|
Revenue
|
0.17M | 0.16M | 0.21M | 0.21M | 0.27M | 0.38M | 0.38M | 0.53M | 0.21M | 0.29M | 0.27M | 0.33M | 0.40M | 0.23M | 0.21M | 0.14M | 0.30M | 0.27M | 0.26M |
|
Cost of Revenue
|
0.07M | 0.08M | 0.09M | 0.13M | 0.15M | 0.11M | 0.11M | 0.50M | 0.13M | 0.20M | 0.05M | 0.17M | 0.11M | 0.13M | 0.16M | 0.12M | 0.15M | 0.15M | 0.15M |
|
Gross Profit
|
0.10M | 0.07M | 0.13M | 0.08M | 0.12M | 0.27M | 0.27M | 0.03M | 0.08M | 0.09M | 0.22M | 0.16M | 0.28M | 0.11M | 0.05M | 0.03M | 0.14M | 0.11M | 0.11M |
|
Selling, General & Administrative
|
0.20M | 0.25M | 0.26M | 0.55M | 1.34M | 0.59M | 0.59M | -0.79M | 0.15M | 0.21M | 0.19M | 0.14M | 0.20M | 0.11M | 0.22M | 0.22M | 0.20M | 0.14M | 0.11M |
|
Other Operating Expenses
|
1.10M | 0.06M | 0.02M | 0.26M | 0.11M | 0.04M | 0.04M | 2.86M | 0.15M | 0.16M | 0.06M | 0.26M | -0.03M | | | | 0.07M | 0.04M | 0.06M |
|
Operating Expenses
|
1.30M | 0.31M | 0.28M | 0.82M | 1.44M | 0.63M | 0.63M | 2.07M | 0.30M | 0.37M | 0.25M | 0.40M | 0.25M | 0.14M | 0.26M | 0.32M | 0.27M | 0.18M | 0.16M |
|
Operating Income
|
-1.20M | -0.24M | -0.16M | -0.74M | -1.32M | -0.36M | -0.36M | -2.04M | -0.22M | -0.28M | -0.03M | -0.24M | 0.04M | -0.04M | -0.21M | -0.29M | -0.13M | -0.07M | -0.05M |
|
EBIT
|
-1.20M | -0.24M | -0.16M | -0.74M | -1.32M | -0.36M | -0.36M | -2.04M | -0.22M | -0.28M | -0.03M | -0.24M | 0.04M | -0.04M | -0.21M | -0.29M | -0.13M | -0.07M | -0.05M |
|
Other Non Operating Income
|
| | -0.04M | -0.01M | -0.01M | -0.01M | -0.01M | -0.03M | -0.02M | -0.07M | -0.02M | | -0.01M | | | | | | |
|
Non Operating Income
|
| | -0.04M | -0.01M | -0.01M | -0.01M | -0.01M | -0.03M | -0.02M | -0.05M | -0.03M | -0.19M | -0.07M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M |
|
EBT
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -0.37M | -2.02M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
Profit After Tax
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -0.37M | -2.07M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
Income from Continuing Operations
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -0.37M | -2.02M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
Consolidated Net Income
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -0.37M | -2.02M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
Income towards Parent Company
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -0.37M | -2.02M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
Net Income towards Common Stockholders
|
-1.20M | -0.24M | -0.19M | -0.75M | -1.33M | -0.37M | -1.80M | -2.02M | -0.24M | -0.33M | -0.06M | -0.43M | -0.04M | -0.05M | -0.22M | -0.31M | -0.14M | -0.08M | -0.07M |
|
EPS (Basic)
|
-0.15 | -0.03 | -0.02 | -0.10 | -0.15 | -0.04 | -0.04 | -0.22 | -0.02 | -0.03 | -0.01 | -0.04 | 0.00 | 0.00 | -0.02 | -0.03 | -0.01 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.04 | -0.04 | -0.22 | -0.02 | -0.03 | -0.01 | -0.04 | 0.00 | 0.00 | -0.02 | -0.03 | -0.01 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
7.79M | 7.82M | 7.84M | 7.89M | 8.88M | 9.37M | 9.37M | 9.21M | 10.36M | 10.43M | 10.62M | 10.34M | 11.29M | 11.38M | 11.52M | 11.37M | 13.55M | 13.65M | 13.70M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 9.37M | 9.37M | 9.21M | 10.36M | 10.43M | 10.62M | 10.34M | 11.29M | 11.38M | 11.52M | 11.37M | 13.55M | 13.65M | 13.70M |
|
EBITDA
|
-1.20M | -0.24M | -0.16M | -0.74M | -1.32M | -0.36M | -0.36M | -2.04M | -0.22M | -0.28M | -0.03M | -0.24M | 0.04M | -0.04M | -0.21M | -0.29M | -0.13M | -0.07M | -0.05M |
|
Interest Expenses
|
| | 0.04M | 0.01M | 0.01M | 0.01M | 0.01M | -0.02M | 0.01M | 0.04M | 0.02M | 0.13M | 0.02M | | | | | | 0.00M |