|
Revenue
|
| | | | 5.46M | | 1.70M | 2.37M | 3.63M | | 0.71M | 0.55M | 0.66M | 0.29M |
|
Cost of Revenue
|
| | | | 2.95M | | 1.91M | 2.23M | 2.38M | | 0.27M | 0.08M | 0.10M | 0.07M |
|
Gross Profit
|
| | | | 2.51M | | -0.22M | 0.14M | 1.25M | | 0.44M | 0.47M | 0.56M | 0.21M |
|
Depreciation & Amortization - Total
|
| | | | 0.15M | 0.07M | 0.25M | 0.09M | 0.00M | 0.04M | 0.08M | 0.02M | 0.01M | 0.05M |
|
Selling, General & Administrative
|
| | | | 1.39M | | 0.09M | -1.34M | 3.01M | | 1.67M | 0.33M | 0.96M | 0.26M |
|
Other Operating Expenses
|
0.26M | 0.33M | 0.53M | 7.09M | 3.72M | 0.67M | 2.37M | 20.81M | 28.91M | | 4.78M | 3.51M | 3.80M | 3.06M |
|
Operating Expenses
|
0.26M | 0.33M | 0.53M | 7.09M | 5.27M | 0.73M | 2.70M | 19.56M | 31.93M | 0.04M | 6.53M | 3.85M | 4.77M | 3.37M |
|
Operating Income
|
-0.26M | -0.33M | -0.53M | -2.58M | -2.80M | -0.73M | -5.80M | -19.40M | -30.70M | | -6.09M | -3.38M | -4.22M | -3.20M |
|
EBIT
|
-0.26M | -0.33M | -0.53M | -2.58M | -2.80M | -0.73M | -5.80M | -19.40M | -30.70M | -15.43M | -6.09M | -3.38M | -4.22M | -3.20M |
|
Non Operating Investment Income
|
0.26M | 0.08M | 0.01M | 0.00M | 933.00 | 957.00 | 956.00 | | | | | | | |
|
Interest & Investment Income
|
0.26M | 0.08M | 0.01M | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | -0.23M | -2.06M | -1.68M | -1.25M | -4.19M | | -0.01M | 0.23M | 399.00 | -0.00M |
|
Non Operating Income
|
0.26M | 0.08M | 0.01M | -2.35M | -2.70M | -2.06M | -5.78M | -13.72M | -4.19M | | -0.01M | -0.47M | -0.04M | -0.25M |
|
EBT
|
-85.00 | -0.26M | -0.53M | -5.03M | -5.46M | -1.42M | -11.56M | -33.14M | -34.87M | -15.43M | -6.09M | -3.84M | -4.26M | -3.40M |
|
Tax Provisions
|
220.00 | -220.00 | -0.16M | 0.16M | -0.05M | -0.08M | -0.07M | -1.46M | 0.02M | 0.02M | 0.02M | 0.03M | | |
|
Profit After Tax
|
-305.00 | -0.26M | -0.36M | -5.19M | -5.46M | -2.71M | -11.56M | -31.61M | -34.90M | -15.45M | -6.09M | -3.94M | -4.26M | -3.40M |
|
Income from Non-Controlling Interests
|
| | | | | | -0.14M | 0.27M | -0.15M | | -0.02M | -0.06M | -0.07M | |
|
Income from Continuing Operations
|
-305.00 | -0.26M | -0.36M | -5.19M | -5.41M | -1.34M | -11.49M | -31.67M | -34.90M | -15.45M | -6.12M | -3.87M | -4.26M | -3.40M |
|
Consolidated Net Income
|
-305.00 | -0.26M | -0.36M | -5.19M | -5.41M | -1.34M | -11.49M | -31.67M | -34.90M | -15.45M | -6.12M | -3.87M | -4.26M | -3.40M |
|
Income towards Parent Company
|
-305.00 | -0.26M | -0.36M | -5.19M | -5.41M | -1.34M | -11.49M | -31.67M | -34.90M | -15.45M | -6.12M | -3.87M | -4.26M | -3.40M |
|
Net Income towards Common Stockholders
|
0.18M | 0.02M | -0.36M | -5.19M | 125.00 | 605.00 | -11.49M | -31.67M | -5.46M | -15.45M | -6.12M | -3.87M | -4.26M | -3.40M |
|
EPS (Basic)
|
-0.03 | -0.04 | -0.03 | -0.23 | -0.24 | 0.00 | -0.46 | -1.22 | -0.69 | -6.13 | -2.38 | -1.54 | -1.68 | -1.35 |
|
EPS (Weighted Average and Diluted)
|
-0.03 | | | -0.23 | 0.00 | 0.00 | -0.46 | -1.22 | -0.11 | -6.13 | -2.38 | -1.54 | -1.68 | -1.35 |
|
Shares Outstanding (Weighted Average)
|
7.15M | 7.21M | 12.87M | 22.66M | 22.89M | 8.08M | 11.97M | 26.00M | 46.83M | 2.52M | 2.52M | 2.52M | 2.53M | 2.53M |
|
Shares Outstanding (Diluted Average)
|
7.15M | | | 22.66M | 22.89M | 24.08M | 24.89M | 26.00M | 50.38M | 2.52M | 2.52M | 2.52M | 2.53M | 2.53M |
|
EBITDA
|
-0.26M | -0.33M | -0.53M | -2.58M | -5.46M | -0.67M | -11.56M | 10.48M | -34.90M | -15.39M | -6.07M | -3.36M | -4.29M | -3.43M |
|
Tax Rate
|
-258.82% | 0.09% | 31.14% | -3.28% | 0.92% | 5.58% | 0.62% | 4.41% | -0.07% | -0.15% | -0.38% | -0.89% | | |