|
Revenue
|
| | 0.05M | 0.03M | 0.01M | 0.00M | 0.01M | 0.04M | 0.09M | 0.03M | 0.03M | -0.01M | 0.01M | 0.13M | 0.22M | 0.32M | 0.29M | 0.23M | 0.22M | 0.27M | 0.38M | 0.94M | 0.79M | 0.60M | 522.00 | 0.92M | 1.25M | 1.38M | 1.08M | 0.18M | 2.61M | 0.66M | 1.19M | 2.66M | 3.88M | 1.27M | 1.75M |
|
Cost of Revenue
|
| | | | | | | 0.04M | 0.09M | 0.00M | 0.00M | 0.00M | 0.00M | 0.09M | 0.16M | 0.18M | 0.14M | 0.13M | 0.13M | 0.15M | 0.22M | 0.79M | 0.65M | 0.54M | 0.01M | 0.92M | 1.22M | 1.34M | 1.16M | 1.54M | 1.96M | 1.20M | 1.47M | 2.10M | 3.45M | 2.07M | 1.94M |
|
Gross Profit
|
| | | | 0.01M | 0.00M | 0.01M | 183.00 | -0.00M | 0.03M | 0.03M | -0.02M | 0.00M | 0.05M | 0.06M | 0.14M | 0.15M | 0.10M | 0.09M | 0.12M | 0.16M | 0.15M | 0.14M | 0.06M | -0.01M | 0.00M | 0.04M | 0.04M | -0.08M | 0.09M | 0.64M | 0.08M | -0.28M | 0.56M | 0.44M | -0.79M | -0.19M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | -421.00 | 0.00M | 0.07M | 0.09M | 0.10M | 0.11M | 0.10M | 0.12M | 0.11M | 0.11M | 0.19M | 0.33M | 0.26M | 0.32M |
|
Selling, General & Administrative
|
| | 0.04M | -0.00M | 0.00M | 0.00M | 0.00M | 0.10M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.03M | 0.03M | 0.09M | 0.03M | 0.03M | 0.03M | 0.09M | 0.84M | 0.69M | 1.37M | -0.43M | 0.03M | 0.06M | 0.07M | 0.16M | 0.13M | 0.28M | 0.27M | 0.30M | 0.34M | 0.37M | 0.32M | 0.11M | 0.21M |
|
Other Operating Expenses
|
| | 0.02M | 0.00M | 0.02M | 900.00 | 0.06M | 0.11M | 0.08M | 0.05M | 0.05M | 0.03M | -0.07M | -0.17M | 0.09M | -0.01M | -0.31M | -0.18M | -0.22M | -0.57M | -1.41M | -2.15M | 146.00 | -1.17M | 0.19M | 0.05M | 0.12M | 0.20M | -27.57M | -2.14M | -111.89M | -6.67M | -2.26M | -4.19M | -12.21M | -3.38M | -2.16M |
|
Operating Expenses
|
| | 0.07M | 0.03M | 0.03M | 0.01M | 0.06M | 0.22M | 0.10M | 0.06M | 0.06M | 0.05M | 0.06M | 0.12M | 0.29M | 0.23M | 0.19M | 0.17M | 0.18M | 0.28M | 1.16M | 1.02M | 1.87M | 0.42M | 0.22M | 0.18M | 0.28M | 0.47M | 0.52M | 22.94M | 2.46M | -14.63M | 1.62M | 2.33M | 11.95M | -10.01M | 1.81M |
|
Operating Income
|
| | | | -0.03M | -0.01M | -0.05M | -0.22M | -0.11M | -0.04M | -0.04M | -0.07M | -0.06M | -0.07M | -0.23M | -0.08M | -0.03M | -0.07M | -0.09M | -0.15M | -1.00M | -0.87M | -1.73M | -0.86M | -0.23M | -0.18M | -0.24M | -0.43M | -0.60M | -22.66M | -1.82M | 14.09M | -1.90M | -1.78M | -11.51M | 9.22M | -2.00M |
|
EBIT
|
| | -0.03M | 0.01M | -0.03M | -0.01M | -0.05M | -0.22M | -0.11M | -0.04M | -0.04M | -0.07M | -0.06M | -0.07M | -0.23M | -0.08M | -0.03M | -0.07M | -0.09M | -0.15M | -1.00M | -0.87M | -1.73M | -0.86M | -0.23M | -0.18M | -0.24M | -0.43M | -0.60M | -22.66M | -1.82M | 14.09M | -1.90M | -1.78M | -11.51M | 9.22M | -2.00M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.71M | 4.71M | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 0.42M | 0.06M | | | 0.01M | | | | | | | | -0.12M | 628.00 | -0.83M | 300.00 | 0.10M | 0.04M | -0.05M | 0.04M | 0.16M | 0.00M | -0.03M | -0.08M |
|
Non Operating Income
|
| | 0.00M | 0.00M | -0.00M | -0.02M | -0.02M | -0.06M | -0.04M | -0.08M | -0.08M | 0.00M | -0.04M | 0.36M | -0.02M | -0.08M | -0.08M | -0.07M | -0.08M | -0.01M | -0.64M | -0.91M | -0.04M | 0.24M | -0.46M | -0.17M | -0.03M | -0.22M | -0.08M | -0.25M | -116.77M | -0.65M | -0.45M | -0.58M | -2.04M | -1.45M | -3.34M |
|
EBT
|
| | -0.03M | -618.00 | -0.03M | -0.03M | -0.07M | -0.28M | -0.15M | -0.11M | -0.11M | -0.06M | -0.11M | 0.29M | -0.25M | -0.16M | -0.12M | -0.14M | -0.18M | -0.17M | -1.64M | -1.78M | -1.78M | -0.62M | -0.69M | -0.34M | -1.51M | 1.09M | -111.86M | -22.90M | 2.80M | 18.68M | -2.35M | -1.78M | -11.51M | 9.21M | -5.34M |
|
Tax Provisions
|
