|
Revenue
|
0.08M | 0.07M | 0.04M | 0.10M | 0.16M | 0.03M | 0.02M | 0.02M | 0.08M | 0.06M | 0.03M | 0.00M | 0.03M | 0.03M | 0.02M | 0.19M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.07M | 0.05M | 0.03M | 0.02M | 0.03M | 0.04M | 0.02M | 0.03M | 0.01M | 0.04M | 0.06M | 0.51M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.00M | 0.14M | 0.01M | 0.29M | 0.11M | 0.25M | 0.06M | 0.20M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Cost of Revenue
|
0.00M | 0.01M | 838.00 | | 0.00M | 0.01M | 0.00M | 415.00 | 438.00 | | 328.00 | 914.00 | 876.00 | 0.00M | | 0.00M | 158.00 | 0.00M | 565.00 | 419.00 | 0.00M | 912.00 | 674.00 | 0.02M | 0.00M | 0.04M | 0.01M | 851.00 | 0.00M | 0.01M | 0.03M | -0.01M | 0.00M | 0.04M | 0.00M | -0.01M | 0.01M | 0.01M | 0.00M | 231.00 | 376.00 | 0.01M | 250.00 | 0.01M | | -0.11M | -0.00M | 0.01M | 0.00M | | | | 0.00M | | 0.00M | | | | | | | | | | | | |
|
Gross Profit
|
0.08M | 0.05M | 0.04M | | 0.15M | 0.02M | 0.02M | 0.02M | 0.08M | 0.06M | 0.03M | 0.00M | 0.03M | 0.03M | 0.02M | 0.18M | 0.03M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | -0.01M | 0.07M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | -0.02M | 0.04M | 0.01M | -156.00 | 0.06M | 0.52M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 435.00 | 0.02M | 0.12M | 0.01M | 0.13M | 0.01M | 0.29M | 0.11M | 0.25M | 0.06M | 0.20M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 378.00 | 329.00 | 314.00 | 314.00 | 315.00 | 314.00 | 331.00 | 336.00 | 336.00 | 336.00 | 336.00 | 336.00 | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 | 395.00 | 141.00 | 81.00 | 81.00 | 81.00 | 81.00 | 81.00 | 64.00 | -5.00 | 59.00 | 59.00 | 59.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.38M | 0.45M | 0.33M | 0.45M | 0.21M | 0.20M | 0.23M | 0.34M | 0.35M | 0.19M | 0.35M | 0.50M | 0.32M | 0.36M | 0.32M | 0.54M | 0.15M | 0.24M | 0.22M | 0.17M | 0.17M | 0.21M | 0.37M | 0.40M | 0.35M | 0.29M | 0.26M | 0.24M | 0.32M | 0.19M | 0.17M | 0.17M | 0.15M | 0.30M | 0.18M | 0.26M | 0.17M | 0.14M | 0.14M | 0.16M | 0.14M | 0.14M | 0.14M | 0.11M | 0.14M | 0.12M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.10M | 0.13M | 0.11M | 0.13M | 0.12M | 0.13M | 0.11M | 0.11M | 0.14M | 0.12M | 0.14M | 0.12M | 0.20M | 0.14M | 0.14M | 0.11M |
|
Other Operating Expenses
|
0.00M | | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M |
|
Operating Expenses
|
0.38M | 0.45M | 0.34M | 0.45M | 0.22M | 0.21M | 0.23M | 0.36M | 0.37M | 0.21M | 0.37M | 0.51M | 0.33M | 0.38M | 0.32M | 0.55M | 0.16M | 0.25M | 0.23M | 0.18M | 0.18M | 0.22M | 0.38M | 0.41M | 0.37M | 0.31M | 0.27M | 0.25M | 0.34M | 0.20M | 0.19M | 0.19M | 0.17M | 0.31M | 0.20M | 0.27M | 0.18M | 0.14M | 0.15M | 0.17M | 0.15M | 0.15M | 0.15M | 0.12M | 0.15M | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M | 0.12M | 0.11M | 0.14M | 0.12M | 0.13M | 0.12M | 0.13M | 0.12M | 0.12M | 0.14M | 0.13M | 0.15M | 0.13M | 0.20M | 0.14M | 0.14M | 0.11M |
