|
Revenue
|
-0.00M | -0.00M | 0.01M | 0.01M | | | 0.03M | 0.25M | 0.13M | 0.23M | 0.28M | 0.36M | 0.25M | 0.38M | 0.39M | 0.36M | 0.35M | 0.38M | 0.44M | 0.43M | 0.19M | 0.21M | 0.20M | 0.14M | 0.14M | 0.11M | 0.30M | 0.17M | 0.16M | 0.15M | 0.19M | 0.11M | 0.04M | | | 0.04M | 0.01M | 0.03M | |
|
Cost of Revenue
|
| | 0.03M | 0.04M | 0.01M | 0.02M | 0.04M | 0.34M | 0.18M | 0.14M | 0.25M | 0.30M | 0.28M | 0.30M | 0.24M | 0.35M | 0.29M | 0.32M | 0.31M | 0.61M | 0.31M | 0.29M | 0.63M | -0.94M | 0.41M | 0.63M | 0.50M | 0.16M | 0.18M | 0.20M | 0.19M | 1.59M | 0.27M | 0.23M | 0.27M | 0.52M | 0.45M | 0.11M | 0.09M |
|
Gross Profit
|
| | -0.02M | -0.03M | | | -0.02M | -0.10M | -0.05M | 0.08M | 0.03M | 0.06M | -0.01M | 0.08M | 0.15M | 0.01M | 0.06M | 0.07M | 0.13M | -0.17M | -0.12M | -0.08M | -0.43M | 0.12M | -0.26M | -0.00M | -0.20M | 0.01M | -0.02M | -0.05M | -0.01M | -1.49M | -0.23M | -0.23M | -0.27M | -0.48M | -0.44M | -0.08M | -0.09M |
|
Depreciation & Amortization - Total
|
| | | | | | 0.01M | 0.08M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.11M | 0.11M | 0.12M | 0.13M | 0.14M | 0.14M | 0.14M | 0.12M | 0.12M | 0.12M | 0.12M | 0.11M | 0.11M | 0.11M | 0.11M | 0.09M | 0.08M | 0.08M | 0.08M | 0.07M | 0.06M | 0.06M | 0.07M | 0.07M |
|
Selling, General & Administrative
|
0.02M | 0.02M | 0.02M | -0.02M | 0.02M | 0.01M | 0.02M | 0.07M | 0.05M | 0.01M | 0.04M | 0.08M | 0.06M | 0.07M | 0.05M | 0.08M | 0.06M | 0.08M | 0.05M | 0.05M | 0.08M | 0.03M | 0.07M | 0.16M | 0.06M | 0.13M | 0.07M | 0.08M | 0.05M | 0.07M | 0.06M | 0.33M | 0.06M | 0.11M | 0.06M | 0.09M | 0.07M | 0.03M | 0.07M |
|
Other Operating Expenses
|
0.07M | 0.08M | 0.12M | 0.25M | 1.18M | 0.22M | 0.27M | 0.24M | 0.25M | 1.77M | 0.67M | 0.61M | 0.89M | 0.58M | 0.39M | 0.49M | 0.61M | 0.30M | 0.35M | 0.29M | 0.35M | 0.44M | 0.58M | 0.97M | 1.08M | 1.70M | 1.57M | 1.98M | 0.87M | 0.46M | 0.93M | 0.57M | 1.05M | 1.02M | 0.51M | 1.51M | 0.58M | -0.17M | 0.86M |
|
Operating Expenses
|
0.10M | 0.11M | 0.14M | 0.22M | 1.21M | 0.25M | 0.33M | 0.42M | 0.43M | 1.91M | 0.86M | 0.81M | 1.07M | 0.78M | 0.58M | 0.69M | 0.81M | 0.53M | 0.56M | 0.51M | 0.60M | 0.64M | 0.82M | 1.28M | 1.31M | 2.01M | 1.80M | 2.21M | 1.03M | 0.63M | 1.07M | 0.98M | 1.18M | 1.21M | 0.64M | 1.67M | 0.71M | -0.08M | 1.00M |
|
Operating Income
|
| | -0.14M | -0.21M | -1.21M | -0.25M | -0.35M | -0.52M | -0.48M | -1.83M | -0.83M | -0.75M | -1.08M | -0.70M | -0.43M | -0.68M | -0.76M | -0.46M | -0.43M | -0.69M | -0.72M | -0.71M | -1.24M | -1.16M | -1.57M | -2.02M | -2.00M | -2.20M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.01M | -1.09M |
|
EBIT
|
| | -0.14M | -0.21M | -1.21M | -0.25M | -0.35M | -0.52M | -0.48M | -1.83M | -0.83M | -0.75M | -1.08M | -0.70M | -0.43M | -0.68M | -0.76M | -0.46M | -0.43M | -0.69M | -0.72M | -0.71M | -1.24M | -1.16M | -1.57M | -2.02M | -2.00M | -2.20M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.01M | -1.09M |
|
Other Non Operating Income
|
| | | | | | | | | | | | -0.01M | 0.02M | -0.01M | 0.04M | -0.15M | 0.08M | 0.03M | 0.09M | 0.01M | -0.11M | -0.45M | -0.83M | -1.30M | -0.22M | -0.38M | -3.78M | 0.01M | -2.27M | -0.21M | -0.58M | -0.33M | -0.95M | 1.17M | -0.89M | -0.73M | -0.81M | -0.71M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | -0.11M | -0.45M | -0.83M | -1.30M | -0.21M | -1.70M | -1.09M | 0.01M | -2.27M | -0.12M | -0.58M | -0.11M | -0.95M | 1.17M | -0.50M | -0.73M | -0.81M | -0.71M |
|
EBT
|
