|
Revenue
|
1.58M | 1.27M | 1.43M | 1.48M | 1.62M | 1.71M | 3.35M | 3.73M | 3.32M | 3.39M | 3.98M |
|
Cost of Revenue
|
0.58M | 0.47M | 0.48M | 0.41M | 0.39M | 0.93M | 0.57M | 1.35M | 1.46M | 1.80M | 1.91M |
|
Gross Profit
|
1.00M | 0.80M | 0.95M | 1.08M | 1.23M | 0.78M | 2.78M | 2.38M | 1.86M | 1.59M | 2.07M |
|
Selling, General & Administrative
|
0.34M | 0.39M | 0.28M | 0.19M | 0.21M | 0.57M | 2.22M | 3.56M | 2.03M | 2.17M | 2.92M |
|
Restructuring Costs
|
| 0.02M | 0.01M | 0.02M | 0.03M | 0.23M | 0.46M | 0.08M | | | |
|
Other Operating Expenses
|
1.38M | -1.03M | -1.32M | -5.60M | 0.89M | -1.79M | -0.37M | -55.73M | 1.66M | 1.67M | 1.21M |
|
Operating Expenses
|
1.72M | 1.49M | 1.31M | 1.19M | 1.13M | 1.71M | 61.08M | 5.41M | 3.69M | 3.84M | 4.13M |
|
Operating Income
|
-0.72M | -0.69M | -0.35M | -0.11M | 0.10M | -0.93M | -58.29M | -3.03M | -1.83M | -2.25M | -2.06M |
|
EBIT
|
-0.72M | -0.69M | -0.35M | -0.11M | 0.10M | -0.93M | -58.29M | -3.03M | -1.83M | -2.25M | -2.06M |
|
Interest & Investment Income
|
0.08M | 0.12M | 0.10M | 0.06M | 0.02M | | | | | | |
|
Other Non Operating Income
|
| 3.00 | | 0.07M | | 2.00 | -0.65M | | 0.02M | 0.17M | -5.00 |
|
Non Operating Income
|
-1.19M | 0.01M | -0.06M | 0.03M | -0.01M | -1.41M | 4.38M | -0.15M | -2.11M | -0.35M | 1.77M |
|
EBT
|
-0.72M | -0.68M | -0.41M | -0.08M | 0.09M | -2.34M | -53.91M | -3.18M | -3.95M | -2.61M | -0.29M |
|
Tax Provisions
|
| -0.17M | -0.23M | 2.43M | | -1.68M | 0.01M | 0.03M | 0.01M | 0.00M | |
|
Profit After Tax
|
-0.53M | -0.51M | -0.19M | -2.54M | 0.09M | -0.67M | -53.92M | -3.21M | -3.96M | -2.61M | -0.29M |
|
Income from Non-Controlling Interests
|
| -0.00M | 0.01M | 0.03M | 0.03M | -0.03M | | | | | |
|
Income from Continuing Operations
|
-0.72M | -0.51M | -0.18M | -2.51M | 0.09M | -0.67M | -53.92M | -3.21M | -3.96M | -2.61M | -0.29M |
|
Consolidated Net Income
|
-0.72M | -0.51M | -0.18M | -2.51M | 0.09M | -0.67M | -53.92M | -3.21M | -3.96M | -2.61M | -0.29M |
|
Income towards Parent Company
|
-0.72M | -0.51M | -0.18M | -2.51M | 0.09M | -0.67M | -53.92M | -3.21M | -3.96M | -2.61M | -0.29M |
|
Net Income towards Common Stockholders
|
-0.72M | -0.51M | -0.18M | -2.51M | 0.09M | -0.67M | -53.92M | -3.21M | -3.96M | -2.61M | -0.29M |
|
EPS (Basic)
|
-0.05 | -0.11 | -0.02 | -0.25 | 0.01 | -0.12 | -3.58 | -0.31 | -0.24 | -0.16 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
-0.05 | -0.11 | -0.02 | -0.25 | 0.01 | -0.12 | -3.58 | -0.31 | -0.24 | -0.16 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
4.17M | 4.64M | 10.00M | 10.00M | 4.64M | 5.30M | 15.08M | 10.21M | 16.31M | 16.42M | 16.55M |
|
Shares Outstanding (Diluted Average)
|
4.17M | 4.64M | 10.00M | 10.00M | 4.64M | 5.30M | 15.08M | 10.21M | 16.31M | 16.42M | 16.55M |
|
EBITDA
|
-0.72M | -0.69M | -0.35M | -0.11M | 0.10M | -0.93M | -58.29M | -3.03M | -1.83M | -2.25M | -2.06M |
|
Interest Expenses
|
0.13M | 0.08M | 0.04M | 0.03M | 0.01M | 0.34M | 0.12M | -0.26M | 0.73M | 0.24M | 0.76M |
|
Tax Rate
|
| 25.58% | 56.86% | -3,167.50% | | 71.59% | -0.02% | -0.84% | -0.34% | -0.17% | |