| | | | | | | | | | | | 668.00 | 0.01M | | | 809.00 | -3.00 | 803.00 | -800.00 | 0.05M | 0.03M | 0.00M | 0.00M | 0.01M | 0.01M | | | | | | | | | | | |
|
Profit After Tax
|
| | -0.02M | -0.00M | -0.03M | -0.03M | -0.07M | -0.28M | -0.15M | -0.11M | -0.11M | -0.06M | -0.11M | 0.29M | -0.25M | -0.16M | -0.12M | -0.14M | -0.18M | -0.17M | -1.69M | -1.81M | -1.78M | -1.17M | -7.56M | -0.34M | -0.28M | -0.53M | -0.68M | -22.90M | -118.59M | -6.85M | -2.35M | -2.35M | -13.55M | -3.38M | -5.34M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | -0.00M | -518.00 | 0.00M | -0.00M | -0.00M | | | | | | | | | | |
|
Income from Continuing Operations
|
| | -0.03M | -618.00 | -0.03M | -0.03M | -0.07M | -0.28M | -0.15M | -0.11M | -0.11M | -0.06M | -0.11M | 0.28M | -0.25M | -0.16M | -0.12M | -0.14M | -0.18M | -0.17M | -1.69M | -1.81M | -1.78M | -0.63M | -0.70M | -0.35M | -1.51M | 1.09M | -111.86M | -22.90M | 2.80M | 18.68M | -2.35M | -1.78M | -11.51M | 9.21M | -5.34M |
|
Consolidated Net Income
|
| | -0.03M | -618.00 | -0.03M | -0.03M | -0.07M | -0.28M | -0.15M | -0.11M | -0.11M | -0.06M | -0.11M | 0.28M | -0.25M | -0.16M | -0.12M | -0.14M | -0.18M | -0.17M | -1.69M | -1.81M | -1.78M | -0.63M | -6.87M | -0.35M | -1.51M | 1.09M | -111.86M | -22.90M | 2.80M | 18.68M | 0.09M | -1.78M | -11.51M | 9.21M | -5.34M |
|
Income towards Parent Company
|
| | -0.03M | -618.00 | -0.03M | -0.03M | -0.07M | -0.28M | -0.15M | -0.11M | -0.11M | -0.06M | -0.11M | 0.28M | -0.25M | -0.16M | -0.12M | -0.14M | -0.18M | -0.17M | -1.69M | -1.81M | -1.78M | -0.63M | -6.87M | -0.35M | -1.51M | 1.09M | -111.86M | -22.90M | 2.80M | 18.68M | 0.09M | -1.78M | -11.51M | 9.21M | -5.34M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86M | | | | 0.14M |
|
Net Income towards Common Stockholders
|
| | -0.03M | -618.00 | -0.03M | -0.03M | -0.07M | -0.28M | -0.15M | -0.11M | -0.11M | -0.06M | -0.11M | 0.28M | -0.25M | -0.16M | -0.12M | -0.14M | -0.18M | -0.17M | -1.69M | -1.81M | -1.78M | -0.63M | -7.56M | -0.35M | -1.51M | 1.09M | -0.68M | -22.90M | -118.59M | -7.92M | -3.12M | -6.31M | -13.70M | -3.38M | -5.48M |
|
EPS (Basic)
|
| | -0.03 | 0.00 | -0.01 | -0.01 | 0.00 | -0.02 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.16 | -0.45 | -0.46 | -0.45 | -0.16 | -1.81 | -0.08 | -0.33 | 0.25 | -0.02 | -0.67 | -0.65 | -0.05 | -0.01 | -0.03 | -0.06 | -0.02 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | | | | | | | | | | | -0.67 | -0.65 | -0.05 | -0.01 | -0.03 | -0.06 | -0.02 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
16.48M | 16.48M | 0.82M | 0.82M | 3.30M | 3.30M | 22.34M | 14.15M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | 27.30M | | 3.72M | 3.90M | 3.93M | 3.93M | 4.17M | 4.27M | 4.59M | 4.41M | 33.06M | 33.96M | 181.68M | 170.72M | 222.07M | 222.07M | 222.07M | 222.07M | 222.95M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 27.30M | 27.30M | 27.30M | 27.30M | 27.35M | 27.35M | 27.30M | 27.35M | 27.35M | 27.35M | | | | | | | | | | | 33.96M | 181.68M | 170.72M | 222.07M | 222.07M | 222.07M | 222.07M | 222.95M |
|
EBITDA
|
| | -0.03M | 0.01M | -0.03M | -0.01M | -0.05M | -0.22M | -0.11M | -0.11M | -0.04M | -0.06M | -0.11M | 0.31M | -0.27M | -0.14M | -0.15M | -0.16M | -0.17M | -0.13M | -1.70M | -1.83M | -1.75M | -1.17M | -7.46M | -0.97M | -1.49M | -5.90M | -111.86M | -22.56M | -1.69M | 14.19M | -1.79M | -1.59M | -11.18M | 9.47M | -1.68M |
|
Interest Expenses
|
| | | 0.01M | | | | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.00M | 0.16M | 0.11M | -0.19M | | 0.07M | 0.09M | -0.16M | | 0.04M | 0.08M | 0.11M | 0.10M | 0.00M | 0.00M | 0.00M | |
|
Tax Rate
|
| | | | | | | | | | | | -0.63% | 4.47% | | | -0.69% | 0.00% | -0.46% | 0.47% | -2.94% | -1.90% | -0.25% | -0.54% | -0.82% | -1.58% | | | | | | | | | | | |