|
Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 48.00 | 230.00 | 90.00 | 714.00 | 700.00 | 214.00 | 261.00 | | 0.35M | | 3.55M | 4.08M | 3.93M | 4.01M | 12.23M | 9.94M | 11.13M | 9.29M | 10.83M | 10.99M | 13.20M | 10.99M | 17.01M | 16.52M | 11.87M | 9.27M | 9.24M | 10.54M | 13.12M | 5.70M | 7.90M | 42.67M | 11.37M | 19.20M | 7.16M | 11.45M | |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 5.00 | 34.00 | 59.00 | 138.00 | 103.00 | 27.00 | 184.00 | | | | 2.19M | 3.41M | 3.10M | 1.69M | 8.07M | 5.82M | 6.68M | 5.92M | 6.55M | 7.09M | 8.76M | 8.23M | 12.31M | 11.79M | 7.70M | 7.60M | 6.00M | 6.95M | 8.68M | 5.17M | 5.29M | 33.25M | 6.85M | -12.03M | 4.78M | 8.03M | |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | 43.00 | 196.00 | 31.00 | 576.00 | 597.00 | 187.00 | 77.00 | | | | 1.89M | 1.66M | 0.84M | 1.47M | 4.16M | 4.12M | 4.46M | 3.37M | 4.28M | 3.90M | 4.44M | 2.76M | 4.71M | 4.73M | 4.17M | 1.66M | 3.24M | 3.59M | 4.44M | 0.53M | 2.61M | 9.42M | 4.52M | 31.22M | 2.38M | 3.42M | |
|
Depreciation & Amortization - Total
|
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 | 548.00 | 548.00 | 0.00M | 0.00M | 546.00 | 546.00 | 546.00 | 552.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 0.00M | 742.00 | 0.01M | 120.00 | 994.00 | 757.00 | 0.03M | 272.00 | 0.00M | 0.00M | 0.04M | 0.00M | 0.00M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | | 0.01M | 0.00M | 0.06M | 0.06M | 0.07M | 0.19M | 0.08M | 0.18M | 0.09M | 0.07M | 0.18M | | 0.15M | 1.96M | 5.21M | 4.86M | 7.75M | 8.24M | 11.55M | 3.54M | 11.33M | 6.89M | 6.77M | 7.75M | 7.11M | 7.58M | 8.99M | 10.01M | 9.66M | 6.50M | 6.17M | 7.05M | 4.72M | 5.08M | 10.74M | 5.64M | | 3.47M | 18.15M | |
|
Other Operating Expenses
|
-0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.18M | 0.00M | 0.00M | 0.00M | 0.20M | 0.01M | 0.00M | 0.00M | 0.22M | | 0.01M | 0.00M | | 0.01M | 0.00M | 0.22M | 0.09M | 0.02M | 0.03M | 0.03M | -0.08M | | | 0.06M | | | 2.65M | 7.71M | 5.66M | 6.39M | 4.44M | 5.07M | 4.19M | -4.95M | 2.52M | 0.33M | 0.66M | 0.62M | 1.09M | | 0.56M | 16.16M | | | | 8.53M | | -0.46M | | 15.48M | | 4.30M | |
|
Operating Expenses
|
0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.22M | 0.00M | 0.01M | 0.01M | 0.24M | 0.01M | 0.01M | 0.01M | 0.27M | 0.00M | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.28M | 0.15M | 0.08M | 0.22M | 0.12M | 0.10M | 0.09M | 0.07M | 0.24M | | 0.15M | 4.60M | 12.93M | 10.51M | 14.14M | 12.69M | 16.62M | 7.74M | 6.38M | 9.41M | 7.10M | 8.40M | 7.73M | 8.67M | 8.99M | 10.57M | 25.82M | 6.50M | 6.17M | 7.05M | 13.26M | 5.08M | 10.74M | 5.64M | 15.48M | 3.47M | 20.84M | |
|
Operating Income
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.22M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.27M | -0.00M | -0.01M | -0.01M | | -0.02M | -0.01M | -0.28M | -0.15M | -0.08M | -0.22M | -0.11M | -0.10M | -0.09M | -0.07M | -0.24M | | -0.15M | -2.71M | -11.26M | -9.68M | -12.67M | -8.53M | -12.50M | -3.28M | -3.01M | -5.14M | -3.20M | -3.97M | -4.98M | -3.96M | -4.26M | -6.40M | -24.16M | -3.25M | -2.58M | -2.62M | -12.72M | -2.47M | -1.32M | -1.13M | 8.51M | -1.09M | -17.42M | |
|
EBIT
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.00M | -0.00M | -0.22M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.27M | -0.00M | -0.01M | -0.01M | | -0.02M | -0.01M | -0.28M | -0.15M | -0.08M | -0.22M | -0.11M | -0.10M | -0.09M | -0.07M | -0.24M | 0.75M | -0.15M | -2.71M | -11.26M | -9.68M | -12.67M | -8.53M | -12.50M | -3.28M | -3.01M | -5.14M | -3.20M | -3.97M | -4.98M | -3.96M | -4.26M | -6.40M | -24.16M | -3.25M | -2.58M | -2.62M | -12.72M | -2.47M | -1.32M | -1.13M | 8.51M | -1.09M | -17.42M | |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.05M | 0.11M | -0.26M | -0.95M | | 0.31M | | -0.19M | 1.08M | -0.09M | -1.38M | -3.47M | 4.21M | 0.10M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.01M | -313.00 | -502.00 | -598.00 | -647.00 | -850.00 | -458.00 | -0.02M | -889.00 | -980.00 | -983.00 | -0.09M | -0.01M | -0.01M | -0.01M | -0.11M | -0.00M | -0.01M | -0.01M | | -0.00M | -4.00 | -0.18M | -0.29M | -0.12M | -0.53M | -0.35M | -0.22M | -0.03M | -0.89M | 1.17M | | 0.65M | 0.06M | -150.24M | 3.65M | -1.48M | -0.92M | -5.90M | 1.59M | -26.77M | -7.71M | 27.97M | 0.51M | -0.07M | -0.08M | -0.11M | -0.14M | -0.23M | -0.23M | -0.38M | 0.99M | | -0.36M | 0.12M | 2.65M | | 0.13M | 0.02M | |
|
Non Operating Income
|
| -313.00 | -502.00 | -598.00 | -647.00 | -850.00 | -458.00 | -0.02M | -889.00 | -980.00 | -983.00 | -0.09M | -0.01M | -0.01M | -0.01M | -0.11M | -0.00M | -0.01M | -0.01M | | -0.00M | -4.00 | -0.18M | -0.29M | -0.12M | -0.53M | -0.35M | -0.22M | -0.03M | -0.89M | -0.28M | | 0.65M | 0.06M | -150.24M | 3.65M | -1.48M | -0.92M | -5.90M | 1.59M | -26.77M | -7.71M | 27.97M | 0.51M | -0.07M | -0.08M | -0.11M | -0.14M | -0.23M | -0.23M | -0.38M | 0.99M | | -0.36M | 0.12M | 2.65M | | 0.13M | 0.02M | |
|
EBT
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.33M | -0.01M | -0.01M | -0.01M | -0.38M | -0.01M | -0.02M | -0.01M | | -0.02M | -0.01M | -0.46M | -0.44M | -0.20M | -0.76M | -0.47M | -0.32M | -0.11M | -0.95M | -0.52M | 1.10M | 0.51M | -2.71M | -11.26M | -9.68M | -12.67M | -8.53M | -12.50M | -3.28M | -3.01M | -12.85M | 24.78M | -3.46M | -5.05M | -4.04M | -4.37M | -6.55M | -24.38M | -3.48M | -2.96M | -1.62M | -14.70M | -2.83M | -2.33M | 1.52M | 8.51M | -0.96M | -16.69M | |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.00M | | 0.00M | -0.02M | 0.10M | 0.10M | 0.01M | -0.01M | 0.00M | 0.34M | -0.00M | 0.07M | 0.00M | 0.14M | |