| | -0.14M | -0.22M | -1.23M | -0.27M | -0.39M | -0.60M | -0.57M | -1.92M | -0.92M | -0.84M | -1.19M | -0.70M | -0.43M | -0.68M | -1.07M | -0.52M | -0.43M | -0.45M | -0.88M | -0.80M | -1.70M | -1.99M | -1.76M | -2.02M | -3.70M | -3.29M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.09M | -1.17M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | -0.00M | 0.06M | | | -0.03M | -0.01M | | | | -0.07M | | | | | | | | | | | |
|
Profit After Tax
|
-0.10M | -0.11M | -0.14M | -0.21M | -1.21M | -0.25M | -0.30M | -0.46M | -0.48M | -1.83M | -0.83M | -0.75M | -1.08M | -0.70M | -0.43M | -0.68M | -0.76M | -0.32M | -0.43M | -0.50M | -0.39M | -0.82M | -1.67M | -1.98M | -2.86M | -2.23M | -3.70M | -3.22M | -1.04M | -2.95M | -1.19M | -3.05M | -1.53M | -2.38M | 0.26M | -4.21M | -1.88M | -0.82M | -1.80M |
|
Income from Continuing Operations
|
| | -0.14M | -0.22M | -1.23M | -0.27M | -0.39M | -0.60M | -0.57M | -1.92M | -0.92M | -0.84M | -1.19M | -0.70M | -0.43M | -0.68M | -1.07M | -0.52M | -0.43M | -0.50M | -0.88M | -0.80M | -1.67M | -1.98M | -1.76M | -2.02M | -3.70M | -3.22M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.09M | -1.17M |
|
Consolidated Net Income
|
| | -0.14M | -0.22M | -1.23M | -0.27M | -0.39M | -0.60M | -0.57M | -1.92M | -0.92M | -0.84M | -1.19M | -0.70M | -0.43M | -0.68M | -1.07M | -0.52M | -0.43M | -0.50M | -0.88M | -0.80M | -1.67M | -1.98M | -1.76M | -2.02M | -3.70M | -3.22M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.09M | -1.17M |
|
Income towards Parent Company
|
| | -0.14M | -0.22M | -1.23M | -0.27M | -0.39M | -0.60M | -0.57M | -1.92M | -0.92M | -0.84M | -1.19M | -0.70M | -0.43M | -0.68M | -1.07M | -0.52M | -0.43M | -0.50M | -0.88M | -0.80M | -1.67M | -1.98M | -1.76M | -2.02M | -3.70M | -3.22M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.09M | -1.17M |
|
Net Income towards Common Stockholders
|
| | -0.14M | -0.22M | -1.23M | -0.27M | -0.39M | -0.60M | -0.57M | -1.92M | -0.92M | -0.84M | -1.19M | -0.70M | -0.43M | -0.68M | -1.07M | -0.52M | -0.43M | -0.50M | -0.88M | -0.80M | -1.67M | -1.98M | -1.76M | -2.02M | -3.70M | -3.22M | -1.05M | -0.68M | -1.08M | -2.47M | -1.41M | -1.43M | -0.91M | -2.15M | -1.15M | -0.09M | -1.17M |
|
EPS (Basic)
|
| | 0.00 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.05 | -0.02 | -0.02 | -0.03 | -0.02 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.03 | -0.04 | -0.03 | -0.01 | -0.02 | -0.01 | -0.03 | -0.01 | -0.02 | | -0.02 | -0.01 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.03 | -0.04 | -0.03 | -0.01 | -0.02 | -0.01 | -0.03 | -0.01 | -0.02 | | -0.02 | -0.01 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
32.03M | 32.56M | 33.13M | 32.85M | 35.70M | 36.19M | 36.66M | | 38.56M | 39.09M | | | | | | | | | | | | 92.77M | | | 95.99M | | | | | | | | | | | 126.98M | 134.07M | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 92.77M | | | 95.99M | | | | | | | | | | | 126.98M | 134.07M | | |
|
EBITDA
|
-0.12M | -0.11M | -0.13M | -0.22M | -1.22M | -0.29M | -0.21M | -0.60M | -0.46M | -1.83M | -0.86M | -0.68M | -1.11M | -0.75M | -0.40M | -0.76M | -0.45M | -0.48M | -0.51M | -0.71M | -0.45M | -0.87M | -1.55M | -1.98M | -3.01M | -1.92M | -3.04M | -3.33M | -1.04M | -3.27M | -0.87M | -3.47M | -1.06M | -2.17M | -0.06M | -2.66M | -1.90M | -2.24M | -1.21M |
|
Interest Expenses
|
0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.04M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.15M | 0.15M | 0.18M | 0.31M | 0.28M | 0.26M | 0.30M | 0.16M | 0.17M | 0.23M | 0.19M | 0.19M | | | -8.00 | | | | | | | | | | 0.09M | 0.08M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | 0.33% | -12.87% | | | 1.57% | 0.45% | | | | 2.19% | | | | | | | | | | | |