|
Revenue
|
0.03M | 0.02M | 0.04M | 0.14M | 0.05M | 0.06M | 0.04M | 0.07M | 0.06M | 0.12M | 0.07M | 0.19M | 0.05M | 0.04M | 0.01M | 0.09M | 0.04M | 0.61M | 1.25M | 0.93M | 0.59M | 0.60M | 1.43M | 0.80M | 0.53M | 0.99M | 1.41M | 0.90M | 0.88M | 1.05M | 1.59M | 1.51M | 1.15M | 1.31M | 2.48M | 1.62M | 1.18M | 1.17M | 2.32M | 0.95M | 0.64M | 1.29M | 1.98M | 1.27M | 1.06M | 1.22M | 2.17M | 1.32M | 0.93M | 1.17M | 2.21M |
|
Cost of Revenue
|
0.01M | 0.01M | 0.01M | 0.05M | 0.02M | 0.01M | 0.01M | 0.03M | 0.01M | 0.06M | 0.05M | 0.03M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.39M | 0.77M | 0.70M | 0.29M | 0.34M | 0.78M | 0.56M | 0.21M | 0.42M | 0.95M | -1.43M | 0.03M | 0.56M | 0.75M | 1.01M | 0.65M | 0.88M | 1.54M | 0.91M | 0.75M | 0.73M | 1.55M | 0.75M | 0.51M | 0.81M | 1.39M | 0.98M | 0.72M | 0.80M | 1.60M | 0.62M | 0.72M | 0.80M | 1.62M |
|
Gross Profit
|
0.03M | 0.01M | 0.03M | 0.09M | 0.03M | 0.05M | 0.03M | 0.04M | 0.05M | 0.06M | 0.02M | 0.16M | 0.03M | 0.03M | 0.00M | 0.07M | 0.03M | 0.09M | -0.00M | 1.00M | 0.29M | 0.26M | 0.65M | 0.24M | 0.32M | 0.57M | 0.46M | 2.33M | 0.86M | 0.49M | 0.84M | 0.50M | 0.49M | 0.42M | 0.94M | 0.71M | 0.43M | 0.44M | 0.77M | 0.20M | 0.13M | 0.48M | 0.59M | 0.29M | 0.33M | 0.42M | 0.57M | 0.69M | 0.20M | 0.37M | 0.59M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| 0.02M | 0.02M | -622.00 | 0.01M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 0.02M | 0.01M | -581.00 | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.02M | 0.05M | 0.04M | 0.02M | 0.04M | 0.04M | 0.03M | 0.04M | 0.23M | 0.23M | 0.05M | 0.24M | 0.27M | 0.41M | 0.44M | 0.30M | 0.32M | 0.40M | 0.34M | 0.34M | 0.42M | 0.80M | 0.49M | 0.41M | 0.35M | 0.40M | 0.48M | 0.39M | 0.35M | 0.29M | 0.39M | 0.28M | 0.39M | 0.40M | 0.31M | 0.39M | 0.41M | 0.39M | 0.40M | 0.34M | 0.43M | 0.37M |
|
Other Operating Expenses
|
0.02M | 0.02M | 0.03M | 0.01M | 0.02M | 0.02M | 0.02M | 0.92M | 0.03M | 1.27M | 0.30M | -0.72M | 0.16M | 0.11M | 0.29M | 0.17M | 0.17M | 0.39M | 0.77M | -1.24M | 0.30M | 0.34M | 0.83M | 0.58M | 0.26M | 0.59M | 1.17M | 0.18M | 0.60M | 0.63M | 0.79M | 1.08M | 0.72M | 0.94M | 1.59M | 0.95M | 0.77M | 0.05M | 0.33M | 0.76M | 0.52M | 0.14M | 0.02M | -0.02M | 0.73M | 0.81M | 1.61M | 0.63M | 0.73M | 0.81M | 1.63M |
|
Operating Expenses
|
0.02M | 0.07M | 0.05M | 0.01M | 0.05M | 0.05M | 0.03M | 0.95M | 0.06M | 1.29M | 0.35M | -0.66M | 0.19M | 0.17M | 0.34M | 0.21M | 0.21M | 0.63M | 1.00M | -1.18M | 0.55M | 0.61M | 1.24M | 1.02M | 0.56M | 0.90M | 1.56M | 0.52M | 0.94M | 1.05M | 1.59M | 1.58M | 1.13M | 1.30M | 1.99M | 1.43M | 1.16M | 1.10M | 1.85M | 1.16M | 0.79M | 1.20M | 1.80M | 1.30M | 1.12M | 1.22M | 2.00M | 1.03M | 1.08M | 1.23M | 2.00M |
|
Operating Income
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -36.00 | -0.00M | -0.91M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.34M | -0.13M | -0.17M | -0.01M | 0.25M | -0.00M | 0.04M | -0.00M | 0.19M | -0.21M | -0.03M | 0.08M | -0.15M | 0.37M | -0.06M | 0.00M | -0.00M | -0.06M | 0.02M | 0.01M | 0.49M | 0.19M | 0.02M | 0.07M | 0.47M | -0.21M | -0.15M | 0.09M | 0.19M | -0.03M | -0.06M | 0.00M | 0.16M | 0.29M | -0.15M | -0.06M | 0.21M |
