|
Revenue
|
| 0.08M | 0.08M | 0.09M | 0.06M | 0.07M | 0.08M | 0.14M | 0.07M | 0.16M | 0.14M | 0.14M | 0.14M | 0.21M | 0.19M | 0.22M | 0.28M | 0.26M | 0.24M | 0.24M | 0.32M | 0.21M | 0.21M | 0.32M | 0.16M | 0.34M | 0.35M | 0.31M | 0.30M | 0.00M | 0.04M | 0.31M | -0.03M | 0.11M | 0.41M | 0.69M | 1.08M | 2.19M | 3.44M | 2.95M | 2.74M | 4.07M | 4.50M | 4.87M | 4.79M | 5.82M | 5.19M | 5.14M | 2.69M | 1.54M | 1.05M | 0.98M | 0.59M | 0.44M | | |
|
Cost of Revenue
|
| 0.03M | 0.04M | 0.03M | 0.03M | 0.03M | 0.04M | 0.08M | 0.03M | 0.07M | 0.06M | 0.05M | 0.07M | 0.09M | 0.10M | 0.12M | 0.11M | 0.13M | 0.11M | 0.11M | 0.14M | 0.11M | 0.09M | 0.15M | 0.10M | 0.17M | 0.15M | 0.15M | 0.14M | 0.01M | 0.05M | 0.02M | 0.16M | 0.11M | 0.22M | 0.35M | 1.19M | 1.62M | 2.38M | 2.01M | 1.39M | 3.09M | 3.15M | 3.10M | 3.28M | 4.06M | 3.42M | 3.85M | 1.96M | 1.38M | 0.80M | 0.69M | 0.93M | 0.47M | 0.02M | 0.01M |
|
Gross Profit
|
| 0.04M | 0.04M | 0.06M | 0.03M | 0.04M | 0.04M | 0.06M | 0.04M | 0.08M | 0.08M | 0.09M | 0.07M | 0.12M | 0.09M | 0.10M | 0.16M | 0.13M | 0.12M | 0.12M | 0.18M | 0.10M | 0.12M | 0.17M | 0.06M | 0.17M | 0.21M | 0.17M | 0.16M | -0.01M | -0.01M | -0.01M | -0.18M | 0.00M | 0.19M | 0.34M | -0.11M | 0.52M | 0.91M | 0.82M | 1.68M | 0.83M | 1.35M | 1.77M | 1.51M | 1.76M | 1.78M | 1.30M | 0.73M | 0.16M | 0.24M | 0.29M | -0.34M | -0.03M | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 0.00M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 0.06M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.07M | 0.05M | 0.07M | 0.08M | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.28M | 2.73M | | | 2.92M | 3.05M | | | | 0.06M | | | | |
|
Other Operating Expenses
|
| | | | | -581.00 | -0.00M | -0.00M | | -942.00 | -0.00M | -467.00 | 0.01M | 553.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 477.00 | -0.00M | 0.00M | -0.00M | 194.00 | 759.00 | 0.01M | 1.55M | 0.61M | 2.51M | 13.25M | 5.07M | 7.61M | 12.89M | 7.83M | 6.52M | 4.90M | 4.15M | 6.28M | 5.22M | 3.08M | 2.57M | 4.02M | 3.41M | 3.94M | 2.91M | 6.09M | 2.00M | 1.63M | 9.54M |
|
Operating Expenses
|
| 0.06M | 0.04M | 0.05M | 0.04M | 0.05M | 0.05M | 0.07M | 0.05M | 0.07M | 0.09M | 0.09M | 0.13M | 0.12M | 0.10M | 0.12M | 0.11M | 0.12M | 0.13M | 0.13M | 0.20M | 0.17M | 0.14M | 0.14M | 0.17M | 0.16M | 0.14M | 0.17M | 0.17M | 0.44M | 0.30M | 0.85M | 2.24M | 1.55M | 0.61M | 2.51M | 13.25M | 5.07M | 7.61M | 12.89M | 7.83M | 6.52M | 7.18M | 6.88M | 6.28M | 5.22M | 6.00M | 5.62M | 4.02M | 3.41M | 3.94M | 2.96M | 6.09M | 2.00M | 1.63M | 9.54M |
|
Operating Income
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.02M | -0.00M | -0.01M | -0.06M | 254.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.03M | -0.11M | 0.02M | 0.07M | -0.00M | -0.02M | -0.45M | -0.31M | -0.86M | -2.42M | -1.55M | -0.42M | -2.16M | -13.36M | -4.55M | -6.71M | -12.07M | -6.15M | -5.68M | -5.83M | -5.11M | -4.77M | -3.45M | -4.22M | -4.32M | -3.29M | -3.25M | -3.69M | -2.67M | -6.44M | -2.03M | -1.63M | -9.54M |
|
EBIT
