|
Revenue
|
0.01M | 0.00M | 0.01M | 0.03M | 0.08M | 0.35M | 0.22M | 0.21M | 0.12M | 0.13M | 0.07M | 0.03M | 0.12M | 0.02M | 0.10M | 0.65M | 0.21M | 0.24M | 0.43M | -0.23M | 0.21M | 0.18M | 0.11M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.06M | 0.19M | 0.09M | 0.19M | 0.19M | 6.04M | 7.27M | 5.93M | 2.39M | 5.54M | 7.11M | 12.87M | 6.22M | 4.07M | -21.48M | 0.12M | 0.05M | 0.04M | -0.09M | 0.41M | 0.04M | 0.06M | 0.02M | 0.04M | 0.04M | 0.05M | 0.01M | 0.01M | 0.01M | 0.02M |
|
Cost of Revenue
|
0.01M | 0.17M | 0.01M | 0.04M | 0.07M | 0.48M | 0.29M | 0.21M | 0.25M | 0.18M | 0.12M | -0.32M | 0.14M | 0.12M | 0.11M | 0.08M | 0.09M | 0.17M | 0.25M | -0.32M | 0.08M | 0.07M | 0.10M | 0.00M | 0.01M | 0.00M | 0.01M | 0.05M | 0.02M | 0.18M | 0.13M | 0.20M | 0.21M | 3.38M | 3.54M | 2.93M | 0.99M | 2.53M | 3.55M | 6.08M | 2.57M | 1.93M | -8.67M | 0.20M | 0.14M | 0.18M | -0.02M | 0.09M | 0.09M | 0.12M | -0.15M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.01M |
|
Gross Profit
|
0.00M | -552.00 | 98.00 | -0.01M | 0.01M | -0.13M | -0.07M | -0.00M | 0.04M | 0.05M | 0.02M | 0.01M | -0.02M | 0.02M | 0.03M | 0.45M | 0.12M | 0.07M | 0.19M | 0.10M | 0.13M | 0.10M | 0.01M | -264.00 | -0.00M | 625.00 | -667.00 | -0.05M | 0.04M | 0.00M | -0.04M | -0.01M | -0.03M | 2.66M | 3.73M | 3.00M | 1.40M | 3.02M | 3.56M | 6.79M | 3.65M | 2.13M | -12.82M | 0.09M | 0.02M | -0.02M | -0.48M | 0.33M | 0.03M | 0.05M | -0.03M | 0.02M | 0.02M | 0.04M | -0.00M | 0.00M | 0.01M | 0.02M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | 0.01M | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.08M | 0.05M | 0.07M | 0.03M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.33M | 0.34M | 0.35M | 0.31M | 0.47M | 0.61M | 0.63M | 0.45M | 0.79M | 0.36M | 0.29M | 0.45M | 0.43M | 0.33M | 0.35M | -0.65M | 0.49M | 0.59M | 0.65M | -1.29M | 0.32M | 0.37M | 0.35M | 0.28M | 0.26M | 0.33M | 0.27M | 1.76M | 0.73M | 0.48M | 0.70M | 2.00M | 0.96M | 3.87M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.14M | -0.01M | -0.01M | 0.21M | 0.19M | 0.20M | 0.18M | 0.20M | 0.25M | 0.18M | 0.12M | 0.10M | 0.10M | 0.12M | 0.11M | -0.36M | 0.08M | 0.05M | 0.00M | -0.16M | | | | | | | | | | -1.49M | -2.65M | 3.46M | 1.29M | 1.83M | 1.87M | 1.37M | 2.44M | 5.19M | 4.34M | 5.82M | 5.08M | 3.68M | -11.03M | 0.58M | 0.61M | 0.52M | 0.85M | 0.38M | 0.32M | 0.37M | 0.85M | 0.36M | 0.27M | 0.29M | 0.67M | 0.34M | 0.27M | 0.26M |
|
Operating Expenses
|
0.55M | 0.56M | 0.58M | 0.55M | 0.67M | 0.82M | 0.83M | 0.67M | 1.07M | 0.56M | 0.42M | 0.56M | 0.54M | 0.46M | 0.47M | -1.00M | 0.59M | 0.65M | 0.65M | -1.45M | 0.32M | 0.37M | 0.35M | 0.28M | 0.26M | 0.33M | 0.27M | 1.76M | 0.73M | 0.48M | 0.70M | 2.00M | 0.96M | 3.87M | 4.47M | 3.85M | 2.44M | 5.19M | 4.34M | 5.82M | 5.08M | 3.68M | -11.03M | 0.58M | 0.61M | 0.52M | 0.85M | 0.38M | 0.32M | 0.37M | 0.85M | 0.36M | 0.27M | 0.29M | 0.67M | 0.34M | 0.27M | 0.26M |