|
EBIT
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -36.00 | -0.00M | -0.91M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.34M | -0.13M | -0.17M | -0.01M | 0.25M | -0.00M | 0.04M | -0.00M | 0.19M | -0.21M | -0.03M | 0.08M | -0.15M | 0.37M | -0.06M | 0.00M | -0.00M | -0.06M | 0.02M | 0.01M | 0.49M | 0.19M | 0.02M | 0.07M | 0.47M | -0.21M | -0.15M | 0.09M | 0.19M | -0.03M | -0.06M | 0.00M | 0.16M | 0.29M | -0.15M | -0.06M | 0.21M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.01M | 0.11M | 0.01M | -0.02M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | -0.02M | 0.01M | -0.03M | 0.17M | | 0.01M | 0.01M | -0.02M | -0.11M | 0.05M | 0.03M | -0.01M | 0.02M | 0.01M | -0.01M | 0.02M | 0.00M | 0.27M | -0.01M | -0.05M |
|
Non Operating Income
|
| | | | | -306.00 | -296.00 | 0.00M | -291.00 | -0.00M | -280.00 | 810.00 | -0.00M | -0.00M | -0.00M | 364.00 | -0.00M | -0.00M | -0.00M | -72.00 | -0.00M | -0.01M | -0.05M | -0.16M | -0.01M | -0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.01M | -0.00M | 0.00M | -0.03M | 0.20M | 0.00M | 0.00M | 0.01M | -0.05M | -0.10M | 0.04M | 0.03M | 0.01M | -0.00M | -0.00M | -0.01M | -431.00 | 0.02M | 0.26M | -0.01M | 0.01M |
|
EBT
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -342.00 | -0.00M | -0.00M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.35M | -0.13M | -0.17M | -0.15M | -0.19M | 0.70M | 0.04M | -0.01M | 0.14M | -0.38M | -0.04M | 0.08M | -0.15M | 0.38M | -0.07M | 0.01M | 0.01M | -0.07M | 0.02M | -0.02M | 0.69M | 0.20M | 0.02M | 0.09M | 0.42M | -0.31M | -0.11M | 0.12M | 0.20M | -0.03M | -0.06M | -0.01M | 0.16M | 0.31M | 0.10M | -0.07M | 0.22M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | -0.03M | 0.01M | 0.01M | 0.09M | 0.04M | 0.00M | 0.02M | 0.09M | -0.04M | | 0.00M | 0.04M | -0.01M | | | 0.04M | 0.05M | | | |
|
Profit After Tax
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -342.00 | -0.00M | -0.91M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.35M | -0.13M | -0.17M | -0.01M | 0.25M | -0.04M | 0.04M | -0.01M | 0.14M | 0.20M | -0.05M | 0.08M | -0.15M | 0.49M | -0.07M | 0.10M | -0.02M | -0.04M | 0.02M | -0.03M | 0.59M | 0.15M | 0.02M | 0.07M | 0.33M | -0.27M | -0.11M | 0.12M | 0.16M | -0.03M | -0.06M | -0.01M | 0.13M | 0.28M | 0.10M | -0.07M | 0.22M |
|
Income from Continuing Operations
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -342.00 | -0.00M | -0.00M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.35M | -0.13M | -0.17M | -0.15M | -0.19M | 0.70M | 0.04M | -0.01M | 0.14M | -0.38M | -0.04M | 0.08M | -0.15M | 0.38M | -0.07M | 0.01M | -0.02M | -0.04M | 0.02M | -0.03M | 0.59M | 0.15M | 0.02M | 0.07M | 0.33M | -0.27M | -0.11M | 0.12M | 0.16M | -0.03M | -0.06M | -0.01M | 0.13M | 0.26M | 0.10M | -0.07M | 0.22M |
|
Consolidated Net Income
