|
Revenue
|
-0.03M | 20.37M | 21.10M | 16.23M | 15.56M | 20.44M | 18.15M | 15.26M | 13.46M | 6.71M | 1.60M | 0.29M | 0.21M | 0.30M | 0.67M | 1.15M | 0.18M |
|
Cost of Revenue
|
| 20.30M | 21.08M | 15.98M | 15.52M | 20.21M | 18.00M | 15.18M | 13.30M | 6.37M | 1.38M | 0.20M | 0.08M | 0.08M | 0.18M | 0.37M | 0.18M |
|
Gross Profit
|
| 0.07M | 0.02M | 0.25M | 0.04M | 0.23M | 0.15M | 0.07M | 0.16M | 0.35M | 0.22M | 0.09M | 0.17M | 0.22M | 0.49M | 0.79M | 0.00M |
|
Amortization - Intangibles
|
| 0.13M | 0.24M | | | 1.00M | 0.03M | 0.27M | 0.24M | 0.12M | | | | | | | |
|
Research & Development
|
| 0.07M | 0.07M | 0.01M | 0.13M | 0.17M | 0.11M | 0.15M | 0.08M | 0.14M | 0.18M | 0.11M | 0.05M | 0.03M | 0.01M | 0.13M | 0.78M |
|
Selling, General & Administrative
|
| 0.51M | 0.82M | 0.93M | 0.81M | 0.86M | 1.37M | 1.63M | 1.24M | 0.79M | 1.11M | 1.37M | 0.79M | 0.77M | 0.52M | 1.41M | 0.84M |
|
Other Operating Expenses
|
| 2.07M | 0.02M | 1.58M | 1.73M | 1.27M | 0.00M | 0.99M | 0.76M | 0.51M | 0.29M | 0.29M | 0.15M | 0.11M | 0.01M | 19.73M | 0.12M |
|
Operating Expenses
|
| 2.65M | 2.62M | 2.52M | 2.67M | 2.29M | 3.03M | 2.77M | 2.08M | 1.43M | 1.59M | 1.78M | 0.98M | 0.92M | 0.53M | 21.27M | 1.74M |
|
Operating Income
|
| -2.58M | -2.60M | -2.27M | -2.64M | -2.06M | -2.88M | -2.70M | -1.92M | -1.09M | -1.37M | -1.68M | -0.81M | -0.69M | -0.04M | -20.48M | -1.74M |
|
EBIT
|
| -2.58M | -2.60M | -2.27M | -2.64M | -2.06M | -2.88M | -2.70M | -1.92M | -1.09M | -1.37M | -1.68M | -0.81M | -0.69M | -0.04M | -20.48M | -1.74M |
|
Non Operating Investment Income
|
| | | | | | | | 0.06M | -0.41M | -0.35M | -0.13M | -0.13M | 0.46M | -0.50M | -0.00M | |
|
Other Non Operating Income
|
| -0.19M | -0.62M | 1.30M | 0.01M | 0.06M | 0.00M | -0.05M | 0.03M | -0.23M | 0.01M | 0.29M | 0.00M | 0.01M | 0.02M | 0.05M | 0.02M |
|
Non Operating Income
|
| -0.19M | -0.62M | -0.31M | -1.03M | 0.06M | -0.03M | -0.36M | -0.20M | -0.23M | -0.34M | 0.16M | -0.13M | 0.47M | 1.30M | -2.64M | -0.39M |
|
EBT
|
| -2.77M | -3.22M | -2.58M | -3.66M | -2.00M | -2.91M | -3.05M | -2.12M | -1.19M | -1.71M | -1.52M | -0.94M | -0.22M | 1.26M | -23.13M | -2.13M |
|
Tax Provisions
|
| 0.00M | 0.00M | -0.03M | 0.01M | 0.01M | 0.01M | 0.06M | 0.01M | 0.01M | -79.00 | 0.02M | 0.01M | 0.01M | | 0.33M | |
|
Profit After Tax
|
| -2.77M | -3.23M | -2.58M | -3.67M | -2.01M | -2.93M | -3.12M | -2.13M | -1.20M | -1.71M | -1.54M | -0.95M | -0.23M | 1.26M | -23.45M | -2.13M |
|
Income from Continuing Operations
|
| -2.77M | -3.23M | -2.55M | -3.67M | -2.01M | -2.93M | -3.12M | -2.13M | -1.20M | -1.71M | -1.54M | -0.95M | -0.23M | 1.26M | -23.45M | -2.13M |
|
Consolidated Net Income
|
| -2.77M | -3.23M | -2.55M | -3.67M | -2.01M | -2.93M | -3.12M | -2.13M | -1.20M | -1.71M | -1.54M | -0.95M | -0.23M | 1.26M | -23.45M | -2.13M |
|
Income towards Parent Company
|
| -2.77M | -3.23M | -2.55M | -3.67M | -2.01M | -2.93M | -3.12M | -2.13M | -1.20M | -1.71M | -1.54M | -0.95M | -0.23M | 1.26M | -23.45M | -2.13M |
|
Net Income towards Common Stockholders
|
| -2.77M | -3.23M | -2.55M | -3.67M | -2.01M | -2.93M | -3.12M | -2.13M | -1.20M | -1.71M | -1.54M | -0.95M | -0.23M | 1.26M | -23.45M | -2.13M |
|
EPS (Basic)
|
| -0.26 | -0.31 | -0.25 | -0.26 | -0.12 | -11.83 | -48.65 | -7.83 | -2.22 | -116.03 | 349.06 | -17.62 | -0.01 | 1.09 | -20.01 | -0.38 |
|
EPS (Weighted Average and Diluted)
|
| -0.26 | -0.31 | -0.24 | -0.26 | -0.24 | -0.17 | -13.07 | -7.83 | -2.22 | -116.03 | 349.06 | -17.62 | -0.01 | 1.09 | -20.01 | -0.38 |
|
Shares Outstanding (Weighted Average)
|
| 224.00 | 224.00 | 224.00 | 224.00 | 247.00 | 247.00 | 251.00 | 290.00 | 392.00 | 0.00M | 0.00M | 0.02M | 0.01M | 0.05M | 0.13M | 0.13M |
|
Shares Outstanding (Diluted Average)
|
| 10.55M | 10.55M | 10.47M | 13.91M | 17.29M | 0.25M | 0.24M | 0.27M | 0.54M | 0.01M | 0.02M | 0.05M | 20.52M | 1.16M | 1.18M | 5.68M |
|
EBITDA
|
| -2.79M | -3.21M | -2.41M | -3.81M | -1.96M | -2.95M | -3.28M | -2.13M | -1.20M | -1.72M | -1.13M | -1.01M | -0.27M | 1.26M | -23.47M | -2.12M |
|
Interest Expenses
|
| 0.07M | 0.41M | -0.47M | 0.04M | 55.00 | 0.01M | 0.05M | 0.05M | 0.02M | 0.00M | 0.00M | 0.00M | 857.00 | 615.00 | 0.00M | 676.00 |
|
Tax Rate
|
| | | 1.09% | | | | | | | 0.00% | | | | | | |