|
Profit After Tax
|
-0.19M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.33M | -0.01M | -0.01M | -0.01M | -0.38M | -0.01M | -0.02M | -0.01M | | -0.02M | -0.01M | -0.46M | -0.44M | -0.20M | -0.76M | -0.47M | -0.32M | -0.11M | -0.95M | -18.02M | 1.10M | 0.51M | -2.78M | -161.51M | -6.03M | -14.15M | -9.45M | -18.40M | -1.69M | -29.78M | -12.85M | 24.78M | -3.46M | -5.08M | -4.04M | -4.37M | -6.55M | -24.36M | -3.48M | -2.96M | -1.62M | -14.70M | -2.83M | -3.12M | 1.53M | -3.98M | -0.96M | -15.13M | |
|
Income from Continuing Operations
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.33M | -0.01M | -0.01M | -0.01M | -0.38M | -0.01M | -0.02M | -0.01M | | -0.02M | -0.01M | -0.46M | -0.44M | -0.20M | -0.76M | -0.47M | -0.32M | -0.11M | -0.95M | -0.52M | 1.10M | 0.51M | -2.71M | -11.26M | -9.68M | -12.67M | -8.53M | -12.50M | -3.28M | -3.01M | -12.85M | 24.78M | -3.46M | -5.08M | -4.04M | -4.37M | -6.55M | -24.36M | -3.58M | -3.06M | -1.63M | -14.69M | -2.83M | -2.68M | 1.53M | 8.44M | -0.96M | -16.83M | |
|
Consolidated Net Income
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.33M | -0.01M | -0.01M | -0.01M | -0.38M | -0.01M | -0.02M | -0.01M | | -0.02M | -0.01M | -0.46M | -0.44M | -0.20M | -0.76M | | | -0.11M | -0.95M | -17.50M | 15.66M | 0.51M | -2.71M | -11.26M | -9.68M | -12.67M | -8.53M | -12.50M | -3.28M | -3.01M | -12.85M | 24.78M | -3.46M | -5.08M | -4.04M | -4.37M | -6.55M | -24.36M | -3.58M | -3.06M | -1.63M | -14.69M | -2.83M | -2.68M | 1.53M | -3.98M | -0.96M | -16.83M | |
|
Income towards Parent Company
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.33M | -0.01M | -0.01M | -0.01M | -0.38M | -0.01M | -0.02M | -0.01M | | -0.02M | -0.01M | -0.46M | -0.44M | -0.20M | -0.76M | | | -0.11M | -0.95M | -17.50M | 15.66M | 0.51M | -2.71M | -11.26M | -9.68M | -12.67M | -8.53M | -12.50M | -3.28M | -3.01M | -12.85M | 24.78M | -3.46M | -5.08M | -4.04M | -4.37M | -6.55M | -24.36M | -3.58M | -3.06M | -1.63M | -14.69M | -2.83M | -2.68M | 1.53M | -3.98M | -0.96M | -16.83M | |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.04M | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.00M | -0.01M | -0.01M | -0.24M | -0.01M | -0.01M | -0.01M | -0.33M | -0.01M | -0.01M | -0.01M | -0.38M | -0.01M | -0.02M | -0.01M | | -0.02M | -0.01M | -0.46M | -0.44M | -0.20M | -0.76M | | | -0.11M | -0.95M | -17.50M | 15.66M | 0.46M | -2.78M | -161.53M | -6.07M | -14.19M | -9.49M | -18.44M | -1.73M | -29.78M | -12.85M | 24.78M | -3.46M | -5.08M | -4.04M | -4.37M | -6.55M | -24.36M | -3.48M | -2.96M | -1.63M | -14.69M | -2.83M | -2.68M | 1.53M | -3.98M | -0.96M | -16.83M | |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | -0.19 | -0.06 | -0.08 | -0.09 | -3.93 | -0.09 | -0.10 | -0.12 | -5.47 | -0.09 