|
Revenue
|
3.64M | 5.31M | 3.08M | 0.65M | 0.94M | 1.67M | 2.45M | 0.62M | 1.20M |
|
Cost of Revenue
|
2.30M | 1.77M | 1.10M | 2.47M | 0.44M | 0.66M | 0.21M | 0.33M | 0.12M |
|
Gross Profit
|
1.33M | 5.31M | 3.08M | 0.46M | 0.94M | 1.01M | 2.45M | 0.29M | 1.08M |
|
Selling, General & Administrative
|
0.41M | 0.81M | 1.25M | 3.08M | 2.92M | 2.65M | 2.24M | 2.27M | 1.92M |
|
Other Operating Expenses
|
2.30M | 1.77M | 4.40M | -20.98M | 0.44M | 0.57M | 0.97M | 0.31M | 0.12M |
|
Operating Expenses
|
2.71M | 2.58M | 2.41M | 7.04M | 3.36M | 3.22M | 3.21M | 2.58M | 2.04M |
|
Operating Income
|
0.93M | 2.73M | 0.67M | -6.40M | -2.42M | -2.21M | -0.76M | -1.96M | -0.84M |
|
EBIT
|
0.93M | 2.73M | 0.67M | -6.40M | -2.42M | -2.21M | -0.76M | -1.96M | -0.84M |
|
Non Operating Investment Income
|
| | | | 0.39M | 1.04M | 0.19M | -0.38M | |
|
Interest & Investment Income
|
0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.35M | 0.00M | 0.00M | 0.06M |
|
Other Non Operating Income
|
-0.07M | -0.08M | 0.03M | -0.08M | -0.08M | -0.12M | 0.31M | -0.85M | -0.26M |
|
Non Operating Income
|
-0.07M | -0.08M | 0.03M | 0.12M | -0.08M | -1.16M | -2.09M | -1.23M | -3.76M |
|
EBT
|
0.86M | 2.66M | 0.71M | -6.28M | -2.37M | -3.37M | -2.85M | -3.19M | -4.60M |
|
Tax Provisions
|
0.22M | 0.72M | 0.28M | 0.08M | | | 0.03M | 0.00M | |
|
Profit After Tax
|
0.64M | 1.95M | 0.43M | -17.29M | -9.00M | -3.40M | -2.88M | -3.20M | -4.60M |
|
Equity Income
|
| | | 0.20M | -0.26M | -2.43M | 0.19M | | |
|
Income from Non-Controlling Interests
|
| | | -2.45M | -0.44M | -0.46M | | | |
|
Income from Continuing Operations
|
0.64M | 1.95M | 0.43M | -6.35M | -2.37M | -3.37M | -2.88M | -3.19M | -4.60M |
|
Consolidated Net Income
|
0.64M | 1.95M | 0.43M | -11.01M | -6.63M | -3.37M | -2.88M | -3.19M | -4.60M |
|
Income towards Parent Company
|
0.64M | 1.95M | 0.43M | -11.01M | 0.40M | -3.37M | -2.88M | -3.19M | -4.60M |
|
Net Income towards Common Stockholders
|
0.64M | 1.95M | 0.43M | -11.01M | 0.40M | -3.37M | -2.88M | -3.19M | -4.60M |
|
EPS (Basic)
|
0.00M | 0.00M | 0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.00M | -0.00M | -0.00M | -0.00M |
|
Shares Outstanding (Weighted Average)
|
| 0.41M | 0.41M | 0.41M | 0.51M | 0.53M | 0.53M | 0.66M | 0.96M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 9.51M | 0.53M | 0.57M | 0.83M |
|
EBITDA
|
0.72M | 1.83M | 0.41M | -17.32M | -9.28M | -3.37M | -2.88M | -1.96M | -0.84M |
|
Tax Rate
|
25.29% | 26.91% | 39.21% | | | | | | |