|
Revenue
|
1.84M | 2.09M | 2.04M | 1.94M | 1.77M | 2.54M | 2.48M | 2.21M | 2.03M | 2.50M | 2.81M | 3.33M | 3.02M | 3.69M | 3.51M | 3.69M |
|
Depreciation & Amortization - Total
|
0.03M | 0.04M | 0.39M | 0.08M | 0.09M | 0.10M | 0.13M | 0.12M | 0.14M | 0.15M | 0.17M | 0.18M | 0.25M | 0.23M | 0.23M | 0.25M |
|
Selling, General & Administrative
|
0.57M | 1.24M | 0.37M | 0.67M | 0.87M | 0.98M | 1.06M | 1.16M | 0.48M | 0.72M | 0.92M | 1.09M | 0.94M | 0.88M | 1.27M | 1.27M |
|
Other Operating Expenses
|
0.90M | 1.12M | 1.63M | 0.95M | 0.77M | 1.21M | 1.18M | 0.68M | 1.62M | 1.41M | 1.50M | 1.83M | 1.87M | 1.47M | 1.93M | 2.58M |
|
Operating Expenses
|
1.50M | 2.41M | 2.39M | 1.69M | 1.73M | 2.30M | 2.36M | 1.96M | 2.24M | 2.28M | 2.59M | 3.10M | 3.06M | 2.58M | 3.42M | 4.10M |
|
Operating Income
|
-0.23M | -1.58M | -0.76M | -0.43M | -1.50M | -1.10M | -1.08M | -0.95M | -0.82M | -0.66M | -0.77M | -0.95M | -1.05M | 0.21M | -1.27M | -1.70M |
|
EBIT
|
-0.23M | -1.58M | -0.76M | -0.43M | -1.50M | -1.10M | -1.08M | -0.95M | -0.82M | -0.66M | -0.77M | -0.95M | -1.05M | 0.21M | -1.27M | -1.70M |
|
Other Non Operating Income
|
| 0.00M | 0.00M | 0.00M | | 0.01M | | | 0.01M | 0.02M | | 0.01M | | 0.37M | 0.21M | 0.59M |
|
Non Operating Income
|
0.26M | -0.01M | 0.36M | -0.01M | -0.02M | -0.01M | -0.06M | -0.06M | -0.04M | 0.69M | -0.10M | -0.14M | -0.16M | 0.32M | -0.13M | 0.50M |
|
EBT
|
0.03M | -1.59M | -0.39M | -0.44M | -1.52M | -1.11M | -1.14M | -1.01M | -0.86M | 0.03M | -0.88M | -1.08M | -1.21M | 0.54M | -1.41M | -1.20M |
|
Tax Provisions
|
0.01M | 725.00 | | | 0.01M | 0.01M | | | 0.02M | 0.02M | | | 0.01M | 800.00 | 0.02M | |
|
Profit After Tax
|
0.02M | -1.59M | -0.39M | -0.45M | -1.53M | -1.12M | -1.14M | -1.02M | -0.88M | 0.01M | -0.88M | -1.08M | -1.22M | 0.54M | -1.42M | -1.20M |
|
Income from Continuing Operations
|
0.02M | -1.59M | -0.39M | -0.44M | -1.53M | -1.12M | -1.14M | -1.01M | -0.88M | 0.01M | -0.88M | -1.08M | -1.22M | 0.54M | -1.42M | -1.20M |
|
Consolidated Net Income
|
0.02M | -1.59M | -0.39M | -0.44M | -1.53M | -1.12M | -1.14M | -1.01M | -0.88M | 0.01M | -0.88M | -1.08M | -1.22M | 0.54M | -1.42M | -1.20M |
|
Income towards Parent Company
|
0.02M | -1.59M | -0.39M | -0.44M | -1.53M | -1.12M | -1.14M | -1.01M | -0.88M | 0.01M | -0.88M | -1.08M | -1.22M | 0.54M | -1.42M | -1.20M |
|
Net Income towards Common Stockholders
|
0.02M | -1.59M | -0.39M | -0.44M | -1.53M | -1.12M | -1.14M | -1.01M | -0.88M | 0.01M | -0.88M | -1.08M | -1.22M | 0.54M | -1.42M | -1.20M |
|
EPS (Basic)
|
0.01 | -0.34 | -0.04 | -0.05 | -0.24 | -1.04 | -1.01 | -0.83 | -0.67 | 0.01 | -0.65 | -0.82 | -0.91 | 0.40 | -0.96 | -1.00 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.05 | -0.24 | -1.04 | -1.01 | -0.83 | -0.67 | 0.01 | -0.65 | -0.82 | -0.91 | 0.40 | -0.96 | -1.00 |
|
Shares Outstanding (Weighted Average)
|
3.21M | 4.71M | 9.45M | 9.45M | 10.13M | 1.08M | 1.14M | 1.22M | 1.33M | 1.33M | 1.34M | 1.34M | 1.34M | 1.35M | 1.49M | 1.49M |
|
Shares Outstanding (Diluted Average)
|
| | | 9.45M | 10.13M | 1.08M | 1.14M | 1.22M | 1.33M | 1.33M | 1.34M | 1.34M | 1.34M | 1.35M | 1.49M | 1.49M |
|
EBITDA
|
-0.20M | -1.54M | -0.37M | -0.35M | -1.41M | -1.00M | -0.96M | -0.83M | -0.68M | -0.51M | -0.60M | -0.77M | -0.80M | 0.44M | -1.05M | -1.45M |
|
Interest Expenses
|
0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.03M | 0.06M | 0.08M | 0.05M | 0.03M | 0.10M | 0.15M | 0.16M | 0.04M | 0.34M | 0.09M |
|
Tax Rate
|
29.19% | -0.05% | | | -0.37% | -0.59% | | | -2.56% | 69.49% | | | -0.96% | 0.15% | -1.20% | |