|
Operating Income
|
-0.30M | -0.40M | -0.29M | | -0.06M | -0.20M | -0.21M | -0.34M | -0.33M | -0.15M | -0.33M | -0.51M | -0.30M | -0.35M | -0.30M | -0.37M | -0.13M | -0.25M | -0.22M | -0.16M | -0.17M | -0.21M | -0.36M | -0.42M | -0.30M | -0.29M | -0.25M | -0.24M | -0.31M | -0.17M | -0.20M | -0.15M | -0.15M | -0.31M | -0.14M | 0.25M | -0.17M | -0.13M | -0.14M | -0.15M | -0.15M | -0.14M | -0.14M | -0.12M | -0.13M | -0.01M | -0.12M | 0.01M | -0.11M | 0.16M | -0.01M | 0.15M | -0.08M | 0.09M | -0.13M | -0.12M | -0.13M | -0.11M | -0.11M | -0.14M | -0.12M | -0.14M | -0.12M | -0.20M | -0.14M | -0.14M | -0.11M |
|
EBIT
|
-0.30M | -0.40M | -0.29M | | -0.06M | -0.20M | -0.21M | -0.34M | -0.33M | -0.15M | -0.33M | -0.51M | -0.30M | -0.35M | -0.30M | -0.37M | -0.13M | -0.25M | -0.22M | -0.16M | -0.17M | -0.21M | -0.36M | -0.42M | -0.30M | -0.29M | -0.25M | -0.24M | -0.31M | -0.17M | -0.20M | -0.15M | -0.15M | -0.31M | -0.14M | 0.25M | -0.17M | -0.13M | -0.14M | -0.15M | -0.15M | -0.14M | -0.14M | -0.12M | -0.13M | -0.01M | -0.12M | 0.01M | -0.11M | 0.16M | -0.01M | 0.15M | -0.08M | 0.09M | -0.13M | -0.12M | -0.13M | -0.11M | -0.11M | -0.14M | -0.12M | -0.14M | -0.12M | -0.20M | -0.14M | -0.14M | -0.11M |
|
Interest & Investment Income
|
17.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.00M | 836.00 | -36.00 | 0.01M | -700.00 | | -0.00M | -810.00 | 0.00M | -810.00 | 0.00M | -0.01M | | -0.00M | -400.00 | 0.01M | -0.00M | | | | | | | | 0.03M | | -1.03M | -0.19M | | -0.25M | 0.16M | | | | | | -0.04M | -0.20M | 0.08M | 0.01M | 0.14M | 0.01M | 277.00 | 0.29M | -0.00M | 0.00M | -0.01M | 504.00 | -780.00 | 0.01M | 0.01M | 0.69M | | | |
|
Non Operating Income
|
-0.06M | -0.11M | -0.02M | | -0.07M | -0.02M | -0.03M | -0.15M | -0.03M | -0.02M | -0.03M | -0.06M | -0.03M | -0.04M | 0.01M | -0.07M | -0.16M | -0.15M | -0.12M | -0.15M | -0.17M | -0.18M | -0.20M | -0.20M | 0.21M | 0.21M | -0.23M | | 0.32M | 0.29M | 0.28M | 0.32M | 0.32M | 0.36M | 0.41M | 0.37M | 0.27M | 0.27M | 0.77M | -0.02M | 0.20M | 0.44M | 0.21M | 0.31M | 0.30M | 0.30M | 0.29M | 0.30M | 0.32M | 0.43M | 0.20M | 0.31M | 0.13M | 0.28M | 0.29M | 0.28M | 1.39M | 0.16M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | -0.51M | 0.14M | 0.14M | 0.14M |
|
EBT
|
-0.30M | -0.40M | -0.27M | | -0.06M | -0.17M | -0.18M | -0.19M | -0.31M | -0.13M | -0.31M | -0.45M | -0.27M | -0.32M | -0.29M | -0.27M | 0.03M | -0.10M | -0.09M | -0.01M | -0.00M | -0.03M | -0.16M | -1.72M | -0.50M | -0.51M | -0.02M | -1.80M | -0.63M | -0.46M | -0.48M | -0.53M | -0.48M | -0.67M | -0.55M | -0.22M | -0.45M | -0.40M | -0.39M | -0.37M | -0.35M | -0.35M | -0.44M | -0.41M | -0.43M | -0.31M | -0.41M | -0.29M | -0.40M | -0.15M | -0.20M | -0.18M | -0.37M | -0.20M | -0.42M | -0.41M | -1.51M | -0.28M | -0.28M | -0.30M | -0.29M | -0.31M | -0.29M | -0.37M | -0.28M | -0.28M | -0.25M |
|
Profit After Tax
|
