 0.01M | 0.01M | -614.00 | 372.00 | | -0.01M | -21.00 | -1.00 | | | | |
|
Profit After Tax
|
-1.19M | -1.13M | -0.08M | -0.22M | 0.01M | 1.05M | -0.20M | -0.04M | -0.36M | -0.81M | -0.73M | -0.57M | -0.47M | -0.43M | -0.35M | -0.34M | -0.24M | 3.80M |
|
Income from Continuing Operations
|
-1.19M | -1.13M | -0.08M | -0.22M | 0.01M | 1.05M | -0.20M | -0.04M | -0.36M | -0.81M | -0.73M | -0.57M | -0.47M | 1.25M | -0.35M | -0.34M | -0.24M | -0.94M |
|
Consolidated Net Income
|
-1.19M | -1.13M | -0.08M | -0.22M | 0.01M | 1.05M | -0.20M | -0.04M | -0.36M | -0.81M | -0.73M | -0.57M | -0.47M | 1.25M | -0.35M | -0.34M | -0.24M | -0.94M |
|
Income towards Parent Company
|
-1.19M | -1.13M | -0.08M | -0.22M | 0.01M | 1.05M | -0.20M | -0.04M | -0.36M | -0.81M | -0.73M | -0.57M | -0.47M | 1.25M | -0.35M | -0.34M | -0.24M | -0.94M |
|
Net Income towards Common Stockholders
|
-1.19M | -1.13M | -0.08M | -0.22M | 0.01M | 1.05M | -0.20M | -0.04M | -0.36M | -0.81M | -0.73M | -0.57M | -0.47M | 1.25M | -0.35M | -0.34M | -0.24M | -0.94M |
|
EPS (Basic)
|
-0.03 | -0.03 | | -0.01 | | 0.03 | 0.00 | | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.01 | | 0.03 | 0.00 | | -0.01 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.09 |
|
Shares Outstanding (Weighted Average)
|
40.98M | | | 40.98M | | | 40.98M | | | | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M |
|
Shares Outstanding (Diluted Average)
|
| | | 40.98M | | | 40.98M | | | | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M | 41.11M |
|
EBITDA
|
-1.09M | -1.08M | -0.08M | -0.23M | -0.00M | 1.08M | -0.19M | -0.20M | -0.41M | -0.70M | -0.76M | -0.58M | -0.44M | -0.46M | -0.34M | -0.34M | -0.24M | 3.71M |
|
Interest Expenses
|
0.08M | 0.01M | 0.05M | 0.06M | 0.05M | 0.03M | 0.04M | 0.07M | 0.06M | 0.08M | 0.12M | 0.09M | 0.07M | 0.07M | 0.07M | 0.08M | 0.07M | -0.22M |
|
Tax Rate
|
| | -11.70% | 0.09% | -1.40% | 0.32% | -4.76% | -25.33% | 0.17% | -0.05% | | 1.47% | 0.00% | 0.00% | | | | |