|
Revenue
|
-0.02M | -0.22M | -0.03M | -0.04M | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.02M | 0.02M | 0.22M | 0.16M | 7.35M | 0.11M | 0.25M | 0.17M | 0.10M | 0.09M | 0.07M | 0.05M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.33M |
|
Cost of Revenue
|
| | | | | | | | | 300.00 | | 0.00M | 0.00M | 0.00M | 4.04M | | 4.04M | | | | | | | | 0.01M | | | | 0.00M | 0.00M |
|
Gross Profit
|
| | | | | | | | | | | | 0.02M | 0.02M | 0.22M | | 3.30M | 0.11M | 0.25M | | 0.10M | 0.09M | 0.07M | | 0.03M | 0.05M | | | 0.03M | 0.33M |
|
Selling, General & Administrative
|
0.04M | 0.14M | 0.10M | 0.27M | 0.23M | 0.16M | 0.10M | 0.24M | 0.22M | 0.16M | 0.32M | 0.21M | 0.26M | 0.36M | 0.34M | 0.86M | 0.66M | 0.35M | 1.38M | 0.61M | 0.41M | 0.37M | 0.50M | 0.97M | 0.82M | 0.81M | 0.99M | 0.73M | 0.55M | 0.52M |
|
Other Operating Expenses
|
| | 0.42M | 0.34M | 0.35M | 0.31M | 0.24M | 0.11M | 0.27M | 0.20M | 0.16M | 0.09M | 0.15M | 0.48M | 0.39M | 0.46M | 0.36M | 0.32M | 0.21M | 0.69M | 0.83M | 0.82M | 1.30M | 1.61M | 1.93M | 1.54M | 1.84M | 1.98M | 1.46M | 0.98M |
|
Operating Expenses
|
0.04M | 0.14M | 0.52M | 0.61M | 0.58M | 0.46M | 0.34M | 0.35M | 0.49M | 0.36M | 0.48M | 0.31M | 0.41M | 0.85M | 0.72M | 1.33M | 1.01M | 0.67M | 1.58M | 1.31M | 1.23M | 1.19M | 1.80M | 2.58M | 2.75M | 2.35M | 2.83M | 2.71M | 2.01M | 1.50M |
|
Operating Income
|
-0.21M | -0.53M | -0.52M | -0.61M | -0.58M | -0.46M | -0.33M | -0.34M | -0.48M | -0.35M | -0.47M | -0.29M | -0.40M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.53M | -2.71M | -2.30M | -2.79M | -2.67M | -1.98M | -1.17M |
|
EBIT
|
-0.21M | -0.53M | -0.52M | -0.61M | -0.58M | -0.46M | -0.33M | -0.34M | -0.48M | -0.35M | -0.47M | -0.29M | -0.40M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.53M | -2.71M | -2.30M | -2.79M | -2.67M | -1.98M | -1.17M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.09M | 0.06M | | 0.03M | 0.01M | 0.04M |
|
Other Non Operating Income
|
| 0.13M | | | | | | | | | | | -0.00M | -0.00M | | | -0.02M | 0.04M | -0.01M | | | | | | | -0.00M | | | | 0.01M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | 0.00M | | | | | | | | | -0.00M | | | | 0.01M |
|
EBT
|
-0.23M | -0.75M | -0.54M | -0.65M | -0.61M | -0.47M | -0.34M | -0.35M | -0.50M | -0.36M | -0.48M | -0.29M | -0.47M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.48M | -2.63M | -2.24M | -2.79M | -2.64M | -1.97M | -1.13M |
|
Profit After Tax
|
-0.23M | -0.75M | -0.54M | -0.65M | -0.61M | -0.47M | -0.34M | 1.00M | -0.50M | -0.36M | -0.48M | -0.29M | -0.47M | -0.83M | -0.48M | -1.17M | 2.28M | -0.53M | -1.29M | -1.10M | -1.08M | -1.06M | -1.70M | -2.48M | -2.63M | -2.24M | -2.77M | -2.64M | -1.97M | -1.12M |
|
Income from Continuing Operations
|
-0.23M | -0.75M | -0.54M | -0.65M | -0.61M | -0.47M | -0.34M | -0.35M | -0.50M | -0.36M | -0.48M | -0.29M | -0.47M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.48M | -2.63M | -2.24M | -2.79M | -2.64M | -1.97M | -1.13M |
|
Consolidated Net Income
|
-0.23M | -0.75M | -0.54M | -0.65M | -0.61M | -0.47M | -0.34M | -0.35M | -0.50M | -0.36M | -0.48M | -0.29M | -0.47M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.48M | -2.63M | -2.24M | -2.79M | -2.64M | -1.97M | -1.13M |
|
Income towards Parent Company
|
-0.23M | -0.75M | -0.54M | -0.65M | -0.61M | -0.47M | -0.34M | -0.35M | -0.50M | -0.36M | -0.48M | -0.29M | -0.47M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.48M | -2.63M | -2.24M | -2.79M | -2.64M | -1.97M | -1.13M |
|
Net Income towards Common Stockholders
|
-0.23M | -0.75M | -0.54M | -0.65M | -0.61M | -0.47M | -0.34M | -0.35M | -0.50M | -0.36M | -0.48M | -0.29M | -0.47M | -0.83M | -0.50M | -1.17M | 2.29M | -0.56M | -1.34M | -1.14M | -1.13M | -1.10M | -1.72M | -2.48M | -2.63M | -2.24M | -2.79M | -2.64M | -1.97M | -1.13M |
|
EPS (Basic)
|
-0.01 | -0.05 | -0.03 | -0.04 | -0.03 | -0.02 | -0.02 | 0.05 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.02 | -0.05 | -0.03 | 0.05 | -0.01 | -0.03 | -0.03 | -0.02 | -0.02 | -0.04 | -0.05 | -0.05 | -0.04 | -0.04 | -0.04 | -0.03 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.01 | -0.02 | -0.01 | -0.03 | 0.05 | -0.01 | -0.03 | -0.03 | -0.03 | -0.02 | -0.04 | -0.05 | -0.05 | -0.04 | -0.04 | -0.04 | -0.03 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
16.33M | 16.62M | 17.30M | 17.05M | | 19.57M | 19.66M | 19.57M | 20.51M | 21.13M | 24.39M | 32.71M | 37.73M | 38.20M | 9.36M | 41.05M | 43.14M | 43.51M | 42.82M | 43.60M | 43.60M | 43.61M | | | 55.22M | 55.22M | | 59.39M | 60.50M | 65.30M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 37.73M | 38.20M | 36.84M | 41.05M | 45.32M | 43.55M | 42.82M | 43.60M | 43.60M | 43.61M | | | 55.22M | 55.22M | | 59.39M | 60.50M | 65.30M |
|
EBITDA
|
-0.26M | -0.77M | -0.55M | -0.62M | -0.60M | -0.47M | -0.34M | 1.00M | -0.50M | -0.34M | -0.46M | -0.25M | -0.45M | -0.88M | -0.41M | -1.12M | 2.06M | -0.68M | -1.30M | -1.10M | -1.02M | -1.10M | -1.53M | -2.62M | -2.69M | -2.23M | -2.74M | -2.65M | -1.99M | -1.13M |
|
Interest Expenses
|
0.02M | 0.22M | 0.03M | 0.04M | 0.03M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.08M | 0.00M | -389.00 | | | | | | | | | | | | | | | |