|
Operating Income
|
-0.55M | -0.56M | -0.58M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.03M | -0.50M | -0.40M | -0.55M | -0.55M | -0.44M | -0.44M | 1.46M | -0.47M | -0.58M | -0.46M | 1.55M | -0.19M | -0.27M | -0.33M | -0.28M | -0.26M | -0.33M | -0.27M | -1.81M | -0.69M | -0.47M | -0.74M | -2.00M | -0.98M | -1.21M | -0.75M | -0.85M | -1.04M | -2.17M | -0.78M | 0.97M | -1.44M | -1.55M | -1.78M | -0.50M | -0.59M | -0.54M | -1.32M | -0.05M | -0.29M | -0.32M | -0.88M | -0.34M | -0.25M | -0.26M | -0.67M | -0.34M | -0.27M | -0.25M |
|
EBIT
|
-0.55M | -0.56M | -0.58M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.03M | -0.50M | -0.40M | -0.55M | -0.55M | -0.44M | -0.44M | 1.46M | -0.47M | -0.58M | -0.46M | 1.55M | -0.19M | -0.27M | -0.33M | -0.28M | -0.26M | -0.33M | -0.27M | -1.81M | -0.69M | -0.47M | -0.74M | -2.00M | -0.98M | -1.21M | -0.75M | -0.85M | -1.04M | -2.17M | -0.78M | 0.97M | -1.44M | -1.55M | -1.78M | -0.50M | -0.59M | -0.54M | -1.32M | -0.05M | -0.29M | -0.32M | -0.88M | -0.34M | -0.25M | -0.26M | -0.67M | -0.34M | -0.27M | -0.25M |
|
Interest & Investment Income
|
0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 863.00 | 618.00 | 290.00 | | 273.00 | 74.00 | | 84.00 | 216.00 | 222.00 | 4.00 | | 0.01M | 2.00 | | 9.00 | 3.00 | 2.00 | 1.00 | | 0.08M | | | 0.33M | | -0.22M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | 199.00 | | | | 0.01M | | | | -60.00 | 0.00M | -1.00 | -0.03M | 50.00 | -0.04M | 0.08M | | | | | | 0.33M | -0.10M | -0.60M | -1.04M | -0.00M | -0.34M | -0.04M | -0.02M | -0.48M | -1.42M | -0.08M | 1.25M | 1.43M | -0.14M | -2.79M | 0.06M | 1.46M | -2.48M | 0.19M | | | | | | -0.00M | -0.01M | 0.02M | -0.08M | | |
|
Non Operating Income
|
| | | | | | | | | | -74.00 | | | | -222.00 | | | | | | | -0.04M | -0.05M | -0.04M | -0.04M | 0.03M | -0.05M | -0.04M | 0.33M | -0.57M | -1.34M | -1.13M | -0.04M | -0.53M | -1.09M | -0.63M | -1.05M | -1.79M | -0.02M | 1.00M | 1.51M | -0.41M | -2.46M | -0.03M | 1.58M | -2.25M | 0.20M | -0.04M | 0.16M | -0.02M | 0.43M | -0.01M | -0.04M | -0.09M | -0.02M | -0.20M | -0.16M | -0.02M |
|
EBT
|
-0.54M | -0.56M | -0.57M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.06M | -1.26M | -0.58M | 1.54M | -0.69M | -0.58M | -0.29M | 1.69M | -0.24M | -0.66M | -0.42M | 1.19M | -0.15M | -0.31M | -0.38M | -0.32M | -0.30M | -0.30M | -0.31M | -1.85M | -0.42M | -0.95M | -1.06M | -2.10M | -1.02M | -1.40M | -1.80M | -1.46M | -1.65M | -2.60M | -0.98M | 0.79M | -1.61M | -1.74M | -1.54M | -0.58M | -0.70M | -0.55M | -1.33M | -0.06M | -0.30M | -0.33M | -0.90M | -0.35M | -0.29M | -0.35M | -0.78M | -0.34M | -0.43M | -0.25M |