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.02M | -0.00M | -0.01M | -0.06M | 254.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.03M | -0.11M | 0.02M | 0.07M | -0.00M | -0.02M | -0.45M | -0.31M | -0.86M | -2.42M | -1.55M | -0.42M | -2.16M | -13.36M | -4.55M | -6.71M | -12.07M | -6.15M | -5.68M | -5.83M | -5.11M | -4.77M | -3.45M | -4.22M | -4.32M | -3.29M | -3.25M | -3.69M | -2.67M | -6.44M | -2.03M | -1.63M | -9.54M |
|
Interest & Investment Income
|
| -1.00 | -1.00 | -5.00 | 5.00 | | | 8.00 | | | 18.00 | 10.00 | | | | | | | | | | | | | | | | | | | 32.00 | 320.00 | -220.00 | 0.02M | 205.00 | 0.02M | -0.03M | 114.00 | 1.00 | 527.00 | 1.00 | | 0.00M | 158.00 | 0.00M | | 0.00M | 348.00 | 966.00 | 332.00 | 503.00 | 736.00 | 420.00 | | | |
|
Other Non Operating Income
|
| | | | | | | | -581.00 | -942.00 | -0.00M | -467.00 | 0.00M | -0.00M | 375.00 | 850.00 | 166.00 | 286.00 | 378.00 | 378.00 | 248.00 | -678.00 | 0.00M | 0.00M | 0.01M | 0.00M | -773.00 | -0.00M | 0.00M | -0.26M | 0.09M | -0.21M | -0.02M | -1.90M | 0.03M | 0.01M | -0.05M | -0.09M | 0.10M | -0.10M | -0.02M | -0.09M | -0.07M | -0.07M | -0.02M | 0.14M | -1.39M | -1.35M | -2.71M | -1.42M | -1.64M | -2.05M | -2.60M | -1.62M | -6.86M | -0.34M |
|
Non Operating Income
|
| | | | | | | | | -942.00 | -0.00M | -467.00 | 0.00M | -0.00M | 375.00 | 850.00 | 166.00 | 286.00 | 378.00 | 378.00 | 248.00 | -678.00 | 0.00M | 0.00M | 0.01M | 0.00M | -773.00 | -0.00M | 0.00M | -0.26M | 0.09M | -0.21M | -0.02M | -1.90M | 0.01M | 0.01M | -0.05M | -0.09M | -0.05M | -0.10M | -0.02M | -0.09M | -0.07M | -0.07M | -0.02M | -0.27M | -1.39M | -1.35M | -2.71M | -1.42M | -1.64M | -2.05M | -2.60M | -1.62M | -6.86M | -0.34M |
|
EBT
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -883.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.04M | -0.10M | 0.02M | 0.07M | -0.00M | -0.01M | -0.05M | -0.11M | -0.05M | -0.26M | -3.45M | -0.42M | -2.15M | -13.39M | -4.64M | -6.86M | -12.17M | -6.25M | -5.77M | -5.83M | -5.11M | -4.79M | -3.62M | -4.22M | -4.32M | -4.58M | -3.78M | -4.31M | -3.56M | -8.09M | -2.67M | -2.26M | -9.86M |
|
Profit After Tax
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.01M | -0.01M | -0.01M | -0.06M | -883.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.04M | -0.10M | 0.02M | 0.07M | -0.00M | -0.01M | -0.70M | -0.22M | -0.05M | -4.92M | -3.45M | -0.40M | -2.15M | -13.41M | -4.64M | -6.76M | -12.17M | -6.17M | -5.99M | -5.90M | -5.18M | -4.79M | -3.73M | -5.61M | -5.67M | -9.00M | -4.67M | -4.31M | -4.72M | -9.04M | -3.65M | -2.26M | -9.89M |
|
Income from Continuing Operations
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -883.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.04M | -0.10M | 0.02M | 0.07M | -0.00M | -0.01M | -0.05M | -0.11M | -0.05M | -0.26M | -3.45M | -0.42M | -2.15M | -13.39M | -4.64M | -6.86M | -12.17M | -6.25M | -5.77M | -5.83M | -5.11M | -4.79M | -3.62M | -4.22M | -4.32M | -4.58M | -3.78M | -4.31M | -3.56M | -8.09M | -2.67M | -2.26M | -9.86M |
|
Consolidated Net Income
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -883.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.04M | -0.10M | 0.02M | 0.07M | -0.00M | -0.01M | -0.05M | -0.11M | -0.05M | -0.26M | -3.45M | 0.03M | 0.07M | -9.15M | 0.20M | 0.20M | -0.02M | 0.08M | -0.22M | 0.03M | | | -3.62M | | | | -3.78M | -4.31M | -3.56M | -8.09M | -2.67M | -2.26M | -9.86M |
