|
Revenue
|
| | | 4.02M | 0.05M | 2.74M | 1.80M | 2.38M | 1.91M | 1.95M | 1.08M | 0.99M | 0.58M | 0.85M | 0.88M | 0.80M |
|
Cost of Revenue
|
| | | 3.17M | 0.05M | 2.04M | 1.91M | 1.04M | 1.06M | 1.28M | 1.15M | 0.98M | 0.78M | 0.81M | 0.66M | 0.52M |
|
Gross Profit
|
| | | 0.85M | | 0.70M | -0.11M | 1.34M | 0.85M | 0.67M | -0.07M | 0.01M | -0.20M | 0.04M | 0.22M | 0.35M |
|
Selling, General & Administrative
|
| 0.24M | 0.14M | 2.50M | 0.28M | 0.93M | 0.90M | 1.18M | -0.38M | 0.20M | 2.21M | 3.03M | 0.39M | 0.58M | 1.46M | 0.85M |
|
Other Operating Expenses
|
| | | 0.40M | | 0.91M | | | 0.91M | | | | | | | |
|
Operating Expenses
|
| 0.24M | 0.14M | 2.50M | 0.28M | 1.85M | 0.90M | 1.18M | 0.53M | 0.20M | 2.21M | 3.03M | 0.39M | 0.58M | 1.46M | 0.85M |
|
Operating Income
|
| -0.24M | -0.14M | -2.50M | -0.28M | -1.15M | -1.02M | 0.16M | 0.32M | 0.47M | -2.28M | -3.02M | -2.68M | -0.54M | -1.25M | -0.50M |
|
EBIT
|
| -0.24M | -0.14M | -2.50M | -0.28M | -1.15M | -1.02M | 0.16M | 0.32M | 0.47M | -2.28M | -3.02M | -2.68M | -0.54M | -1.25M | -0.50M |
|
Interest & Investment Income
|
| | | 0.00M | -0.00M | | | | -322.00 | | | | | | | |
|
Other Non Operating Income
|
| | | | | 0.16M | 75.00 | | | 468.00 | -0.14M | -0.05M | 0.03M | 0.03M | -0.02M | -0.02M |
|
Non Operating Income
|
| | | 2.44M | -0.01M | -0.04M | -0.15M | -0.43M | -0.30M | 0.88M | -0.22M | -0.25M | -1.06M | -0.08M | -0.14M | -0.14M |
|
EBT
|
| -0.24M | -0.14M | 0.88M | -0.29M | -1.04M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.66M | -0.61M | -1.37M | -0.62M |
|
Profit After Tax
|
| -0.24M | -0.14M | 0.79M | -0.29M | -1.19M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.74M | -0.62M | -1.39M | -0.63M |
|
Income from Non-Controlling Interests
|
| 0.00M | | -0.09M | -0.00M | -0.15M | -0.01M | | -16.00 | | | | -0.07M | -0.01M | -0.02M | -0.01M |
|
Income from Continuing Operations
|
| -0.24M | -0.14M | 0.88M | -0.29M | -1.04M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.66M | -0.61M | -1.37M | -0.62M |
|
Consolidated Net Income
|
| -0.24M | -0.14M | 0.88M | -0.29M | -1.04M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.66M | -0.61M | -1.37M | -0.62M |
|
Income towards Parent Company
|
| -0.24M | -0.14M | 0.88M | -0.29M | -1.04M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.66M | -0.61M | -1.37M | -0.62M |
|
Net Income towards Common Stockholders
|
| -0.24M | -0.14M | 0.88M | -0.29M | -1.04M | -1.17M | -0.27M | 0.02M | 1.35M | -2.80M | -3.27M | -3.66M | -0.61M | -1.37M | -0.62M |
|
EPS (Basic)
|
| -0.03 | -0.02 | | -0.04 | -0.12 | -0.13 | -0.03 | 0.00 | 0.15 | -0.32 | -0.37 | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.10 | -0.04 | | | -0.03 | 0.00 | 0.15 | -0.33 | -0.37 | -0.41 | -0.07 | -0.15 | -0.07 |
|
Shares Outstanding (Weighted Average)
|
5.26M | 7.37M | 7.47M | | 7.84M | 9.01M | 9.06M | 9.06M | 9.05M | 9.03M | 8.76M | 8.94M | | | | |
|
Shares Outstanding (Diluted Average)
|
5.26M | | | 8.41M | 8.27M | | | 9.06M | 9.05M | 9.03M | 8.76M | 8.94M | 8.92M | 8.92M | 9.41M | 9.51M |
|
EBITDA
|
| -0.24M | -0.14M | -2.50M | -0.28M | -1.15M | -1.02M | 0.16M | 0.32M | 0.47M | -2.28M | -3.02M | -2.68M | -0.54M | -1.25M | -0.50M |
|
Interest Expenses
|
| | | 0.77M | 117.00 | 0.18M | 0.14M | 0.43M | 0.33M | 0.21M | 0.37M | 0.20M | 0.11M | 0.12M | 0.13M | 0.13M |