|
Profit After Tax
|
-0.51M | 0.56M | 0.48M | -0.55M | 0.66M | -0.95M | -0.90M | -0.67M | -1.06M | -1.26M | -0.58M | -0.70M | -0.68M | -0.58M | -0.58M | 1.87M | 0.79M | -0.66M | -0.51M | 2.04M | -0.23M | -0.30M | -0.38M | -0.32M | -0.30M | -0.30M | -0.31M | -1.85M | -0.42M | -1.05M | -2.08M | -3.13M | -1.02M | -1.74M | -1.83M | -1.48M | -2.09M | -3.96M | -0.80M | 1.97M | -0.21M | -1.96M | -3.33M | -0.95M | 1.00M | -3.11M | -0.70M | -1.28M | -0.52M | -0.93M | -5.59M | -0.37M | -0.29M | -0.35M | 3.53M | -0.54M | -0.43M | -0.27M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | | | | | | | | | | -0.18M | -0.24M | -0.13M | 0.18M | -0.51M | -0.09M | -0.25M | -2.22M | -0.01M | -817.00 | 0.00M | 1.77M | | -192.00 | |
|
Income from Continuing Operations
|
-0.54M | -0.56M | -0.57M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.06M | -1.26M | -0.58M | 1.54M | -0.69M | -0.58M | -0.29M | 1.69M | -0.24M | -0.66M | -0.42M | 1.19M | -0.15M | -0.31M | -0.38M | -0.32M | -0.30M | -0.30M | -0.31M | -1.85M | -0.42M | -0.95M | -1.06M | -2.10M | -1.02M | -1.40M | -1.80M | -1.46M | -1.65M | -2.60M | -0.98M | 0.79M | -1.61M | -1.74M | -1.54M | -0.58M | -0.70M | -0.55M | -1.33M | -0.06M | -0.30M | -0.33M | -0.90M | -0.35M | -0.29M | -0.35M | -0.78M | -0.34M | -0.43M | -0.25M |
|
Consolidated Net Income
|
-0.55M | -0.56M | -0.58M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.03M | -1.26M | -0.40M | -0.55M | -0.61M | -0.44M | -0.44M | -0.67M | -0.10M | -0.58M | -0.46M | -0.47M | -0.04M | 0.02M | -0.00M | -0.00M | -0.00M | 0.05M | -326.00 | -1.85M | -0.42M | -0.95M | -1.06M | -2.10M | -1.02M | -1.40M | -1.80M | -1.46M | -1.65M | -2.60M | -0.98M | 0.79M | -1.61M | -1.74M | -1.54M | -0.43M | -0.57M | -0.32M | 0.43M | -1.22M | -0.22M | -0.60M | -5.29M | -0.03M | -0.00M | 0.01M | 4.22M | -0.34M | -456.00 | |
|
Income towards Parent Company
|
-0.55M | -0.56M | -0.58M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.03M | -1.26M | -0.40M | -0.55M | -0.61M | -0.44M | -0.44M | -0.67M | -0.10M | -0.58M | -0.46M | -0.47M | -0.04M | 0.02M | -0.00M | -0.00M | -0.00M | 0.05M | -326.00 | -1.85M | -0.42M | -0.95M | -1.06M | -2.10M | -1.02M | -1.40M | -1.80M | -1.46M | -1.65M | -2.60M | -0.98M | 0.79M | -1.61M | -1.74M | -1.54M | -0.43M | -0.57M | -0.32M | 0.43M | -1.22M | -0.22M | -0.60M | -5.29M | -0.03M | -0.00M | 0.01M | 4.22M | -0.34M | -456.00 | |
|
Net Income towards Common Stockholders
|