|
Income towards Parent Company
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -883.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.04M | -0.10M | 0.02M | 0.07M | -0.00M | -0.01M | -0.05M | -0.11M | -0.05M | -0.26M | -3.45M | 0.03M | 0.07M | -9.15M | 0.20M | 0.20M | -0.02M | 0.08M | -0.22M | 0.03M | | | -3.62M | | | | -3.78M | -4.31M | -3.56M | -8.09M | -2.67M | -2.26M | -9.86M |
|
Net Income towards Common Stockholders
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -883.00 | -0.02M | -0.02M | 0.05M | 0.01M | -0.01M | -0.01M | -0.02M | -0.06M | -0.02M | 0.04M | -0.10M | 0.02M | 0.07M | -0.00M | -0.01M | -0.05M | -0.22M | -1.07M | 2.22M | -3.45M | -0.37M | -2.28M | -22.57M | -4.44M | -6.56M | -12.19M | -6.10M | -5.99M | -5.76M | -5.14M | -4.79M | -3.73M | -5.61M | -5.67M | -5.99M | -4.67M | -5.33M | -4.72M | -9.04M | -3.65M | -8.49M | -9.89M |
|
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 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | -0.02 | -0.01 | -0.03 | 0.05 | -0.08 | -0.02 | -0.04 | -1.22 | -0.19 | -0.24 | -0.40 | -0.21 | -0.17 | -0.16 | -0.14 | -0.13 | -0.10 | -0.13 | -0.13 | -19.43 | -4.17 | -4.34 | -3.55 | -6.75 | -1.97 | -4.47 | -4.51 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | 0.19 | | -0.02 | | -1.22 | -0.19 | -0.24 | -0.40 | -0.21 | -0.16 | -0.16 | -0.14 | -0.13 | -0.10 | -0.13 | -0.13 | -19.43 | -4.17 | -4.34 | -3.55 | -6.75 | -1.97 | -4.47 | -4.51 |
|
Shares Outstanding (Weighted Average)
|
8.00M | 8.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.50M | 9.63M | 9.60M | 9.76M | 9.87M | 10.03M | 9.95M | 10.03M | 10.03M | 10.03M | 10.03M | 10.31M | 10.53M | 10.47M | 10.48M | 11.24M | 11.28M | 11.26M | 11.27M | 11.43M | 11.28M | 11.23M | 11.39M | 37.47M | 41.81M | 41.23M | 41.06M | 44.02M | 18.97M | 58.40M | 18.54M | 24.64M | 27.36M | 30.52M | 28.90M | 35.19M | 36.68M | 37.36M | 37.39M | 37.39M | 42.06M | 42.81M | 1.06M | 1.12M | 1.23M | 1.31M | 1.34M | 1.86M | 1.90M | 2.19M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.39M | | | | 11.94M | | 18.97M | | 18.54M | | 27.36M | 30.81M | 28.90M | | 36.68M | 37.36M | 37.39M | 37.39M | 42.06M | 42.81M | 1.06M | 1.12M | 1.23M | 1.31M | 1.34M | 1.86M | 1.90M | 2.19M |
|
EBITDA
|
| -0.01M | 0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.02M | -0.00M | -0.00M | -0.04M | 0.01M | -0.01M | -0.01M | 0.06M | 0.02M | 0.00M | 0.00M | -592.00 | -0.05M | 0.00M | 0.05M | -0.09M | 0.03M | 0.09M | 0.01M | 0.00M | -0.44M | -0.29M | -0.84M | -2.40M | -1.55M | -0.42M | -2.16M | -13.36M | -4.55M | -6.71M | -12.07M | -6.15M | -5.68M | -5.83M | -5.11M | -4.77M | -3.73M | -5.63M | -5.64M | -3.29M | -4.68M | -5.33M | -4.63M | -6.44M | -2.03M | -1.63M | -9.54M |
|
Interest Expenses
|
| -837.00 | -839.00 | -944.00 | -700.00 | 581.00 | 0.00M | 0.00M | -581.00 | 942.00 | 0.00M | 467.00 | -71.00 | 0.00M | 0.00M | 907.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 192.00 | 0.00M | 803.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.26M | 0.00M | 0.00M | 0.00M | 1.91M | | | | 0.09M | 0.15M | 0.10M | 0.10M | 0.09M | 0.07M | 0.07M | 0.03M | 0.17M | 0.17M | 0.22M | 1.30M | 0.53M | 0.62M | 0.89M | 1.66M | 0.64M | 0.63M | 0.32M |