|
Revenue
|
0.45M | 1.13M | 2.40M | 4.13M | 4.24M | 7.63M | 5.35M | 2.28M | 0.12M | 0.35M | 0.32M | 0.36M | 0.32M | 0.04M | 0.03M | 0.02M | 0.02M | 0.02M | 0.17M | 0.14M | 0.11M | 0.07M | 0.06M | 0.13M | 0.10M | 0.11M | 0.12M | 0.09M | 0.05M | 0.03M | 0.04M | 0.06M | 0.05M | 0.11M | 0.41M | 0.75M | 0.57M | 0.55M | 0.47M | 0.25M | 0.21M | 0.26M | 0.27M | 0.15M | 0.08M | 0.13M | 0.20M | 0.33M | 0.30M | 0.29M | 0.41M | 0.42M | 0.46M | 0.43M | 0.32M | 0.23M | 0.20M | 0.11M | 0.25M | 0.15M | 0.12M | 0.13M | 0.17M | 0.10M | 0.23M |
|
Cost of Revenue
|
| 0.71M | 1.02M | 2.10M | | 2.94M | | | 0.13M | 0.19M | 0.25M | 0.29M | 0.14M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.03M | 0.03M | 0.05M | 0.04M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
| 0.42M | 1.38M | 2.03M | | 4.69M | | | -0.00M | 0.16M | 0.07M | 0.07M | 0.18M | 0.02M | 0.02M | 611.00 | 0.01M | 0.01M | 0.14M | 0.11M | 0.08M | 0.05M | 0.03M | 0.09M | 0.07M | 0.08M | 0.07M | 0.05M | 0.04M | 0.01M | 0.02M | 0.03M | 0.03M | | | 0.49M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.10M | | | 0.05M | 0.09M | | | 0.03M | 0.02M | | | 0.09M | 0.05M | | 0.05M | 0.04M | 0.02M | | 0.03M | 0.03M | 0.04M | | 0.02M | 0.04M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | | | |
|
Selling, General & Administrative
|
0.72M | 0.67M | 0.62M | 0.75M | 0.72M | 2.43M | 0.91M | 0.84M | 1.18M | 1.57M | 1.07M | 1.14M | 1.08M | 2.03M | 0.97M | 0.95M | 0.87M | 1.30M | 0.66M | 0.59M | 0.61M | 0.68M | 0.47M | 0.59M | 0.46M | 0.28M | 0.39M | 0.42M | 0.36M | 0.47M | 0.36M | 0.45M | 0.49M | 0.62M | 0.50M | 0.45M | 0.42M | 0.30M | 0.26M | 0.25M | 0.41M | 0.31M | 0.39M | 0.37M | 0.27M | 0.24M | 0.56M | 0.41M | 0.23M | 0.44M | 0.42M | 0.37M | 0.26M | 0.59M | 0.36M | 0.33M | 0.72M | 0.36M | 0.44M | 0.36M | 0.36M | 0.43M | 0.51M | 1.07M | 16.64M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | | | 16.64M |
|
Other Operating Expenses
|
0.30M | 1.04M | 1.65M | 2.93M | 0.87M | 4.32M | 3.04M | -25.60M | 0.03M | 0.42M | 0.30M | 0.17M | 19.87M | 16.66M | 4.98M | 10.73M | -0.07M | 0.01M | 0.04M | 0.13M | 0.03M | 0.07M | 0.10M | 1.76M | 0.84M | 0.18M | 0.20M | 1.41M | 0.04M | 0.05M | 0.05M | 0.11M | 0.01M | 0.06M | 0.08M | 0.10M | 0.08M | 0.09M | 0.09M | 0.09M | -0.09M | | 0.90M | 0.52M | | | 2.22M | 0.03M | | | 0.17M | 0.06M | -0.04M | | 0.04M | | | | 2.93M | | | -7.12M | 5.76M | | -20.37M |
|
Operating Expenses
|