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -342.00 | -0.00M | -0.00M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.35M | -0.13M | -0.17M | -0.15M | -0.19M | 0.70M | 0.04M | -0.01M | 0.14M | -0.38M | -0.01M | -0.00M | 0.03M | 0.12M | 0.10M | | | | 0.02M | -0.03M | 0.59M | 0.15M | 0.02M | 0.07M | 0.33M | -0.27M | -0.11M | 0.12M | 0.16M | -0.03M | -0.06M | -0.01M | 0.13M | 0.26M | 0.10M | -0.07M | 0.22M |
|
Income towards Parent Company
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -342.00 | -0.00M | -0.00M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.35M | -0.13M | -0.17M | -0.15M | -0.19M | 0.70M | 0.04M | -0.01M | 0.14M | -0.38M | -0.01M | -0.00M | 0.03M | 0.12M | 0.10M | | | | 0.02M | -0.03M | 0.59M | 0.15M | 0.02M | 0.07M | 0.33M | -0.27M | -0.11M | 0.12M | 0.16M | -0.03M | -0.06M | -0.01M | 0.13M | 0.26M | 0.10M | -0.07M | 0.22M |
|
Net Income towards Common Stockholders
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -342.00 | -0.00M | -0.00M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.35M | -0.13M | -0.17M | -0.01M | 0.25M | -0.04M | 0.04M | -0.01M | 0.16M | -0.43M | -0.05M | 0.08M | -0.03M | 0.47M | 0.03M | 0.01M | -0.02M | -0.04M | 0.02M | -0.03M | 0.59M | 0.21M | 0.58M | 0.14M | 0.28M | -0.21M | -0.11M | 0.20M | 0.16M | -0.03M | -0.06M | -0.01M | 0.13M | 0.26M | 0.10M | -0.07M | 0.22M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | 0.01 | 0.00 | 0.02 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
115.55M | 115.83M | 117.80M | 116.82M | 117.80M | 117.80M | 117.80M | 119.88M | 117.80M | 119.46M | 123.17M | 122.60M | 124.76M | 124.98M | 126.03M | 125.91M | 127.10M | 0.51M | 128.55M | 128.27M | 129.32M | 148.45M | 128.02M | 96.10M | 130.45M | 131.12M | 137.85M | 134.61M | 137.85M | 138.56M | 156.42M | 149.39M | 163.65M | 163.65M | 163.65M | 162.97M | 153.65M | 153.65M | 153.65M | 153.65M | 153.65M | 153.65M | 156.54M | 155.57M | 156.54M | 156.64M | 156.64M | 156.61M | 156.64M | 156.90M | 157.36M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | 20.00M | 20.00M | 2.00M | 148.45M | 149.65M | 96.10M | 130.45M | 182.08M | 173.00M | 184.92M | 173.00M | 173.00M | 181.90M | 149.39M | 187.49M | 163.65M | 188.09M | 187.16M | 178.36M | 180.82M | 153.65M | 180.49M | 153.65M | 153.65M | 156.54M | 155.57M | 156.54M | 156.64M | 156.64M | 156.61M | 156.64M | 156.90M | 157.36M |
|
EBITDA
|
0.01M | -0.06M | -0.02M | 0.08M | -0.02M | -36.00 | -0.00M | -0.91M | -0.01M | -1.23M | -0.34M | 0.82M | -0.16M | -0.14M | -0.34M | -0.13M | -0.17M | -0.01M | 0.25M | -0.00M | 0.04M | -0.00M | 0.19M | -0.21M | -0.03M | 0.08M | -0.15M | 0.37M | -0.06M | 0.00M | -0.00M | -0.06M | 0.02M | 0.01M | 0.49M | 0.19M | 0.02M | 0.07M | 0.47M | -0.21M | -0.15M | 0.09M | 0.19M | -0.03M | -0.06M | 0.00M | 0.16M | 0.29M | -0.15M | -0.06M | 0.21M |
|
Interest Expenses
|
| | | | | 306.00 | 296.00 | 287.00 | 291.00 | 0.00M | 280.00 | -810.00 | 0.00M | 0.00M | 0.00M | -364.00 | 0.00M | 0.00M | 0.00M | 72.00 | 0.00M | 0.01M | 0.06M | 0.04M | 0.03M | -0.02M | 16.00 | 3.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 280.31% | 43.93% | 22.71% | -23.44% | 13.65% | 21.42% | 23.05% | 18.56% | 22.08% | 14.20% | | 1.55% | 20.30% | 17.67% | | | 21.86% | 16.49% | | | |