|
Revenue
|
0.01M | 0.01M | 0.01M | | | | | | | | -0.01M | -0.01M | -0.16M | 0.56M | 2.62M | 4.12M | 3.50M | 2.54M | 5.40M | 4.19M | 4.00M | 4.95M | 3.95M | 1.61M | 2.29M | 3.12M | 2.30M | 0.48M | 3.75M | 3.27M | 3.27M | 3.27M | 3.00M | 3.00M | 3.00M |
|
Cost of Revenue
|
| 0.00M | | | | | | | | 0.03M | 0.11M | 0.10M | 1.14M | 0.94M | 1.58M | 3.25M | 1.92M | 1.75M | 3.32M | 3.23M | 3.58M | 3.55M | 3.15M | 0.54M | 1.89M | 2.23M | 1.65M | 0.14M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M | 0.74M |
|
Gross Profit
|
0.01M | 0.01M | 0.01M | | | | | | | -0.03M | | | | -0.37M | 1.04M | 0.88M | 1.58M | 0.79M | 2.08M | 0.95M | 0.42M | 1.39M | 0.80M | 1.07M | 0.40M | 0.89M | 0.65M | 0.34M | 3.01M | 2.53M | 2.53M | 2.53M | 2.26M | 2.26M | 2.26M |
|
Amortization - Intangibles
|
| | | | | | | | | | 0.32M | 0.60M | 0.64M | 0.23M | 0.05M | 0.04M | 0.05M | 0.02M | 2.63M | 2.75M | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | 0.05M | 0.08M | 0.02M | 0.03M | 0.03M | 0.02M | 0.14M | 0.16M | 0.17M | 0.10M | 0.28M | 0.18M | 0.83M | 1.06M | 0.00M | | | | | | | | | | | |
|
Selling, General & Administrative
|
535.00 | 0.00M | 856.00 | 793.00 | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.17M | 0.50M | 0.51M | 4.10M | 0.76M | 0.83M | 1.39M | 1.66M | 2.39M | 36.20M | 2.55M | 6.06M | 4.34M | 5.45M | 1.84M | 13.18M | 2.51M | 1.62M | 0.00M | 0.16M | 0.09M | 0.20M | 2.00M | 0.98M | 0.76M | 1.75M |
|
Other Operating Expenses
|
0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.03M | 0.11M | 0.10M | 0.53M | 0.30M | 0.40M | 0.35M | 0.83M | -4.01M | -42.24M | 0.12M | 50.98M | 1.20M | 0.72M | 0.27M | 0.55M | 0.24M | 0.31M | | | | | | | | 0.45M |
|
Operating Expenses
|
0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.25M | 0.69M | 0.63M | 4.66M | 1.09M | 1.24M | 1.87M | 2.64M | 3.28M | 37.19M | 3.72M | 7.32M | 6.38M | 7.23M | 2.11M | 13.74M | 2.75M | 1.92M | 0.00M | 0.16M | 0.09M | 0.20M | 2.00M | 0.98M | 0.76M | 2.20M |
|
Operating Income
|
0.00M | -0.00M | 898.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.25M | -0.69M | -0.63M | -5.35M | -1.46M | -0.20M | -1.00M | -1.17M | -2.49M | -35.10M | -2.76M | -6.90M | -4.98M | -6.42M | -1.04M | -13.34M | -1.85M | -1.27M | 0.33M | 2.85M | 2.44M | 2.33M | 0.53M | 1.28M | 1.49M | 0.05M |
|
EBIT
|
0.00M | -0.00M | 898.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.25M | -0.69M | -0.63M | -5.35M | -1.46M | -0.20M | -1.00M | -1.17M | -2.49M | -35.10M | -2.76M | -6.90M | -4.98M | -6.42M | -1.04M | -13.34M | -1.85M | -1.27M | 0.33M | 2.85M | 2.44M | 2.33M | 0.53M | 1.28M | 1.49M | 0.05M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | -3.49M | | | | 1.58M | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | | | 0.02M | 793.00 |
|
Other Non Operating Income
|
| | | | | | | | | | | | | 0.57M | -2.00M | -0.10M | -1.50M | -5.12M | -1.98M | | | | | | | | | | | 0.58M | -0.37M | | | 1.10M | -0.92M |
|
Non Operating Income
|
| | | | | | | | | -0.02M | -0.76M | -0.72M | -0.82M | 0.09M | -2.32M | -0.29M | -12.34M | -0.94M | -3.72M | 0.80M | 4.05M | 0.72M | -4.60M | -5.79M | 6.35M | 1.01M | 3.04M | -1.58M | | -0.97M | 0.39M | -4.00 | | | 0.92M |
|
EBT
|
0.00M | -0.00M | 898.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.45M | -1.35M | -6.17M | -1.37M | -2.52M | -1.29M | -13.41M | -3.44M | -38.83M | -1.96M | -2.85M | -2.51M | -9.12M | -6.83M | -6.98M | -0.85M | 1.76M | -3.77M | 6.73M | 1.89M | -1.37M | 0.53M | 1.28M | 0.43M | 0.06M |
|
Tax Provisions
|