-0.55M | -0.56M | -0.58M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.03M | -1.26M | -0.40M | -0.55M | -0.61M | -0.44M | -0.44M | -0.67M | -0.10M | -0.58M | -0.46M | -0.47M | -0.04M | 0.02M | -0.00M | -0.00M | -0.00M | 0.05M | -326.00 | -1.85M | -0.42M | -0.95M | -1.06M | -2.10M | -1.02M | -1.40M | -1.80M | -1.46M | -1.65M | -2.60M | -0.98M | 0.79M | -1.61M | -1.74M | -1.54M | -0.43M | -0.57M | -0.32M | 0.43M | -1.22M | -0.22M | -0.60M | -5.29M | -0.03M | -0.00M | 0.01M | 4.22M | -0.34M | -456.00 | |
|
EPS (Basic)
|
-0.01M | -0.01M | -0.00M | -0.00M | -0.01M | -0.07 | -0.06 | -0.05 | -0.07 | -0.08 | -0.04 | -0.00M | -0.04 | -0.03 | -0.03 | -0.03 | 0.00 | -0.02 | -0.02 | -0.01M | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.12 | -0.12 | -0.04 | 0.08 | -0.22 | 0.03 | -0.06 | -0.03 | -0.05 | -0.42 | -0.03 | -0.02 | -0.03 | 0.32 | -0.03 | -0.02 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | | -0.04 | -0.04 | -0.22 | 0.03 | -0.06 | -0.03 | -0.05 | -0.42 | -0.03 | -0.02 | -0.03 | 0.32 | -0.03 | -0.02 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
40.00 | 90.00 | 130.00 | 170.00 | 50.00 | 120.00 | 15.05M | 14.50M | 70.00 | 15.51M | 190.00 | 230.00 | 40.00 | 20.28M | 90.00 | 20.45M | 23.24M | 25.72M | 30.70M | 40.00 | 46.65M | 54.18M | 57.55M | 117.37M | 119.85M | 127.66M | 125.87M | 133.88M | 171.77M | 239.11M | 257.50M | 770.75M | 1,076.47M | 1,115.13M | 1,009.07M | 1,105.73M | 1,105.73M | 1,159.97M | 1,123.84M | 1,241.71M | 1,264.07M | 12.82M | 12.71M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 12.49M | 13.28M | 13.29M | 13.29M | 13.38M | 17.40M | 17.74M | 20.20M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,105.73M | 1,105.73M | 1,159.97M | | 1,241.91M | 1,264.07M | 1,281.65M | | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 12.94M | 12.49M | 13.28M | 13.29M | 13.29M | 13.38M | 17.40M | 17.74M | 20.20M |
|
EBITDA
|
-0.55M | -0.56M | -0.58M | -0.55M | -0.66M | -0.95M | -0.90M | -0.67M | -1.03M | -0.50M | -0.40M | -0.55M | -0.55M | -0.44M | -0.44M | 1.46M | -0.47M | -0.58M | -0.46M | 1.55M | -0.19M | -0.27M | -0.33M | -0.28M | -0.26M | -0.33M | -0.27M | -1.81M | -0.69M | -0.47M | -0.74M | -2.00M | -0.98M | -1.21M | -0.75M | -0.85M | -1.04M | -2.17M | -0.78M | 0.97M | -1.44M | -1.55M | -1.78M | -0.50M | -0.59M | -0.54M | -1.32M | -0.05M | -0.29M | -0.32M | -0.88M | -0.34M | -0.25M | -0.26M | -0.67M | -0.34M | -0.27M | -0.25M |
|
Interest Expenses
|
-19.00 | -701.00 | -992.00 | -0.00M | -628.00 | 331.00 | 572.00 | 0.00M | 0.04M | 0.75M | 0.19M | -2.10M | 0.14M | 0.14M | -0.14M | -0.23M | -0.22M | 0.09M | -0.05M | 0.37M | -0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.06M | 0.48M | 0.09M | 0.10M | 0.04M | 0.20M | 1.06M | 0.60M | 0.61M | 0.43M | 0.20M | 0.18M | 0.18M | 0.19M | -0.24M | 0.08M | 0.11M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.04M | 0.09M | 0.11M | | 0.16M | |