-0.37M | -0.51M | -0.32M | 2.94M | 0.13M | -0.22M | 0.24M | -1.66M | -0.36M | -0.17M | 0.36M | -0.93M | -0.34M | -0.39M | -0.29M | -0.44M | -0.30M | -0.39M | -0.34M | -0.31M | -0.35M | -0.39M | -0.57M | -0.62M | -0.50M | -0.50M | -0.48M | -0.50M | -0.63M | -0.46M | -0.48M | -0.47M | -0.48M | -0.67M | -0.55M | -0.12M | 0.10M | -0.40M | 0.64M | -0.18M | -0.34M | -0.58M | -0.35M | -1.70M | -0.43M | -0.31M | -0.41M | -34.70M | -0.44M | -0.27M | -0.20M | -35.77M | -0.21M | -0.19M | -0.42M | -39.38M | -1.52M | -0.28M | -0.29M | -39.95M | -0.29M | -0.30M | -0.29M | -0.37M | -0.28M | -0.27M | -0.25M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -280.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.30M | -0.40M | -0.27M | | -0.06M | -0.17M | -0.18M | -0.19M | -0.31M | -0.13M | -0.31M | -0.45M | -0.27M | -0.32M | -0.29M | -0.27M | 0.03M | -0.10M | -0.09M | -0.01M | -0.00M | -0.03M | -0.16M | -1.72M | -0.50M | -0.51M | -0.02M | -1.80M | -0.63M | -0.46M | -0.48M | -0.53M | -0.48M | -0.67M | -0.55M | -0.22M | -0.45M | -0.40M | -0.39M | -0.37M | -0.35M | -0.35M | -0.44M | -0.41M | -0.43M | -0.31M | -0.41M | -0.29M | -0.40M | -0.15M | -0.20M | -0.18M | -0.37M | -0.20M | -0.42M | -0.41M | -1.51M | -0.28M | -0.28M | -0.30M | -0.29M | -0.31M | -0.29M | -0.37M | -0.28M | -0.28M | -0.25M |
|
Consolidated Net Income
|
-0.30M | -0.40M | -0.27M | | -0.06M | -0.17M | -0.18M | -0.19M | -0.31M | -0.13M | -0.31M | -0.45M | -0.27M | -0.32M | -0.29M | -0.27M | 0.03M | -0.10M | -0.09M | -0.01M | -0.00M | -0.03M | -0.16M | -1.72M | -0.50M | -0.51M | -0.02M | -1.80M | -0.63M | -0.46M | -0.48M | -0.53M | -0.48M | -0.67M | -0.55M | -0.22M | -0.45M | -0.40M | -0.39M | -0.37M | -0.35M | -0.35M | -0.44M | -0.41M | -0.43M | -0.31M | -0.41M | -0.29M | -0.40M | -0.15M | -0.20M | -0.18M | -0.37M | -0.20M | -0.42M | -0.41M | -1.51M | -0.28M | -0.28M | -0.30M | -0.29M | -0.31M | -0.29M | -0.37M | -0.28M | -0.28M | -0.25M |
|
Income towards Parent Company
|
-0.30M | -0.40M | -0.27M | | -0.06M | -0.17M | -0.18M | -0.19M | -0.31M | -0.13M | -0.31M | -0.45M | -0.27M | -0.32M | -0.29M | -0.27M | 0.03M | -0.10M | -0.09M | -0.01M | -0.00M | -0.03M | -0.16M | -1.72M | -0.50M | -0.51M | -0.02M | -1.80M | -0.63M | -0.46M | -0.48M | -0.53M | -0.48M | -0.67M | -0.55M | -0.22M | -0.45M | -0.40M | -0.39M | -0.37M | -0.35M | -0.35M | -0.44M | -0.41M | -0.43M | -0.31M | -0.41M | -0.29M | -0.40M | -0.15M | -0.20M | -0.18M | -0.37M | -0.20M | -0.42M | -0.41M | -1.51M | -0.28M | -0.28M | -0.30M | -0.29M | -0.31M | -0.29M | -0.37M | -0.28M | -0.28M | -0.25M |
|
Net Income towards Common Stockholders
|
-0.30M | -0.40M | -0.27M | | -0.06M | -0.17M | -0.18M | -0.19M | -0.31M | -0.13M | -0.31M | -0.45M | -0.27M | -0.32M | -0.29M | -0.27M | 0.03M | -0.10M | -0.09M | -0.01M | -0.00M | -0.03M | -0.16M | -1.72M | -0.50M | -0.51M | -0.02M | -1.80M | -0.63M | -0.46M | -0.48M | -0.53M | -0.48M | -0.67M | -0.55M | -0.22M | -0.45M | -0.40M | -0.39M | -0.37M | -0.35M | -0.35M | -0.44M | -0.41M | -0.43M | -0.31M | -0.41M | -0.29M | -0.40M | -0.15M | -0.20M | -0.18M | -0.37M | -0.20M | -0.42M | -0.41M | -1.51M | -0.28M | -0.28M | -0.30M | -0.29M | -0.31M | -0.29M | -0.37M | -0.28M | -0.28M | -0.25M |
