|
Revenue
|
0.00M | 0.00M | 0.08M | 0.11M | 0.05M | 0.05M | 0.12M | 0.06M | 0.01M | | | | 0.01M | 0.01M |
|
Cost of Revenue
|
| 477.00 | 0.05M | 0.07M | 0.04M | 0.01M | -0.00M | 0.04M | 0.01M | | 0.04M | | 0.01M | 0.01M |
|
Gross Profit
|
0.00M | 0.00M | 0.03M | 0.04M | 0.01M | 0.04M | 0.13M | 0.03M | 0.01M | | -0.04M | | -120.00 | -0.00M |
|
Amortization - Intangibles
|
0.04M | 0.08M | 0.08M | 0.04M | | | | | | | | | | |
|
Selling, General & Administrative
|
0.06M | 0.07M | 0.09M | 0.66M | 0.12M | 0.05M | 0.27M | 0.10M | | | | | | |
|
Other Operating Expenses
|
0.04M | 0.08M | 1.89M | 0.04M | 0.02M | -0.00M | -926.00 | | 0.15M | -12.00 | -0.32M | 0.15M | 0.12M | 4.00 |
|
Operating Expenses
|
0.10M | 0.15M | 1.99M | 0.70M | 0.14M | 0.09M | -2.03M | 0.10M | 0.15M | 0.15M | -0.36M | 0.15M | 0.12M | 0.30M |
|
Operating Income
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.07M | -0.14M | -0.15M | -0.40M | -0.15M | -0.12M | -0.30M |
|
EBIT
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.07M | -0.14M | -0.15M | -0.40M | -0.15M | -0.12M | -0.30M |
|
Other Non Operating Income
|
-63.00 | -606.00 | -0.00M | | 0.01M | | 0.02M | -0.05M | -0.06M | -0.20M | 0.32M | -0.00M | -0.65M | -0.01M |
|
Non Operating Income
|
-63.00 | -606.00 | -0.00M | | 0.01M | | 0.02M | -0.05M | -0.06M | -0.20M | 0.32M | -0.00M | -0.65M | -0.01M |
|
EBT
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.01M | -0.05M | -0.04M | -0.40M | -0.15M | -0.12M | -0.31M |
|
Profit After Tax
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.12M | -0.20M | -0.36M | -0.40M | -0.15M | -0.77M | -0.31M |
|
Equity Income
|
| | | | 0.01M | | -0.01M | 0.06M | 0.09M | 0.11M | -0.58M | | | |
|
Income from Continuing Operations
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.01M | -0.05M | -0.04M | -0.40M | -0.15M | -0.12M | -0.31M |
|
Consolidated Net Income
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.01M | -0.05M | -0.04M | -0.40M | -0.15M | -0.12M | -0.31M |
|
Income towards Parent Company
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.01M | -0.05M | -0.04M | -0.40M | -0.15M | -0.12M | -0.31M |
|
Net Income towards Common Stockholders
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.01M | -0.05M | -0.04M | -0.40M | -0.15M | -0.12M | -0.31M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.11 | -0.04 | -0.01 | 0.00 | 0.00 | 0.00 | | | | | | |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.01 | -0.11 | -0.04 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
16.97M | 16.97M | 17.08M | 17.47M | 17.53M | 18.33M | 17.91M | 271.48M | | | | | | |
|
Shares Outstanding (Diluted Average)
|
16.97M | 16.97M | 17.08M | 17.47M | 17.53M | 18.33M | 17.91M | 271.48M | 484.06M | 335.65M | 286.93M | 110.31M | 110.56M | 110.78M |
|
EBITDA
|
-0.10M | -0.15M | -1.96M | -0.65M | -0.12M | -0.06M | -0.04M | -0.07M | -0.14M | -0.15M | -0.40M | -0.15M | -0.12M | -0.30M |
|
Interest Expenses
|
192.00 | 606.00 | 0.00M | | 0.01M | 0.00M | 0.00M | 0.00M | 833.00 | 788.00 | 764.00 | 0.00M | 0.00M | 0.01M |