|
Revenue
|
2.86M | 2.08M | 2.05M | 2.20M | 1.89M | 1.94M | 1.96M | 1.44M | 1.29M | 0.91M | 2.05M | -0.40M | 4.78M | 6.76M | 6.81M | 6.05M | 5.55M | 5.46M | 7.01M | 10.23M | 18.69M | 20.73M | 24.09M | 23.03M | 6.96M | 9.87M | 11.77M | 11.60M | 15.15M | 15.90M | 22.73M | 20.96M | 22.11M | 23.85M | 30.41M | 27.19M | 30.55M | 32.80M | 36.02M | 39.35M | 59.01M | 70.89M | 88.59M | 95.08M | 158.07M | 188.57M | 216.82M | 184.13M | 188.63M | 174.86M | 162.31M | 140.12M | 146.37M | 143.26M | 142.63M | 112.22M | 117.99M | 118.73M | 134.64M | 119.15M | 130.93M | 140.38M |
|
Cost of Revenue
|
0.66M | 1.08M | 1.26M | 0.20M | 0.55M | 0.72M | 0.79M | 0.82M | 0.67M | 0.38M | 0.93M | -0.28M | 3.12M | 4.38M | 4.88M | 4.19M | 4.14M | 3.66M | 5.02M | 9.30M | 16.41M | 20.66M | 20.27M | -36.55M | 21.10M | 19.68M | 18.92M | -30.75M | 9.59M | 9.87M | 14.89M | 13.62M | 15.22M | 15.80M | 19.20M | 15.77M | 18.55M | 20.49M | 21.98M | 23.59M | 32.30M | 40.53M | 50.14M | 55.67M | 83.81M | 91.51M | 109.05M | 86.28M | 87.37M | 76.88M | 73.37M | 71.63M | 69.59M | 68.72M | 70.36M | 53.55M | 55.81M | 56.34M | 69.95M | 53.20M | 58.14M | 63.09M |
|
Gross Profit
|
2.20M | 0.99M | 0.79M | 2.00M | 1.34M | 1.22M | 1.17M | 0.63M | 0.62M | 0.54M | 1.12M | -0.12M | 1.67M | 2.38M | 1.93M | 1.86M | 1.41M | 1.80M | 1.98M | 0.93M | 2.27M | 0.08M | 3.82M | 3.65M | 1.96M | 2.77M | 3.32M | 3.21M | 5.15M | 5.61M | 7.41M | 6.88M | 6.39M | 7.54M | 10.68M | 10.95M | 12.00M | 12.30M | 14.04M | 15.33M | 26.15M | 29.70M | 37.70M | 39.41M | 74.27M | 97.06M | 107.77M | 97.86M | 101.27M | 97.98M | 88.94M | 68.49M | 76.77M | 74.54M | 72.27M | 58.67M | 62.18M | 62.39M | 64.69M | 65.96M | 72.79M | 77.28M |
|
Amortization - Intangibles
|
0.02M | 0.02M | 0.02M | | | | | | | | | | | 0.40M | 0.46M | 0.46M | 0.34M | 0.34M | 0.41M | 0.91M | 2.19M | 4.56M | 1.70M | 2.08M | 1.88M | 1.88M | 1.88M | | 0.41M | 0.64M | 0.65M | | 0.51M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
1.07M | 1.06M | 0.93M | 0.47M | 0.66M | 0.48M | 0.43M | 0.58M | 0.37M | 0.36M | 0.58M | 0.01M | 1.59M | 2.41M | 2.04M | 1.83M | 1.96M | 2.15M | 1.72M | 2.07M | 2.75M | 2.41M | 2.74M | -3.02M | 2.83M | 3.12M | 3.11M | 0.22M | 2.17M | 2.24M | 3.12M | 2.12M | 3.11M | 2.64M | 2.43M | 2.70M | 2.79M | 2.73M | 2.78M | 3.71M | 4.41M | 4.22M | 5.20M | 6.29M | 12.92M | 13.91M | 13.76M | 12.13M | 14.13M | 14.74M | 14.22M | 13.40M | 15.80M | 14.04M | 13.04M | 11.28M | 10.71M | 9.43M | 10.20M | 9.11M | 10.15M | 10.98M |
|
Selling, General & Administrative
|