|
EPS (Basic)
|
0.00 | -0.01 | 0.00 | 0.03 | 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 | -0.02 | 0.00 | 0.00 | 0.00 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.69 | 0.03 | -0.14 | 0.22 | -0.06 | -0.12 | -0.12 | -0.12 | -0.14 | -0.10 | -0.07 | -0.09 | -0.07 | -0.10 | -0.06 | -0.04 | -0.04 | -0.05 | -0.04 | -0.09 | -0.09 | -0.33 | -0.06 | -0.06 | -0.07 | -0.06 | -0.07 | -0.06 | -0.07 | -0.05 | -0.05 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05 | | -0.01 | -0.01 | -0.12 | -0.12 | -0.15 | -0.14 | -0.10 | -0.07 | -0.09 | -0.07 | -0.10 | -0.06 | -0.04 | -0.04 | -0.05 | -0.04 | -0.09 | -0.09 | -0.33 | -0.06 | -0.06 | -0.07 | -0.06 | -0.07 | -0.06 | -0.07 | | | |
|
Shares Outstanding (Weighted Average)
|
84.38M | 89.29M | 89.99M | | 95.20M | 95.72M | 96.01M | 89.88M | 100.30M | 100.71M | 101.13M | 101.37M | 104.56M | 105.28M | 105.07M | 108.70M | 109.98M | 110.45M | 110.68M | 110.51M | 110.42M | 111.26M | 111.61M | 111.40M | 111.40M | 113.89M | 113.96M | 113.96M | 116.20M | 116.21M | 118.18M | 118.47M | 123.87M | 130.49M | 130.49M | 2.60M | 2.80M | 2.90M | 2.90M | 2.86M | 2.90M | 2.90M | 2.90M | 2.90M | 4.47M | 4.47M | 4.48M | 4.49M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 5.06M | 5.36M | 5.40M | 5.40M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.30M | | 30.13M | 30.09M | 2.90M | 2.90M | 2.90M | 2.90M | 4.47M | 4.47M | 4.48M | 4.49M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | 4.64M | 4.54M | 5.06M | | | |
|
EBITDA
|
-0.30M | -0.40M | -0.29M | | -0.06M | -0.20M | -0.21M | -0.34M | -0.33M | -0.15M | -0.33M | -0.51M | -0.30M | -0.35M | -0.30M | -0.37M | -0.13M | -0.25M | -0.22M | -0.16M | -0.17M | -0.21M | -0.36M | -0.42M | -0.30M | -0.29M | -0.25M | -0.24M | -0.31M | -0.17M | -0.20M | -0.15M | -0.15M | -0.31M | -0.14M | 0.25M | -0.17M | -0.13M | -0.14M | -0.15M | -0.15M | -0.14M | -0.14M | -0.12M | -0.13M | -0.01M | -0.12M | 0.01M | -0.11M | 0.16M | -0.01M | 0.15M | -0.08M | 0.09M | -0.13M | -0.12M | -0.13M | -0.11M | -0.11M | -0.14M | -0.12M | -0.14M | -0.12M | -0.20M | -0.14M | -0.14M | -0.11M |
|
Interest Expenses
|
-0.06M | -0.12M | -0.02M | | -0.07M | -0.02M | -0.03M | -0.15M | -0.03M | -0.02M | -0.03M | -0.06M | -0.03M | -0.04M | -0.01M | -0.09M | -0.17M | -0.15M | -0.13M | -0.15M | -0.17M | -0.18M | -0.20M | 1.31M | 0.21M | 0.21M | -0.23M | 1.57M | 0.32M | 0.29M | 0.28M | 0.38M | 0.32M | 0.36M | 0.41M | 0.46M | 0.28M | 0.27M | 0.25M | 0.22M | 0.20M | 0.21M | 0.31M | 0.29M | 0.30M | 0.30M | 0.29M | 0.30M | 0.28M | 0.31M | 0.29M | 0.33M | 0.29M | 0.29M | 0.29M | 0.29M | 1.38M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.17M | 0.14M | 0.14M | 0.14M |