|
Revenue
|
243.00 | -0.00M | -0.00M | -0.07M | -0.02M | -0.03M | 48.00 | 0.00M | 475.00 | 14.79M | 15.58M | 42.59M | 46.01M | 54.66M | 38.59M | 12.81M | |
|
Cost of Revenue
|
| | | | | | 5.00 | 334.00 | 211.00 | 7.49M | 10.14M | 26.48M | 30.64M | 39.40M | 26.80M | 5.40M | |
|
Gross Profit
|
| | | | | | 43.00 | 0.00M | 264.00 | 7.30M | 5.86M | 16.11M | 15.37M | 15.26M | 11.80M | 7.41M | |
|
Depreciation & Amortization - Total
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | |
|
Selling, General & Administrative
|
0.02M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.13M | 0.53M | 0.53M | 6.05M | 19.78M | 34.49M | 28.51M | 35.43M | 24.44M | | |
|
Other Operating Expenses
|
0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.33M | | | 6.40M | 22.40M | 8.94M | 4.14M | 18.61M | 8.53M | | |
|
Operating Expenses
|
0.04M | 0.04M | 0.01M | 0.02M | 0.03M | 0.02M | 0.46M | 0.53M | 0.53M | 12.45M | 42.19M | 43.43M | 32.65M | 54.04M | 32.98M | | |
|
Operating Income
|
-0.04M | -0.04M | -0.01M | -0.02M | -0.03M | -0.02M | -0.46M | -0.52M | -0.53M | -5.16M | -36.33M | -27.32M | -17.28M | -38.78M | -21.18M | 4.19M | |
|
EBIT
|
-0.04M | -0.04M | -0.01M | -0.02M | -0.03M | -0.02M | -0.46M | -0.52M | -0.53M | -5.16M | -36.33M | -27.32M | -17.28M | -38.78M | -21.18M | 4.19M | |
|
Non Operating Investment Income
|
| | | | | | | -0.39M | -0.05M | | -0.09M | 2.22M | | | | | |
|
Other Non Operating Income
|
-0.01M | -0.00M | -0.00M | -0.07M | -0.02M | -0.03M | -0.47M | -1.22M | 1.03M | -0.87M | -148.14M | -32.01M | 20.70M | -0.55M | | | |
|
Non Operating Income
|
-243.00 | -0.00M | -0.00M | -0.07M | -0.02M | -0.03M | -0.47M | -1.22M | -0.59M | -0.87M | -148.14M | -32.01M | 20.70M | -0.55M | | | |
|
EBT
|
-0.04M | -0.04M | -0.02M | -0.09M | -0.05M | -0.05M | -0.93M | -1.74M | -1.11M | -5.16M | -36.33M | -59.34M | 3.42M | -39.33M | -22.77M | 4.19M | |
|
Tax Provisions
|
| | | | | | | | | | | | 0.04M | -0.02M | 0.00M | | |
|
Profit After Tax
|
0.04M | -0.04M | -0.02M | -0.09M | -0.05M | -0.05M | -0.93M | -1.74M | -2.95M | -6.03M | -184.46M | -59.34M | 3.39M | -39.32M | -22.77M | 4.19M | |
|
Income from Continuing Operations
|
-0.04M | -0.04M | -0.02M | -0.09M | -0.05M | -0.05M | -0.93M | -1.74M | -1.11M | -5.16M | -36.33M | -59.34M | 3.39M | -39.32M | -22.77M | 4.19M | |
|
Consolidated Net Income
|
-0.04M | -0.04M | -0.02M | -0.09M | -0.05M | -0.05M | -0.93M | -1.74M | -1.84M | -5.16M | -36.33M | -59.34M | 3.39M | -39.32M | -22.77M | 4.19M | |
|
Income towards Parent Company
|
-0.04M | -0.04M | -0.02M | -0.09M | -0.05M | -0.05M | -0.93M | -1.74M | -1.84M | -5.16M | -36.33M | -59.34M | 3.39M | -39.32M | -22.77M | 4.19M | |
|
Preferred Dividend Payments
|
| | | | | | | | 0.02M | | 0.11M | 0.10M | | | | | |
|
Net Income towards Common Stockholders
|
-0.04M | -0.04M | -0.02M | -0.09M | -0.05M | -0.05M | -0.93M | -1.74M | -2.97M | -6.03M | -184.57M | -59.44M | 3.39M | -39.32M | -22.77M | 4.19M | |
|
EPS (Basic)
|
| -0.68 | -0.26 | -1.56 | | | -0.01 | -0.02 | -0.01 | -0.52 | -5.55 | -7.26 | 0.15 | -58.93 | -32.29 | 2.17 | |
|
EPS (Weighted Average and Diluted)
|
| -0.68 | -0.26 | -1.56 | 0.00 | 0.00 | -0.01 | -0.02 | | | | -7.26 | 0.14 | -58.93 | -32.29 | 2.59 | |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | 0.19M | 0.19M | 0.66M | 0.67M | 0.73M | 1.93M | 24.85M |
|
Shares Outstanding (Diluted Average)
|
| 60.04M | 0.06M | 0.06M | 27.77M | 37.58M | 70.46M | 77.92M | | | | 8.18M | 21.90M | 0.67M | 0.71M | 1.62M | 21.11M |
|
EBITDA
|
-0.03M | -0.04M | -0.01M | -0.02M | -0.02M | -0.02M | -0.46M | -0.52M | -0.53M | -5.16M | -36.33M | -27.32M | -17.28M | -38.78M | -21.18M | 4.19M | |
|
Interest Expenses
|
-243.00 | 0.00M | 0.00M | 0.07M | 0.02M | 0.03M | 0.41M | 0.78M | 0.53M | | | | | 0.55M | 1.59M | | |
|
Tax Rate
|
| | | | | | | | | | | | 1.08% | 0.05% | | | |