1.83M | 1.12M | 1.32M | 1.43M | 0.92M | 1.20M | 6.65M | 4.25M | 2.40M | 3.19M | 3.79M | 1.81M | 3.80M | 3.29M | 3.11M | 3.38M | 3.37M | 3.55M | 5.17M | 6.94M | 5.39M | 4.35M | 4.67M | 1.80M | 5.11M | 4.82M | 3.98M | 0.86M | 3.36M | 3.55M | 4.15M | 4.06M | 2.70M | 2.68M | 3.83M | 3.82M | 3.89M | 4.01M | 4.31M | 4.99M | 6.80M | 8.53M | 6.76M | 11.84M | 23.99M | 41.31M | 39.92M | 33.61M | 37.73M | 37.47M | 39.13M | 39.95M | 40.50M | 41.38M | 45.45M | 42.28M | 43.52M | 42.18M | 42.79M | 45.16M | 42.91M | 34.08M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.61M | 0.47M | 6.64M | 0.49M | 0.23M | 0.22M | 0.20M | 5.50M | 0.10M | 0.21M | 0.33M | 0.02M | 0.37M | 0.54M | 0.47M | 0.53M | 0.76M | 0.74M | 0.49M | 0.94M | 1.28M | 1.47M | 1.68M | 10.24M | -0.22M | -0.42M | -0.07M | 4.89M | 1.14M | 1.28M | 1.62M | 2.04M | 1.84M | 1.91M | 1.96M | 2.50M | 20.83M | 22.93M | 24.79M | 27.73M | 37.18M | 46.03M | -4.66M | 60.99M | 102.00M | 116.81M | 134.00M | 110.97M | 112.34M | 101.57M | 99.16M | 95.91M | 94.78M | 240.45M | 93.41M | 266.50M | 79.85M | 80.66M | 94.39M | 76.57M | 82.53M | 88.78M |
|
Operating Expenses
|
3.52M | 2.65M | 8.89M | 2.39M | 1.81M | 1.91M | 7.28M | 10.33M | 2.87M | 3.77M | 4.70M | 1.85M | 5.76M | 6.24M | 5.62M | 5.75M | 6.09M | 6.45M | 7.38M | 9.95M | 9.43M | 8.22M | 9.08M | 9.03M | 7.72M | 7.51M | 7.03M | 5.98M | 6.67M | 7.08M | 8.89M | 8.22M | 7.65M | 7.23M | 8.22M | 9.02M | 27.51M | 29.68M | 31.88M | 36.43M | 48.39M | 58.78M | 68.08M | 79.13M | 138.93M | 172.04M | 187.68M | 156.71M | 164.20M | 153.78M | 152.51M | 149.27M | 151.08M | 295.88M | 151.90M | 320.06M | 134.08M | 132.27M | 147.39M | 130.84M | 135.59M | 133.84M |
|
Operating Income
|
-1.32M | -1.66M | -8.10M | -0.39M | -0.47M | -0.69M | -6.12M | -9.70M | -2.25M | -3.23M | -3.58M | -1.97M | -4.10M | -3.85M | -3.69M | -3.89M | -4.68M | -4.64M | -5.39M | -9.02M | -7.15M | -8.14M | -5.26M | -5.38M | -5.75M | -4.74M | -3.71M | -2.77M | -1.52M | -1.47M | -1.49M | -1.34M | -1.26M | 0.32M | 2.46M | 1.93M | 3.04M | 3.12M | 4.13M | 2.92M | 10.62M | 12.12M | 20.52M | 15.95M | 19.14M | 16.53M | 29.14M | 27.43M | 24.43M | 21.08M | 9.80M | -9.15M | -4.71M | -152.62M | -9.27M | -207.84M | -16.09M | -13.54M | -12.75M | -11.69M | -4.66M | 6.53M |
|
EBIT
|
-1.32M | -1.66M | -8.10M | -0.39M | -0.47M | -0.69M | -6.12M | -9.70M | -2.25M | -3.23M | -3.58M | -1.97M | -4.10M | -3.85M | -3.69M | -3.89M | -4.68M | -4.64M | -5.39M | -9.02M | -7.15M | -8.14M | -5.26M | -5.38M | -5.75M | -4.74M | -3.71M | -2.77M | -1.52M | -1.47M | -1.49M | -1.34M | -1.26M | 0.32M | 2.46M | 1.93M | 3.04M | 3.12M | 4.13M | 2.92M | 10.62M | 12.12M | 20.52M | 15.95M | 19.14M | 16.53M | 29.14M | 27.43M | 24.43M | 21.08M | 9.80M | -9.15M | -4.71M | -152.62M | -9.27M | -207.84M | -16.09M | -13.54M | -12.75M | -11.69M | -4.66M | 6.53M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.43M | 2.85M | -1.95M | -1.31M | -3.34M | -1.66M | -1.25M | 1.62M | 0.95M | -1.48M | -2.10M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00M | -0.36M | | | | -0.38M | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.32M | -0.19M | | 0.02M | 