| | -34.00 | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 1.08M | 0.41M | 0.47M | 0.37M | 0.76M | 0.25M | 0.28M |
|
Profit After Tax
|
0.00M | -0.00M | 864.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.45M | -1.35M | -6.17M | -1.37M | -2.52M | -1.29M | -13.41M | -3.44M | -38.83M | -2.37M | -7.14M | -4.27M | -11.02M | -48.88M | -6.98M | -0.85M | 1.76M | 0.28M | 1.79M | -4.22M | -1.37M | -0.41M | 0.58M | 0.18M | -0.22M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.57M | 0.57M | 0.38M | -0.38M |
|
Income from Continuing Operations
|
0.00M | -0.00M | 932.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.45M | -1.35M | -6.17M | -1.37M | -2.52M | -1.29M | -13.41M | -3.44M | -38.83M | -1.96M | -2.85M | -2.51M | -9.12M | -6.83M | -6.98M | -0.85M | 1.76M | -3.83M | 5.65M | 1.48M | -1.84M | 0.16M | 0.52M | 0.18M | -0.22M |
|
Consolidated Net Income
|
0.00M | -0.00M | 932.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.45M | -1.35M | -6.17M | -1.37M | -2.52M | -1.29M | -13.41M | -3.44M | -38.83M | -0.41M | -4.29M | -1.76M | -1.90M | -42.05M | | -0.85M | 1.76M | -3.83M | 5.65M | 1.48M | -1.84M | 0.16M | 0.52M | 0.18M | -0.22M |
|
Income towards Parent Company
|
0.00M | -0.00M | 932.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.45M | -1.35M | -6.17M | -1.37M | -2.52M | -1.29M | -13.41M | -3.44M | -38.83M | -0.41M | -4.29M | -1.76M | -1.90M | -42.05M | | -0.85M | 1.76M | -3.83M | 5.65M | 1.48M | -1.84M | 0.16M | 0.52M | 0.18M | -0.22M |
|
Net Income towards Common Stockholders
|
0.00M | -0.00M | 932.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.45M | -1.35M | -6.17M | -1.37M | -2.52M | -1.29M | -13.41M | -3.44M | -38.83M | -0.41M | -4.29M | -1.76M | -1.90M | -42.05M | | -0.85M | 1.76M | -3.83M | 5.65M | 1.48M | -1.84M | 0.16M | 0.52M | 0.18M | -0.22M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.06 | -0.06 | -0.24 | -0.05 | -0.10 | -0.05 | -6.76 | -1.18 | -9.45 | -0.57 | -1.51 | -24.29 | -0.00M | 147.39 | -0.01M | -1.93 | 38.64 | 0.31 | -0.98 | 0.18 | 6.43 | 0.01 | 0.04 | 0.06 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.00 | 0.00 | | | 0.00 | -0.04 | | | | | | | | -1.18 | -9.45 | | -1.11 | -24.29 | -0.00M | 147.39 | -0.01M | -1.93 | 0.42 | 0.05 | 0.49 | 0.13 | 6.43 | 0.02 | 0.04 | 0.01 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
5.00M | 5.33M | 5.69M | 6.08M | 5.81M | 6.11M | 6.10M | 24.39M | 24.39M | 24.38M | 24.38M | 24.38M | 24.69M | 26.09M | 26.42M | 26.80M | 2.67M | 2.91M | 4.11M | 4.19M | 3.85M | 0.18M | 0.00M | 0.33M | 0.01M | 0.44M | 0.05M | 0.91M | 11.61M | 11.61M | 0.29M | 12.71M | 12.90M | 14.56M | 4.16M |
|
Shares Outstanding (Diluted Average)
|
| | | | 5.81M | 6.16M | | | 6.10M | 6.09M | | | | | | | | 2.91M | 4.11M | | 3.85M | 0.18M | 0.00M | 0.33M | 0.01M | 0.44M | 4.19M | 5.20M | 11.61M | 11.61M | 0.29M | 7.49M | 12.90M | 14.56M | 4.16M |
|
EBITDA
|
0.00M | -0.00M | 898.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.00M | -0.01M | -0.27M | -1.46M | -1.34M | -6.17M | -1.38M | -2.53M | -1.29M | -13.42M | -3.45M | -38.80M | -2.40M | -7.04M | -4.21M | -10.91M | -49.04M | -6.91M | -0.87M | 1.86M | -3.68M | 5.41M | 2.05M | -1.40M | 0.53M | 1.28M | 1.26M | 0.05M |
|
Interest Expenses
|
| | | | | | | | | 0.02M | 0.01M | 0.01M | 0.16M | 0.17M | 0.14M | 0.14M | 0.15M | 0.05M | 0.21M | 0.16M | 1.47M | 0.06M | 0.40M | 0.21M | 0.24M | 0.07M | 0.35M | 0.38M | 1.69M | 0.57M | 0.00M | | | 1.08M | |
|
Tax Rate
|
| | -3.79% | | | | | | | | | | | | | | | | | | | | | | | | | -1.46% | 16.02% | 21.47% | -34.52% | 70.50% | 59.43% | 58.17% | 499.76% |