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | | 0.00 | -0.31 | -0.01 | 0.20 | 0.01 | -0.24 | -5.27 | -0.14 | 0.40 | -0.20 | -2.26 | -0.21 | -3.64 | -1.38 | 2.23 | -0.12 | -0.26 | -0.14 | -0.15 | -0.22 | -36.52 | -5.03 | -4.27 | -2.32 | -20.83 | -3.60 | -0.14 | 0.07 | -0.17 | -0.37 | -0.74 | |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | 0.00 | -0.19 | -0.06 | -0.08 | -0.09 | -3.93 | -0.09 | -0.10 | -0.12 | -5.47 | -0.09 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | | 0.00 | -0.31 | -0.22 | | | | | | | | -2.26 | -0.21 | -3.64 | -1.38 | 1.19 | -0.12 | -0.23 | -0.14 | -0.15 | -0.22 | -36.52 | -5.03 | -4.27 | -2.32 | -20.83 | -3.60 | -0.14 | 0.07 | -0.17 | -0.37 | -0.74 | |
|
Shares Outstanding (Weighted Average)
|
58.82M | 60.20M | 60.20M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 31.36M | 31.36M | 27.77M | 27.77M | 37.58M | 37.58M | 37.58M | 48.72M | 77.58M | 77.62M | 70.46M | 77.78M | 77.80M | 77.88M | 77.92M | 78.41M | 79.02M | 79.68M | 79.20M | | 11.67M | 30.64M | 43.58M | 33.24M | 48.53M | 8.16M | 8.16M | 8.18M | 9.59M | 11.13M | 29.47M | 19.93M | 29.29M | 29.36M | 29.36M | 0.67M | 0.69M | 0.69M | 0.70M | 0.71M | 0.79M | 22.01M | 22.08M | 23.58M | 2.61M | 20.40M | 21.11M |
|
Shares Outstanding (Diluted Average)
|
| 60.20M | 60.20M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 31.36M | 31.36M | 27.77M | 27.77M | 37.58M | 37.58M | 37.58M | 48.72M | 77.58M | 77.68M | 70.46M | 77.78M | 77.80M | 77.88M | 77.92M | 78.41M | 79.02M | 79.68M | | | | | | | | 8.16M | 8.16M | 8.18M | 9.59M | 21.39M | 29.47M | 21.90M | 29.29M | 29.36M | 29.36M | 0.67M | 0.69M | 0.69M | 0.70M | 0.71M | 0.79M | 22.01M | 22.08M | 23.58M | 2.61M | 20.40M | 21.11M |
|
EBITDA
|
-0.00M | -0.01M | -0.00M | -0.01M | -0.00M | -0.00M | -0.00M | -0.22M | -0.00M | -0.00M | -0.00M | -0.24M | -0.01M | -0.00M | -0.00M | -0.27M | -0.00M | -0.01M | -0.00M | | -0.02M | -0.01M | -0.28M | -0.15M | -0.08M | -0.22M | -0.11M | -0.10M | -0.09M | -0.07M | -0.24M | 0.75M | -0.15M | -2.71M | -11.26M | -6.03M | -12.67M | -8.53M | -12.50M | -1.69M | -3.01M | -5.14M | -3.20M | -3.97M | -4.98M | -3.96M | -4.26M | -6.40M | -24.16M | -3.25M | -2.58M | -2.62M | -12.72M | -2.47M | 5.79M | -1.13M | 8.51M | -1.09M | -26.92M | |
|
Interest Expenses
|
203.00 | 313.00 | 502.00 | 598.00 | 647.00 | 850.00 | 458.00 | 0.00M | 889.00 | 980.00 | 983.00 | 0.08M | 0.01M | 0.01M | 0.01M | 0.10M | 0.00M | 0.01M | 0.01M | | 0.00M | 4.00 | 0.18M | 0.23M | 0.18M | 0.20M | 0.27M | 0.12M | 0.14M | 0.77M | 0.37M | -0.35M | 0.13M | | | | | | | | | | | | | | | | | 0.23M | 0.38M | | | 0.36M | 0.18M | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.73% | -0.07% | | -0.02% | 0.09% | -2.87% | -3.37% | -0.62% | 0.05% | -0.07% | -14.78% | -0.13% | 0.87% | -0.21% | -0.83% | |