0.04M | 0.06M | -0.08M | -0.31M | -0.29M | -0.27M | -0.14M | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.19M | -0.15M | 0.04M | 0.29M | 0.06M | -0.08M | -0.07M | -4.37M | -0.02M | -0.03M | -0.02M | 0.03M | 0.03M | -0.81M | 0.01M | | 0.01M | 0.00M | 0.04M | 0.06M | 0.02M | -0.01M | -0.01M | -0.02M | 0.02M | -0.29M | 0.07M | -0.09M | -0.06M | -0.88M | -0.28M | -0.62M | -0.13M | -0.01M | -0.04M | -0.41M | 0.39M | 0.08M | -0.02M | -0.22M | | -0.04M | -0.01M | -0.40M | -0.27M | -0.48M | 2.12M | 0.46M | -0.33M | 0.31M | 0.02M | -0.43M | 1.92M | -2.11M | 0.34M | -0.48M | 0.82M | -0.98M | 1.04M | 0.42M | -0.91M | -9.79M |
|
Non Operating Income
|
-1.02M | -0.53M | -0.35M | -0.81M | -0.27M | -0.24M | -0.73M | -12.38M | -0.49M | -0.52M | -0.60M | 0.12M | -1.41M | -0.78M | 0.03M | 0.21M | 0.01M | 0.00M | -0.03M | 0.06M | 0.02M | 0.01M | -0.01M | -0.02M | 0.02M | 0.02M | 0.07M | -0.09M | 0.00M | 0.08M | -0.15M | 0.00M | 2.75M | 1.73M | -3.38M | -8.38M | -4.82M | -4.38M | -0.83M | 0.72M | -0.31M | -11.08M | -4.94M | -1.02M | -1.46M | -24.77M | -18.36M | -3.68M | -4.34M | -5.20M | -6.89M | -7.72M | -5.22M | -9.58M | -7.64M | -8.25M | -7.32M | -10.04M | -7.97M | -8.46M | -11.54M | -26.48M |
|
EBT
|
-2.34M | -2.19M | -8.45M | -1.21M | -0.74M | -0.93M | -6.85M | -22.08M | -2.74M | -3.75M | -4.18M | -1.84M | -5.51M | -4.63M | -3.66M | -3.68M | -4.68M | -4.77M | -5.37M | -9.07M | -7.65M | -8.55M | -5.76M | -5.86M | -6.42M | -6.21M | -0.57M | -6.08M | -4.06M | -7.49M | -4.88M | -4.23M | 1.49M | 2.04M | -0.92M | -6.45M | -1.78M | -1.26M | 3.30M | 3.65M | 10.32M | 1.03M | 15.58M | 14.93M | 17.68M | -8.24M | 10.78M | 23.75M | 20.09M | 15.88M | 2.91M | -16.87M | -9.94M | -162.19M | -16.91M | -216.09M | -23.41M | -23.59M | -20.72M | -20.15M | -16.20M | -19.94M |
|
Tax Provisions
|
0.07M | 0.07M | 0.04M | 0.05M | 0.03M | | 0.03M | 0.05M | 0.01M | 0.02M | 0.03M | 0.02M | -0.08M | 0.09M | 0.02M | -0.31M | | | | | | | 0.00M | -0.03M | 0.30M | -0.44M | 0.30M | -0.30M | 0.03M | -0.88M | -0.08M | -0.01M | -0.04M | -0.02M | 0.22M | 0.31M | -0.11M | 0.07M | 0.04M | -10.38M | 0.38M | 0.66M | 1.06M | -15.12M | 3.43M | -2.35M | 3.72M | 3.60M | 5.14M | 4.18M | -1.15M | -3.02M | -1.54M | -0.71M | -2.85M | 20.41M | 1.75M | 1.40M | 2.41M | -1.33M | -2.09M | 1.45M |
|
Profit After Tax
|
2.61M | -2.25M | -8.49M | -1.25M | -0.77M | -0.93M | -6.88M | -22.13M | -2.75M | -3.77M | -4.21M | -3.42M | -5.69M | -6.22M | -4.18M | -2.62M | -4.61M | -5.20M | -5.49M | -9.35M | -8.12M | -8.32M | -5.76M | -5.83M | -6.71M | -5.78M | -0.87M | -5.78M | -4.09M | -6.60M | -4.79M | -4.21M | 1.53M | 2.07M | -1.14M | -6.76M | -1.67M | -1.34M | 3.26M | 14.03M | 9.94M | 0.37M | 14.52M | 30.06M | 14.28M | -5.89M | 7.06M | 20.12M | 14.96M | 11.70M | 4.06M | -13.85M | -8.40M | -161.48M | -14.06M | -236.51M | -25.16M | -24.99M | -23.13M | -18.83M | -14.10M | -21.39M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -23.77M | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.79M | -0.13M | 0.05M | -0.00M | 0.24M | 0.04M | 0.06M | 0.08M | 0.52M | | | | | | | | | |
|
Income from Continuing Operations
|
-2.41M | -2.25M | -8.49M | -1.25M | -0.77M | -0.93M | -6.88M | -22.13M | -2.75M | -3.77M | -4.21M | -1.87M | -5.43M | -4.72M | -3.68M | -3.37M | -4.68M | -4.77M | -5.37M | -9.07M | -7.65M | -8.55M | -5.76M | -5.83M | -6.71M | -5.78M | -0.87M | -5.78M | -4.09M | -6.60M | -4.79M | -4.21M | 1.53M | 2.07M | -1.14M | -6.76M | -1.67M | -1.34M | 3.26M | 14.03M | 9.94M | 0.37M | 14.52M | 30.06M | 14.25M | -5.89M | 7.06M | 20.14M | 14.96M | 11.70M | 4.06M | -13.85M | -8.40M | -161.48M | -14.06M | -236.51M | -25.16M | -24.99M | -23.13M | -18.83M | -14.10M | -21.39M |
|
Consolidated Net Income
|
5.02M | -2.25M | -8.49M | -1.25M | -0.77M | -0.93M | -6.88M | -22.13M | -2.75M | -3.77M | -4.21M | -1.87M | -0.26M | -1.50M | -0.51M | 0.78M | -4.68M | -4.77M | -5.37M | -9.07M | -7.65M | -8.55M | -5.76M | -5.83M | -6.71M | -5.78M | -0.87M | -5.78M | -0.09M | 0.14M | 1.00M | -34.21M | -1.04M | -0.36M | -0.21M | -0.10M | -0.15M | -0.09M | 0.07M | -0.21M | 9.94M | 0.37M | 14.52M | 30.06M | 14.25M | -5.89M | 7.06M | 20.14M | 14.96M | 11.70M | 4.06M | -13.85M | -8.40M | -161.48M | -14.06M | -236.51M | -25.16M | -24.99M | -23.13M | -18.83M | -14.10M | -21.39M |
|
Income towards Parent Company
|
5.02M | -2.25M | -8.49M | -1.25M | -0.77M | -0.93M | -6.88M | -22.13M | -2.75M | -3.77M | -4.21M | -1.87M | -0.26M | -1.50M | -0.51M | 0.78M | -4.68M | -4.77M | -5.37M | -9.07M | -7.65M | -8.55M | -5.76M | -5.83M | -6.71M | -5.78M | -0.87M | -5.78M | -0.09M | 0.14M | 1.00M | -34.21M | -1.04M | -0.36M | -0.21M | -0.10M | -0.15M | -0.09M | 0.07M | -0.21M | 9.94M | 0.37M | 14.52M | 30.06M | -9.51M | -5.89M | 7.06M | 20.14M | 14.96M | 11.70M | 4.06M | -13.85M | -8.40M | -161.48M | -14.06M | -236.51M | -25.16M | -24.99M | -23.13M | -18.83M | -14.10M | -21.39M |
|
Net Income towards Common Stockholders
|
5.02M | -2.25M | -8.49M | -1.25M | -0.77M | -0.93M | -6.88M | -22.13M | -2.75M | -3.77M | -4.21M | -1.87M | -0.26M | -1.50M | -0.51M | 0.78M | -4.68M | -4.77M | -5.37M | -9.07M | -7.65M | -8.55M | -5.76M | -5.83M | -6.71M | -5.78M | -0.87M | -5.78M | -0.09M | 0.14M | 1.00M | -34.21M | -1.04M | -0.36M | -0.21M | -0.10M | -0.15M | -0.09M | 0.07M | -0.21M | 9.94M | 0.37M | 14.52M | 30.06M | -9.51M | -5.89M | 7.06M | 20.14M | 14.96M | 11.70M | 4.06M | -13.85M | -8.40M | -161.48M | -14.06M | -236.51M | -25.16M | -24.99M | -23.13M | -18.83M | -14.10M | -21.39M |
|
EPS (Basic)
|
0.07 | -0.06 | -0.23 | -0.03 | -0.02 | -0.02 | -0.16 | -2.90 | -0.16 | -0.22 | -0.24 | -0.19 | -0.30 | -0.25 | -0.13 | -0.05 | -0.12 | -0.14 | -0.15 | -0.22 | -0.14 | -0.14 | -0.09 | -0.09 | -0.10 | -0.09 | -0.01 | -0.09 | -0.06 | -0.10 | -0.07 | -0.06 | 0.02 | 0.03 | -0.01 | -0.09 | -0.02 | -0.02 | 0.04 | 0.16 | 0.11 | 0.00 | 0.16 | 0.34 | 0.16 | -0.06 | 0.07 | 0.21 | 0.15 | 0.12 | 0.04 | -0.14 | -0.08 | -1.61 | -0.14 | -2.33 | -0.25 | -0.24 | -0.22 | -0.18 | -0.13 | -0.20 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.03 | | | | -0.45 | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | 0.01 | -0.49 | -0.01 | 0.00 | 0.00 | 0.00 | -0.02 | -0.02 | 0.04 | 0.15 | 0.11 | 0.00 | 0.15 | 0.31 | 0.14 | -0.06 | 0.07 | 0.20 | 0.15 | 0.11 | 0.04 | -0.14 | -0.08 | -1.61 | -0.14 | -2.33 | -0.25 | -0.24 | -0.22 | -0.18 | -0.13 | -0.20 |
|
Shares Outstanding (Weighted Average)
|
7.97M | 7.23M | 7.23M | 7.23M | 7.23M | 8.73M | 8.33M | 10.43M | 16.76M | 17.19M | 17.70M | 18.43M | 18.43M | 20.51M | 31.27M | 32.89M | 37.44M | 37.48M | 37.80M | 37.82M | 57.17M | 57.34M | 66.07M | 66.07M | 66.28M | 66.63M | 66.63M | 66.63M | 66.60M | 66.61M | 71.66M | 75.14M | 76.14M | 76.81M | 77.66M | 78.57M | 81.68M | 83.01M | 85.81M | 86.74M | 87.33M | 87.58M | 88.70M | 89.41M | 93.32M | 96.10M | 96.63M | 96.96M | 98.39M | 98.84M | 99.02M | 99.20M | 99.99M | 100.52M | 101.31M | 102.02M | 102.51M | 102.78M | 103.73M | 106.98M | 106.98M | 108.13M |
|
Shares Outstanding (Diluted Average)
|
| | | 37.66M | | | | 49.42M | | | | | | | | | | | | | | | | | | | | | 66.60M | 66.85M | 75.44M | 70.26M | 79.60M | 78.78M | 77.64M | 77.44M | 81.81M | 83.91M | 92.47M | 89.56M | 93.11M | 96.06M | 96.98M | 96.15M | 98.82M | 100.46M | 103.29M | 102.64M | 102.69M | 102.90M | 103.67M | 101.82M | 99.88M | 100.60M | 101.38M | 100.97M | 102.40M | 103.04M | 104.15M | 103.75M | 106.63M | 109.13M |
|
EBITDA
|
-1.32M | -1.66M | -8.10M | -0.39M | -0.67M | -0.99M | -6.83M | -22.12M | -2.72M | -3.81M | -4.17M | -3.54M | -5.58M | -5.89M | -4.24M | -2.93M | -4.57M | -5.17M | -5.45M | -9.31M | -8.17M | -8.21M | -5.83M | -5.97M | -7.38M | -7.42M | -2.58M | -7.00M | -4.17M | -6.46M | -3.80M | -38.42M | 0.48M | 1.71M | -1.35M | -6.88M | -1.72M | -1.84M | 3.28M | 13.95M | 9.80M | 0.33M | 14.38M | 30.06M | -6.53M | -21.78M | -1.33M | 25.81M | 9.42M | 2.46M | 14.21M | -11.60M | -15.03M | -162.77M | -10.48M | -238.97M | -26.37M | -22.83M | -27.25M | -18.00M | -9.90M | -23.60M |
|
Interest Expenses
|
0.68M | | 0.36M | | 0.37M | | 1.69M | | | | 0.04M | 0.04M | | | | | | | | | | | | | | | 0.72M | | 0.71M | 0.66M | 0.45M | | 0.32M | 0.14M | 0.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | 1.38% | | | 8.32% | | | | | | | | 0.55% | | 7.03% | | 4.98% | | 11.81% | 1.72% | 0.33% | | | | | 6.02% | | 1.24% | | 3.64% | 63.93% | 6.81% | | 19.40% | 28.52% | 34.49% | 15.18% | 25.56% | 26.32% | | 17.89% | 15.49% | 0.44% | 16.83% | | | | | 6.58% | 12.92% | |