1.93M | 1.71M | 2.27M | 3.68M | 3.26M | 6.75M | 3.94M | -24.76M | 1.33M | 1.99M | 1.37M | 1.31M | 20.95M | 18.69M | 5.94M | 11.68M | 0.80M | 1.32M | 0.70M | 0.71M | 0.64M | 0.75M | 0.57M | 2.36M | 1.29M | 0.45M | 0.59M | 1.82M | 0.39M | 0.53M | 0.41M | 0.56M | 0.52M | 0.73M | 0.70M | 0.81M | 0.72M | 0.67M | 0.50M | 0.49M | 0.69M | 0.55M | 1.60M | 0.98M | 0.42M | 0.39M | 2.95M | 0.61M | 0.35M | 0.64M | 0.76M | 0.59M | 0.46M | 0.83M | 0.54M | 0.49M | 0.86M | 0.52M | 3.51M | 0.56M | 0.53M | 0.54M | 6.48M | 1.16M | 20.35M |
|
Operating Income
|
-1.48M | -0.58M | 0.13M | 0.45M | 0.98M | 0.88M | 1.41M | 27.04M | -1.21M | -1.64M | -1.05M | -1.98M | 20.63M | 18.65M | 5.91M | 11.27M | 0.79M | 1.30M | 0.53M | 0.61M | 0.54M | 0.68M | 0.51M | 2.22M | -1.19M | 0.34M | -0.47M | 1.74M | -0.34M | -0.49M | -0.37M | 0.50M | 0.47M | 0.62M | 0.28M | 0.05M | 0.15M | 0.12M | 0.02M | -0.24M | -0.48M | -0.28M | 1.33M | -0.83M | -0.34M | -0.26M | -2.75M | -0.28M | -0.05M | -0.35M | -0.36M | -0.17M | 0.00M | -0.40M | -0.21M | -0.26M | -0.66M | -0.40M | -3.26M | -0.41M | -0.41M | -0.54M | -5.92M | -1.06M | -20.12M |
|
EBIT
|
-1.48M | -0.58M | 0.13M | 0.45M | 0.98M | 0.88M | 1.41M | 27.04M | -1.21M | -1.64M | -1.05M | -1.98M | 20.63M | 18.65M | 5.91M | 11.27M | 0.79M | 1.30M | 0.53M | 0.61M | 0.54M | 0.68M | 0.51M | 2.22M | -1.19M | 0.34M | -0.47M | 1.74M | -0.34M | -0.49M | -0.37M | 0.50M | 0.47M | 0.62M | 0.28M | 0.05M | 0.15M | 0.12M | 0.02M | -0.24M | -0.48M | -0.28M | 1.33M | -0.83M | -0.34M | -0.26M | -2.75M | -0.28M | -0.05M | -0.35M | -0.36M | -0.17M | 0.00M | -0.40M | -0.21M | -0.26M | -0.66M | -0.40M | -3.26M | -0.41M | -0.41M | -0.54M | -5.92M | -1.06M | -20.12M |
|
Non Operating Investment Income
|
| | | | | | | | | -0.18M | | -0.85M | 0.32M | | -0.17M | 0.87M | 0.09M | | | -0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 849.00 | 115.00 | 66.00 | | -0.01M | | | 102.00 | | 0.00M | 520.00 | 66.00 | 8.00 | 0.00M | 0.01M | 0.00M | 742.00 | 795.00 | 787.00 | 968.00 | 539.00 | 231.00 | 0.00M | 0.01M | 0.02M | 0.03M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.05M | -0.05M | 0.03M | 0.01M |
|
Other Non Operating Income
|
| | | | | | | | -0.04M | -10.00 | -0.04M | -0.01M | -0.03M | -0.01M | -0.03M | -0.01M | -0.02M | -151.00 | | -1.16M | | -3.00 | | 0.14M | | | | -0.10M | | | | | 0.01M | 3.00 | -184.00 | | | 102.00 | 0.09M | | | | | | | | | 0.01M | | | | | | | | 0.33M | 0.31M | 0.59M | -0.01M | 0.36M | 0.29M | 0.01M | 0.11M | | -0.11M |
|
Non Operating Income
|
0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | -0.04M | 0.02M | -0.04M | -0.01M | -0.03M | -0.01M | -0.03M | -0.01M | -0.02M | 0.01M | 0.00M | 0.05M | 0.00M | 0.00M | 0.00M | -0.40M | 0.01M | 0.00M | 0.01M | -0.09M | 0.00M | 0.00M | 849.00 | 115.00 | 0.00M | -0.16M | | | | 102.00 | 0.09M | 0.00M | 520.00 | -0.02M | -0.16M | -0.02M | 0.01M | 0.00M | 0.16M | 0.01M | 787.00 | 968.00 | 539.00 | 231.00 | 0.00M | 0.01M | 0.02M | 0.36M | 0.36M | 0.63M | 0.02M | 0.39M | 0.32M | 0.28M | -0.37M | 0.03M | -0.29M |
|
EBT
|
-1.46M | -0.55M | 0.14M | 0.46M | 1.00M | 0.89M | 1.42M | 27.07M | -1.23M | -1.62M | -1.08M | -1.98M | -20.66M | -18.67M | -5.93M | -11.28M | -0.80M | -1.29M | -0.52M | -0.57M | -0.53M | -0.68M | -0.51M | -2.62M | -1.19M | -0.33M | -0.46M | -1.83M | -0.34M | -0.49M | -0.37M | -0.50M | -0.47M | -0.79M | -0.28M | -0.05M | -0.15M | -0.12M | 0.06M | -0.24M | -0.48M | -0.30M | -1.49M | -0.85M | -0.34M | -0.26M | -2.59M | -0.27M | -0.05M | -0.35M | 1.69M | -0.17M | 0.00M | -0.39M | -0.19M | 0.10M | -0.30M | 0.22M | -3.24M | -0.02M | -0.09M | -0.26M | -6.29M | -1.03M | -20.41M |
|
Tax Provisions
|
0.01M | -0.66M | -0.29M | 0.20M | 0.19M | -0.10M | 0.25M | 9.01M | 0.00M | 0.09M | 0.01M | -1.67M | 0.01M | 3.36M | 731.00 | -1.68M | 0.00M | -0.02M | 0.00M | 0.00M | 736.00 | 617.00 | 457.00 | 373.00 | 751.00 | 0.02M | 363.00 | 442.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-1.48M | 0.11M | 0.43M | -0.27M | 0.81M | 0.99M | 1.17M | 18.06M | -1.23M | -1.70M | -1.09M | -0.31M | -20.67M | -22.02M | -5.94M | -8.13M | -0.81M | -1.27M | -0.53M | -0.57M | -0.54M | -0.68M | -0.51M | -2.22M | -1.19M | -0.35M | -0.46M | -1.83M | -0.34M | -0.49M | -0.37M | -0.50M | -0.47M | -0.79M | -0.28M | -0.05M | -0.15M | -0.12M | 0.06M | -0.24M | -0.48M | -0.30M | -1.49M | -0.85M | -0.34M | -0.26M | -2.59M | -0.27M | -0.05M | -0.35M | -0.36M | -0.17M | 0.00M | -0.39M | -0.19M | 0.10M | -0.30M | 0.22M | -3.24M | -0.02M | -0.09M | -0.28M | -6.27M | -1.03M | -20.41M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | | | -0.00M |
|
Income from Continuing Operations
|
-1.48M | 0.11M | 0.43M | 0.27M | 0.81M | 0.99M | 1.17M | 18.06M | -1.23M | -1.70M | -1.09M | -0.31M | -20.67M | -22.02M | -5.94M | -9.60M | -0.81M | -1.27M | -0.53M | -0.57M | -0.54M | -0.68M | -0.51M | -2.62M | -1.19M | -0.35M | -0.46M | -1.83M | -0.34M | -0.49M | -0.37M | -0.50M | -0.47M | -0.79M | -0.28M | -0.05M | -0.15M | -0.12M | 0.06M | -0.24M | -0.48M | -0.30M | -1.49M | -0.85M | -0.34M | -0.26M | -2.59M | -0.27M | -0.05M | -0.35M | 1.69M | -0.17M | 0.00M | -0.39M | -0.19M | 0.10M | -0.30M | 0.22M | -3.24M | -0.02M | -0.09M | -0.26M | -6.29M | -1.03M | -20.41M |
|
Consolidated Net Income
|
-1.48M | 0.11M | 0.43M | 0.27M | 0.81M | 0.99M | 1.17M | 18.06M | -1.23M | -1.70M | -1.09M | -0.31M | -20.67M | -22.02M | -5.94M | -9.60M | -0.81M | -1.27M | -0.53M | -0.57M | -0.54M | -0.68M | -0.51M | -2.62M | -1.19M | -0.35M | -0.46M | -1.83M | -0.34M | -0.49M | -0.37M | -0.50M | -0.47M | -0.79M | -0.28M | -0.05M | -0.15M | -0.12M | 0.06M | -0.24M | -0.48M | -0.30M | -1.49M | -0.85M | -0.34M | -0.26M | -2.59M | -0.27M | -0.05M | -0.35M | 1.69M | -0.17M | 0.00M | -0.39M | -0.19M | 0.10M | -0.30M | 0.22M | -3.24M | -0.02M | -0.09M | -0.26M | -6.29M | -1.03M | -20.41M |
|
Income towards Parent Company
|
-1.48M | 0.11M | 0.43M | 0.27M | 0.81M | 0.99M | 1.17M | 18.06M | -1.23M | -1.70M | -1.09M | -0.31M | -20.67M | -22.02M | -5.94M | -9.60M | -0.81M | -1.27M | -0.53M | -0.57M | -0.54M | -0.68M | -0.51M | -2.62M | -1.19M | -0.35M | -0.46M | -1.83M | -0.34M | -0.49M | -0.37M | -0.50M | -0.47M | -0.79M | -0.28M | -0.05M | -0.15M | -0.12M | 0.06M | -0.24M | -0.48M | -0.30M | -1.49M | -0.85M | -0.34M | -0.26M | -2.59M | -0.27M | -0.05M | -0.35M | 1.69M | -0.17M | 0.00M | -0.39M | -0.19M | 0.10M | -0.30M | 0.22M | -3.24M | -0.02M | -0.09M | -0.26M | -6.29M | -1.03M | -20.41M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.06M | 0.06M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.07M | 0.06M | 0.04M | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.48M | 0.11M | 0.43M | 0.27M | 0.81M | 0.99M | 1.17M | 18.06M | -1.23M | -1.70M | -1.09M | -0.31M | -20.67M | -22.02M | -5.94M | -9.60M | -0.81M | -1.27M | -0.53M | -0.57M | -0.54M | -0.68M | -0.51M | -2.62M | -1.19M | -0.35M | -0.46M | -1.83M | -0.34M | -0.49M | -0.37M | -0.50M | -0.48M | -0.85M | -0.34M | -0.26M | -0.21M | -0.17M | 0.01M | -0.30M | -0.54M | -0.36M | -1.55M | -0.91M | -0.38M | -0.33M | -2.65M | -0.31M | -0.05M | -0.35M | -0.36M | -0.17M | 0.00M | -0.39M | -0.19M | 0.10M | -0.30M | 0.22M | -3.24M | -0.02M | -0.09M | -0.26M | -6.29M | -1.03M | -20.41M |
|
EPS (Basic)
|
-0.03M | 0.00M | 0.01M | 0.01 | 0.03 | 0.02M | 0.01M | 0.58 | -0.04 | -0.05 | -0.03 | -0.01 | -0.66 | -0.63 | -0.16 | -0.25 | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.05 | -0.02 | -0.01 | -0.01 | -0.04 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.11 | -0.01 | -0.29 | -0.13 | -0.06 | -0.05 | -0.38 | -0.03 | 0.00 | -0.04 | -0.04 | -0.02 | 0.00 | -0.04 | -0.02 | 0.01 | -0.03 | 0.02 | -0.30 | 0.00 | -0.08 | -0.01 | -0.56 | -0.07 | -0.60 |
