|
Revenue
|
| | 0.03M | 0.11M | 0.10M | 0.15M | 0.06M | 0.13M | 0.11M | 0.07M | 0.07M | 0.16M | 0.20M | 0.09M | 0.09M | 0.00M | 0.07M | 0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.20M | -0.01M | 0.06M | 0.24M | -0.01M | -0.01M | |
|
Cost of Revenue
|
| | 0.01M | 0.08M | 0.06M | 0.12M | 0.04M | 0.10M | 0.08M | 0.05M | 0.06M | 0.12M | 0.15M | 0.07M | 0.07M | | 0.05M | 0.02M | | | | | | | | | | | | | | | |
|
Gross Profit
|
| | 0.02M | 0.03M | 0.04M | 0.03M | 0.02M | 0.04M | 0.03M | 0.01M | 0.02M | 0.04M | 0.05M | 0.02M | 0.03M | | 0.02M | 0.01M | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.06M | 0.05M | 0.05M | 0.12M | 0.12M |
|
Selling, General & Administrative
|
| | 0.00M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.34M | -1.03M | 0.36M | 0.36M | 1.11M | 0.13M | 0.30M | 0.19M | 0.17M | 0.16M | 0.18M | 0.22M | 0.28M | 0.34M | 0.32M | 0.29M | 0.36M | 0.14M | 0.13M | 0.15M | 0.34M | 0.94M | 1.00M |
|
Other Operating Expenses
|
| | 0.00M | 0.36M | -432.00 | -444.00 | -0.00M | -0.01M | 0.00M | -0.01M | -0.00M | -0.00M | -442.00 | -0.01M | | | | | | | | | | | | | | 0.08M | 0.13M | 0.28M | 0.33M | 0.49M | 0.45M |
|
Operating Expenses
|
| | 0.01M | 0.38M | 0.87M | 0.37M | 3.62M | 1.04M | 0.41M | 0.33M | 0.34M | 0.34M | 0.36M | 0.36M | 1.11M | 0.13M | 0.30M | 0.19M | 0.17M | 0.16M | 0.18M | 0.22M | 0.28M | 0.34M | 0.32M | 0.29M | 0.36M | 0.22M | 0.26M | 0.42M | 0.67M | 1.42M | 1.46M |
|
Operating Income
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.00M | -0.38M | -0.32M | -0.32M | -0.30M | -0.31M | -0.34M | -1.08M | -0.22M | -0.28M | -0.18M | -0.17M | -0.16M | -0.18M | -0.22M | -0.28M | -0.34M | -0.32M | -0.29M | -0.36M | -0.22M | -0.20M | -0.42M | -0.67M | -1.42M | -1.46M |
|
EBIT
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.00M | -0.38M | -0.32M | -0.32M | -0.30M | -0.31M | -0.34M | -1.08M | -0.22M | -0.28M | -0.18M | -0.17M | -0.16M | -0.18M | -0.22M | -0.28M | -0.34M | -0.32M | -0.29M | -0.36M | -0.22M | -0.20M | -0.42M | -0.67M | -1.42M | -1.46M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.01M | 0.08M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | | | 0.24M | | 0.11M | |
|
Non Operating Income
|
| | | | | | | | | | -0.00M | | -442.00 | -0.01M | -0.01M | 0.00M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | 0.03M | -0.25M | -0.01M | -0.01M | 0.32M | -0.01M | 0.11M | 0.08M |
|
EBT
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.22M | -0.29M | -0.19M | -0.18M | -0.17M | -0.19M | -0.23M | -0.29M | -0.35M | -0.33M | -0.30M | -0.56M | -0.23M | -0.22M | -0.44M | -0.48M | -1.42M | -1.38M |
|
Profit After Tax
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.30M | -0.29M | -0.19M | -0.18M | -0.17M | -0.19M | -0.23M | -0.29M | -0.35M | -0.33M | -0.26M | -0.61M | -0.23M | -0.22M | -0.10M | -0.68M | -1.31M | -1.38M |
|
Income from Continuing Operations
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.22M | -0.29M | -0.19M | -0.18M | -0.17M | -0.19M | -0.23M | -0.29M | -0.35M | -0.33M | -0.30M | -0.56M | -0.23M | -0.22M | -0.44M | -0.48M | -1.42M | -1.38M |
|
Consolidated Net Income
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.22M | -0.29M | -0.19M | -0.00M | 219.00 | -0.00M | -403.00 | -17.00 | -6.00 | -0.33M | -0.30M | -0.56M | -0.23M | -0.22M | -0.44M | -0.48M | -1.42M | -1.38M |
|
Income towards Parent Company
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.22M | -0.29M | -0.19M | -0.00M | 219.00 | -0.00M | -403.00 | -17.00 | -6.00 | -0.33M | -0.30M | -0.56M | -0.23M | -0.22M | -0.44M | -0.48M | -1.42M | -1.38M |
|
Net Income towards Common Stockholders
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.01M | -0.38M | -0.32M | -0.33M | -0.30M | -0.31M | -0.34M | -1.09M | -0.22M | -0.29M | -0.19M | -0.00M | 219.00 | -0.00M | -403.00 | -17.00 | -6.00 | -0.33M | -0.30M | -0.56M | -0.23M | -0.22M | -0.44M | -0.48M | -1.42M | -1.38M |
|
EPS (Basic)
|
| | 0.00 | -0.03 | -0.05 | -0.02 | -0.21 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.04 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
13.00M | 13.00M | 13.17M | 13.46M | 17.51M | 17.89M | 20.07M | 21.63M | 26.29M | 26.29M | 26.29M | 26.29M | 26.29M | 26.29M | 28.07M | 27.83M | 32.49M | 32.49M | 32.49M | 32.49M | 32.49M | 32.49M | 33.24M | 33.38M | 36.31M | 37.23M | 38.66M | 68.19M | 71.48M | 70.05M | 83.44M | 165.26M | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | 68.19M | 71.48M | 70.05M | 83.44M | 165.26M | |
|
EBITDA
|
| | 0.01M | -0.35M | -0.83M | -0.34M | -3.60M | -1.00M | -0.38M | -0.32M | -0.32M | -0.30M | -0.31M | -0.34M | -1.08M | -0.22M | -0.28M | -0.18M | -0.17M | -0.16M | -0.18M | -0.22M | -0.28M | -0.34M | -0.32M | -0.29M | -0.36M | -0.22M | -0.20M | -0.42M | -0.67M | -1.42M | -1.46M |
|
Interest Expenses
|
| | | | 432.00 | 444.00 | 0.00M | 0.01M | 469.00 | 0.01M | 0.00M | 0.00M | 442.00 | 0.01M | 0.01M | -0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.20M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | |