|
Revenue
|
914.00 | 109.00M | 0.05M | 0.00M | 96.00 | 0.00M | 0.00M | 655.00 | 0.00M | 0.00M | 0.05M | 360.00 | 240.00 | 240.00 | 50.00 | | | | | -0.55M | | | | | | | | 0.00M | 0.00M | -0.00M | -798.00 | -0.00M | 0.25M | | 426.00 | 0.06M | 250.00 | 0.01M | 0.01M | 0.00M | 606.00 | 0.00M | 0.00M | 0.02M | 484.00 | 192.00 | 687.00 | 0.00M | 0.20M | 0.36M | 0.03M | 0.09M | 0.64M | 1.76M | 1.04M | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | | | | 0.11M | 0.00M | 0.00M |
|
Cost of Revenue
|
25.00 | 28.00 | 0.02M | -0.02M | 96.00 | 0.00M | 600.00 | 0.00M | 0.00M | 0.00M | 192.00 | 143.00 | 96.00 | 96.00 | 20.00 | | | | | | | | | | | | | | 0.01M | | | | 0.06M | | 0.00M | 0.04M | 707.00 | 0.02M | 0.00M | 0.00M | 563.00 | 0.00M | 0.00M | 0.01M | 292.00 | 123.00 | 56.00 | 0.00M | 0.07M | 0.10M | 0.01M | 0.04M | 0.32M | 1.18M | 0.58M | 0.10M | 0.06M | 0.09M | 0.13M | 0.03M | 0.03M | 547.00 | -79.00 | 0.02M | 937.00 | 477.00 |
|
Gross Profit
|
498.00 | 74.00 | 0.02M | 0.00M | 39.00 | 986.00 | 775.00 | 407.00 | 0.00M | 0.00M | 0.05M | 217.00 | 144.00 | 144.00 | 30.00 | | | | | | | | | | | | | 0.00M | -700.00 | | | | 0.19M | | -0.00M | 0.01M | -457.00 | -0.00M | 0.00M | 0.00M | 43.00 | 0.00M | 140.00 | 0.00M | 192.00 | 69.00 | 631.00 | 872.00 | 0.13M | 0.26M | 0.02M | 0.05M | 0.32M | 0.58M | 0.46M | -0.05M | -0.03M | -0.06M | -0.11M | -0.01M | -0.03M | -547.00 | 79.00 | 0.09M | 0.00M | 0.00M |
|
Research & Development
|
0.17M | 0.11M | 0.11M | 0.07M | 0.10M | 0.10M | 0.10M | 0.13M | 0.09M | 0.09M | 0.09M | 0.01M | 0.08M | 0.09M | 0.07M | -0.04M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | | | | | | | | | | | | | | | | | | | 0.00M | 0.05M | | | | 389.00 | | | | | 0.65M | 1.27M | 1.58M | 1.63M | 1.83M | 1.80M | 1.70M | 1.67M | 1.71M | 2.24M | 2.08M | 1.98M | 2.02M | 2.33M | 1.72M | 1.91M | 1.99M |
|
Selling, General & Administrative
|
0.25M | 0.43M | 0.24M | 0.29M | 0.18M | 0.14M | 0.19M | 0.13M | 0.11M | 0.20M | 0.43M | 0.18M | 0.07M | 0.06M | 0.06M | 0.16M | 0.13M | 0.12M | 0.05M | 0.13M | 0.16M | 0.19M | 0.10M | | 0.11M | 0.10M | 0.11M | 0.19M | 0.12M | 0.14M | 0.18M | 0.19M | 0.18M | 0.23M | 0.18M | 0.20M | 0.35M | 0.31M | 0.45M | 0.39M | 0.40M | 0.37M | 0.37M | -0.38M | 0.30M | 0.32M | 0.44M | 0.52M | 0.86M | 0.80M | 0.18M | 0.55M | 0.63M | 6.57M | 0.79M | 0.76M | 0.62M | 0.90M | 3.35M | 1.03M | 1.04M | 1.02M | 2.31M | 1.53M | 1.84M | 0.80M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | -0.00M | -285.00 | | -146.00 | 0.01M | 0.01M | | 0.00M | 0.01M | | | | | | | | | |
|
Operating Expenses
|
0.42M | 0.54M | 0.35M | 0.36M | 0.28M | 0.24M | 0.30M | 0.26M | 0.20M | 0.29M | 0.51M | 0.19M | 0.16M | 0.15M | 0.13M | 0.12M | 0.16M | 0.16M | 0.08M | 0.16M | 0.18M | 0.19M | 0.10M | | 0.11M | 0.10M | 0.11M | 0.19M | 0.12M | 0.14M | 0.18M | 0.19M | 0.18M | 0.23M | 0.18M | 0.20M | 0.35M | 0.31M | 0.49M | 0.39M | 0.46M | 0.37M | 0.37M | -0.38M | 0.30M | 0.32M | 0.44M | 0.52M | -0.86M | 1.44M | 1.45M | 2.13M | 2.26M | 8.40M | 2.59M | 2.46M | 2.29M | 2.61M | 5.59M | 3.11M | 3.02M | 3.04M | 4.63M | 3.25M | 3.75M | 2.79M |
|
Operating Income
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.23M | -0.30M | -0.26M | -0.20M | -0.29M | -0.46M | -0.19M | -0.16M | -0.15M | -0.13M | -0.12M | -0.16M | -0.16M | -0.08M | -0.16M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.18M | -0.19M | -0.35M | -0.31M | -0.49M | -0.39M | -0.46M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | -0.44M | -0.52M | -0.73M | -1.18M | -1.44M | -2.08M | -1.94M | -7.82M | -2.13M | -2.51M | -2.32M | -2.68M | -5.70M | -3.12M | -3.05M | -3.04M | -4.63M | -3.16M | -3.75M | -2.78M |
|
EBIT
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.23M | -0.30M | -0.26M | -0.20M | -0.29M | -0.46M | -0.19M | -0.16M | -0.15M | -0.13M | -0.12M | -0.16M | -0.16M | -0.08M | -0.16M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.18M | -0.19M | -0.35M | -0.31M | -0.49M | -0.39M | -0.46M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | -0.44M | -0.52M | -0.73M | -1.18M | -1.44M | -2.08M | -1.94M | -7.82M | -2.13M | -2.51M | -2.32M | -2.68M | -5.70M | -3.12M | -3.05M | -3.04M | -4.63M | -3.16M | -3.75M | -2.78M |
|
Non Operating Investment Income
|
-0.12M | -1.87M | -0.74M | 1.50M | 0.06M | | 0.15M | -2.66M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00M | 0.00M | | 6.00 | | 140.00 | | 0.00M | 300.00 | 150.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | -973.00 | -0.00M | -419.00 | -885.00 | 0.00M | -809.00 | -713.00 | -0.00M | -0.00M | 0.00M | -0.01M | -0.01M | -0.02M | 0.02M | | -0.02M | -0.01M | 515.00 | | -0.01M | -0.03M | | | | | | | | | |
|
Other Non Operating Income
|
| -1.87M | | | 0.06M | 0.78M | 0.15M | 0.67M | -610.00 | 0.00M | -0.01M | 0.05M | -0.02M | 0.05M | 0.02M | 0.01M | 0.00M | | | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | 0.01M | -0.00M | 0.02M | 0.04M | -0.05M | 0.16M | 0.06M | -0.16M | 0.03M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.30M | 0.32M | | -0.01M | -0.02M | 0.02M | | -0.02M | -0.02M | 515.00 | -0.00M | -0.01M | -0.03M | -0.30M | -0.22M | -0.19M | -0.15M | -0.66M | -0.02M | -0.12M | -0.34M | -0.15M |
|
EBT
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.26M | -0.32M | -0.29M | -0.22M | -0.33M | -0.52M | -0.28M | -0.23M | -0.17M | -0.16M | -0.01M | -0.19M | -0.19M | -0.12M | -0.71M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.21M | -0.19M | -0.36M | -0.31M | -0.49M | -0.39M | -0.45M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | 0.99M | -0.53M | -0.75M | -1.16M | 2.42M | -2.10M | -1.95M | -7.82M | -2.13M | -2.52M | -2.35M | -2.98M | -5.92M | -3.31M | -3.20M | -3.70M | -4.65M | -3.29M | -4.08M | -2.93M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 800.00 | | | | | | | |
|
Profit After Tax
|
-0.56M | 2.43M | -1.09M | 1.11M | -0.24M | 0.53M | -0.17M | 0.39M | -0.22M | -0.33M | -0.53M | -0.23M | -0.24M | -0.13M | -0.15M | -0.14M | -0.19M | -0.19M | -0.12M | -0.13M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.34M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.21M | -0.19M | -0.36M | -0.31M | -0.49M | -0.39M | -0.45M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | -0.45M | -0.53M | -0.75M | -1.16M | -1.44M | -2.10M | -1.95M | -7.82M | -2.13M | -2.52M | -2.35M | -2.98M | -5.92M | -3.31M | -3.20M | -3.70M | -4.65M | -3.29M | -4.08M | -2.93M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.26M | -0.32M | -0.29M | -0.22M | -0.33M | -0.52M | -0.28M | -0.23M | -0.17M | -0.16M | -0.01M | -0.19M | -0.19M | -0.12M | -0.71M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.21M | -0.19M | -0.36M | -0.31M | -0.49M | -0.39M | -0.45M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | 0.99M | -0.53M | -0.75M | -1.16M | 2.42M | -2.10M | -1.95M | -7.82M | -2.13M | -2.52M | -2.35M | -2.98M | -5.92M | -3.31M | -3.20M | -3.70M | -4.65M | -3.29M | -4.08M | -2.93M |
|
Consolidated Net Income
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.26M | -0.32M | -0.29M | -0.22M | -0.33M | -0.52M | -0.28M | -0.23M | -0.17M | -0.16M | -0.01M | -0.19M | -0.19M | -0.12M | -0.71M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.21M | -0.19M | -0.36M | -0.31M | -0.49M | -0.39M | -0.45M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | 0.99M | -0.53M | -0.75M | -1.16M | 2.42M | -2.10M | -1.95M | -7.82M | -2.13M | -2.52M | -2.35M | -2.98M | -5.92M | -3.31M | -3.20M | -3.70M | -4.65M | -3.29M | -4.08M | -2.93M |
|
Income towards Parent Company
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.26M | -0.32M | -0.29M | -0.22M | -0.33M | -0.52M | -0.28M | -0.23M | -0.17M | -0.16M | -0.01M | -0.19M | -0.19M | -0.12M | -0.71M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.21M | -0.19M | -0.36M | -0.31M | -0.49M | -0.39M | -0.45M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | 0.99M | -0.53M | -0.75M | -1.16M | 2.42M | -2.10M | -1.95M | -7.82M | -2.13M | -2.52M | -2.35M | -2.98M | -5.92M | -3.31M | -3.20M | -3.70M | -4.65M | -3.29M | -4.08M | -2.93M |
|
Preferred Dividend Payments
|
| | | | | | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.56M | 2.43M | -1.09M | 7.06M | 0.24M | 0.53M | -0.17M | 0.38M | -0.22M | -0.33M | -0.54M | -0.23M | -0.24M | -0.14M | -0.15M | -0.15M | -0.19M | -0.20M | -0.12M | -0.14M | -0.18M | -0.19M | -0.11M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.21M | -0.19M | -0.33M | -0.31M | -0.49M | -0.39M | -0.45M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | 0.99M | -0.53M | -0.75M | -1.16M | 2.42M | -2.10M | -1.95M | -7.82M | -2.13M | -2.52M | -2.35M | -2.98M | -5.92M | -3.31M | -3.20M | -3.70M | -4.65M | -3.29M | -4.08M | -2.93M |
|
EPS (Basic)
|
-0.06M | 0.03M | -0.01M | 0.17 | 0.00 | 0.01 | 0.00 | 0.01 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | | | | | | | -0.04 | 0.00 | 0.00 | 0.00 | | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.02 | -0.01 | -0.01 | -0.12 | 0.02 | -0.22 | -0.20 | -0.51 | -0.78 | -0.63 | -0.58 | -0.73 | -1.41 | -0.57 | -2.45 | -1.64 | -0.49 | -0.21 | -0.99 | -0.64 |
|
EPS (Weighted Average and Diluted)
|
| 0.03M | -0.01M | 0.17 | | 0.01 | 0.00 | 0.01 | | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63 | -0.58 | -0.73 | -1.41 | -0.57 | -2.45 | -1.64 | -0.49 | -0.21 | -0.99 | -0.64 |
|
Shares Outstanding (Weighted Average)
|
10.00 | 70.00 | 100.00 | 42.28M | 52.80M | 10.00 | 54.60M | 55.04M | 61.17M | 61.34M | 67.09M | 65.03M | 72.80M | | | | | | | 3.87M | 73.29M | 73.29M | 73.29M | 3.86M | 20.14M | 20.14M | 20.14M | 20.14M | 20.14M | 21.07M | 21.39M | 22.28M | 22.43M | 22.79M | 22.66M | 33.24M | 34.64M | 35.20M | 35.64M | 39.26M | 39.62M | 40.16M | 39.90M | 40.52M | 40.52M | 40.62M | 40.73M | 42.07M | 124.64M | 9.49M | 113.27M | 9.63M | 9.63M | 15.30M | 2.73M | 4.00M | 4.02M | 4.06M | 4.10M | 5.77M | 1.30M | 2.26M | 9.50M | 15.86M | 4.12M | 4.55M |
|
Shares Outstanding (Diluted Average)
|
| 70.00 | 100.00 | 42.28M | | 56.41M | 55.08M | 56.89M | | 10.00 | 67.09M | 65.03M | 72.80M | 73.55M | 73.55M | 73.37M | 73.55M | 73.55M | 73.49M | 73.44M | 73.29M | 73.29M | 73.29M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00M | 4.02M | 4.06M | 4.10M | 5.77M | 1.30M | 2.26M | 9.50M | 15.86M | 4.12M | 4.55M |
|
EBITDA
|
-0.42M | -0.54M | -0.32M | -0.36M | -0.28M | -0.23M | -0.30M | -0.26M | -0.20M | -0.29M | -0.46M | -0.19M | -0.16M | -0.15M | -0.13M | -0.12M | -0.16M | -0.16M | -0.08M | -0.16M | -0.18M | -0.19M | -0.10M | | -0.11M | -0.10M | -0.11M | -0.19M | -0.12M | -0.14M | -0.18M | -0.19M | 0.01M | -0.23M | -0.18M | -0.19M | -0.35M | -0.31M | -0.49M | -0.39M | -0.46M | -0.37M | -0.37M | -0.38M | -0.30M | -0.32M | -0.44M | -0.52M | -0.73M | -1.18M | -1.44M | -2.08M | -1.94M | -7.82M | -2.13M | -2.51M | -2.32M | -2.68M | -5.70M | -3.12M | -3.05M | -3.04M | -4.63M | -3.16M | -3.75M | -2.78M |
|
Interest Expenses
|
| | | | | 0.02M | 0.02M | 0.02M | 0.02M | 0.04M | 0.06M | 0.09M | 0.07M | 0.03M | 0.03M | -0.11M | 0.03M | 0.03M | 0.03M | 0.55M | 46.00 | 684.00 | 590.00 | | 271.00 | 746.00 | 596.00 | 439.00 | 362.00 | 0.00M | 798.00 | 0.00M | 0.00M | 0.00M | 0.03M | 0.00M | 973.00 | 0.00M | 419.00 | 885.00 | | | | | 0.00M | | | | 0.02M | | | | | 0.01M | 0.01M | 0.01M | 0.04M | 0.04M | 0.05M | 0.05M | 0.12M | 0.26M | 0.18M | 0.18M | 0.18M | 0.18M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01% | | | | | | | |