|
EPS (Weighted Average and Diluted)
|
-0.03M | 0.00M | 0.01M | 0.01 | 0.03M | 0.03 | 0.04 | 0.57 | -0.03M | -0.05 | -0.03 | -0.01 | 31.17M | -0.63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | -0.04 | | -0.02 | 0.00 | -0.04 | -0.02 | 0.01 | -0.03 | 0.02 | -0.30 | 0.00 | -0.08 | -0.01 | -0.56 | -0.07 | -0.60 |
|
Shares Outstanding (Weighted Average)
|
50.00 | 50.00 | 30.00 | 28.21M | 31.08M | 60.00 | 100.00 | 31.07M | 31.13M | 31.13M | 31.17M | 31.14M | 31.17M | 34.84M | 37.37M | 38.80M | 52.18M | 52.18M | 52.18M | 52.18M | 52.17M | 52.17M | 52.17M | 52.17M | 52.17M | 52.17M | 52.17M | 52.16M | 51.65M | 51.57M | 51.54M | 51.28M | 51.28M | 54.33M | 53.88M | 59.46M | 59.54M | 61.22M | 60.62M | 62.43M | 5.00M | 63.08M | 5.28M | 6.85M | 6.90M | 9.63M | 6.94M | 8.90M | 9.92M | 9.93M | 9.67M | 9.93M | 9.92M | 9.93M | 9.96M | 10.78M | 10.90M | 10.91M | 10.78M | 10.91M | 1.09M | 31.78M | 11.29M | 15.05M | 34.00M |
|
Shares Outstanding (Diluted Average)
|
50.00 | 50.00 | 30.00 | 28.21M | 30.00 | 31.63M | 31.87M | 31.96M | 40.00 | 31.11M | 31.17M | 31.14M | | 34.84M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.92M | 9.93M | | 9.93M | 10.38M | 10.38M | 9.96M | 10.78M | 10.90M | 10.91M | 10.78M | 10.91M | 1.09M | 31.78M | 11.29M | 15.05M | 34.00M |
|
EBITDA
|
-1.48M | -0.58M | 0.13M | 0.45M | 0.98M | 0.88M | 1.41M | 27.04M | -1.23M | -1.70M | -1.09M | -0.21M | -20.90M | -22.18M | -5.79M | -7.99M | -0.81M | -1.27M | -0.53M | -0.57M | 0.54M | 0.68M | 0.51M | 2.22M | -1.19M | 0.34M | -0.47M | 1.74M | -0.34M | -0.49M | -0.37M | 0.50M | 0.47M | 0.62M | 0.28M | 0.05M | 0.15M | 0.12M | 0.02M | -0.24M | -0.30M | -0.18M | 1.33M | -0.83M | -0.29M | -0.17M | -2.75M | -0.28M | -0.02M | -0.33M | -0.36M | -0.17M | 0.09M | -0.35M | -0.21M | -0.21M | -0.61M | -0.38M | -3.26M | -0.37M | -0.38M | -0.17M | -5.92M | -1.04M | -20.40M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.16M | | | | | | | | 0.02M | 0.16M | 0.03M | | 0.00M | 0.00M | 296.00 | | | | | | | | | | | | | | 0.10M | | | 0.19M |
|
Tax Rate
|
-1.01% | 120.40% | -200.56% | 42.15% | 19.11% | -10.81% | 17.71% | 33.28% | -0.23% | -5.29% | -0.95% | 84.25% | -0.04% | -17.98% | -0.01% | 14.87% | -0.46% | 1.48% | -0.32% | -0.24% | -0.14% | -0.09% | -0.09% | -0.01% | -0.06% | -5.17% | -0.08% | -0.02% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |