|
Revenue
|
| | 0.01M | 0.07M | 0.09M | 0.22M | 1.16M | 4.24M | 6.27M | 5.77M | 7.59M | 33.71M | 30.41M | 23.09M | 32.09M | 42.44M | 33.62M | 34.75M | 59.58M | 61.20M | 48.24M | 53.75M | 66.71M | 26.82M | 28.42M | 34.07M | 37.00M | 44.14M | 28.94M | 27.18M | 33.55M | 36.23M | 31.82M | 45.01M | 29.76M |
|
Cost of Revenue
|
| | 0.45M | 0.95M | 1.04M | 1.10M | 1.78M | 3.72M | 5.65M | 5.49M | 7.61M | 28.55M | 26.74M | 24.87M | 24.71M | 26.74M | 28.21M | 25.31M | 32.22M | 27.27M | 28.50M | 37.62M | 40.50M | 23.02M | 18.09M | 20.86M | 23.05M | 26.37M | 20.01M | 16.46M | 16.56M | 17.15M | 16.15M | 19.58M | 14.83M |
|
Gross Profit
|
| | -0.44M | -0.88M | -0.95M | -0.89M | -0.63M | 0.52M | 0.62M | 0.28M | -0.03M | 5.16M | 3.67M | -1.78M | 7.38M | 15.70M | 5.41M | 9.44M | 27.36M | 33.94M | 19.75M | 16.13M | 26.20M | 3.80M | 10.33M | 13.22M | 13.95M | 17.78M | 8.93M | 10.72M | 16.99M | 19.07M | 15.67M | 25.43M | 14.93M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | 0.06M | | | 0.04M | 0.01M |
|
Research & Development
|
| 0.06M | 0.03M | 0.01M | | 0.09M | 0.41M | 0.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| 0.94M | 1.30M | 1.08M | 2.46M | 2.22M | 2.55M | 3.05M | 4.23M | 5.87M | 7.26M | 12.15M | 10.41M | 7.27M | 7.17M | 11.15M | 5.64M | 12.54M | 14.56M | 18.02M | 13.51M | 14.83M | 13.85M | 1.72M | 12.97M | 11.60M | 10.94M | 8.27M | 10.13M | 8.63M | 6.02M | 5.61M | 5.28M | 6.20M | 3.21M |
|
Other Operating Expenses
|
| | | | 0.16M | 0.68M | 0.03M | -0.16M | 1.26M | 1.56M | 2.41M | 12.11M | 13.46M | 12.54M | 13.98M | 19.89M | 21.49M | 20.17M | -24.71M | -16.29M | -0.26M | -22.42M | 0.08M | -0.21M | -0.12M | 7.97M | 7.48M | 6.44M | 6.75M | 4.60M | 2.86M | 3.12M | 3.02M | 2.78M | 2.20M |
|
Operating Expenses
|
| 1.00M | 1.33M | 1.09M | 2.62M | 2.99M | 2.98M | 3.48M | 5.48M | 7.43M | 9.67M | 24.27M | 23.87M | 19.81M | 21.15M | 31.05M | 27.13M | 32.70M | 49.75M | 50.84M | 35.19M | 36.76M | 38.64M | 7.33M | 20.04M | 19.57M | 18.42M | 14.71M | 16.88M | 13.30M | 8.94M | 8.73M | 8.31M | 9.02M | 5.43M |
|
Operating Income
|
| -1.00M | -1.78M | -1.97M | -3.57M | -3.88M | -3.61M | -2.95M | -4.86M | -7.15M | -9.70M | -19.10M | -20.19M | -21.59M | -13.77M | -15.35M | -21.72M | -23.26M | -22.39M | -16.90M | -15.44M | -20.63M | -12.44M | -3.52M | -9.71M | -6.35M | -4.47M | 3.07M | -7.95M | -2.58M | 8.05M | 10.34M | 7.36M | 16.41M | 9.49M |
|
EBIT
|
| -1.00M | -1.78M | -1.97M | -3.57M | -3.88M | -3.61M | -2.95M | -4.86M | -7.15M | -9.70M | -19.10M | -20.19M | -21.59M | -13.77M | -15.35M | -21.72M | -23.26M | -22.39M | -16.90M | -15.44M | -20.63M | -12.44M | -3.52M | -9.71M | -6.35M | -4.47M | 3.07M | -7.95M | -2.58M | 8.05M | 10.34M | 7.36M | 16.41M | 9.49M |
|
Interest & Investment Income
|
| 54.00 | 61.00 | | | | 0.00M | 0.01M | 0.00M | 63.00 | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.38M | | | | | | | | | | | | | | | -3.16M | | | | -2.86M |
|
Other Non Operating Income
|
| 0.01M | -0.00M | 0.06M | | | 0.46M | -3.56M | -2.38M | -1.40M | -5.62M | 4.36M | 1.62M | 2.92M | -2.37M | 0.40M | -0.67M | 0.36M | 0.80M | -0.46M | | | | | -0.50M | 0.09M | -0.06M | -0.54M | -0.31M | | | | | | |
|
Non Operating Income
|
| 54.00 | -0.00M | 0.06M | | | -5.11M | -5.69M | -4.07M | -3.44M | -9.98M | 0.26M | -2.58M | -1.57M | -7.49M | -6.47M | -3.74M | 2.60M | -2.54M | -3.66M | -2.99M | -2.63M | -3.52M | -3.42M | -4.81M | -5.09M | -4.25M | -5.41M | -4.73M | -4.33M | -3.24M | -3.00M | -3.08M | -3.02M | -2.93M |
|
EBT
|
| -1.00M | -1.78M | -1.91M | -3.57M | -5.22M | -8.72M | -8.65M | -8.93M | -10.59M | -19.68M | -18.84M | -22.78M | -23.16M | -21.26M | -21.82M | -25.46M | -20.66M | -24.94M | -20.56M | -18.43M | -23.27M | -15.96M | -10.05M | -14.52M | -11.44M | -8.72M | -2.34M | -12.68M | -6.90M | 4.82M | 7.35M | 4.28M | 13.39M | 6.56M |
|
Tax Provisions
|
| | | | | | 0.09M | -0.18M | | | | | | | | | | | -0.23M | -1.44M | 0.01M | -1.74M | 0.55M | 0.06M | 0.01M | 0.09M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.13M | 0.29M | 0.98M | -0.30M |
|
Profit After Tax
|
| -1.00M | -1.78M | -1.91M | -3.57M | -5.22M | -8.63M | -8.65M | -8.93M | -10.59M | -19.68M | 0.70M | -22.78M | -23.16M | -21.26M | -22.03M | -25.46M | -20.66M | -24.71M | -19.11M | -18.45M | -22.21M | -16.50M | -3.47M | -19.38M | -19.48M | -11.17M | -5.55M | -103.36M | -8.19M | 4.78M | 6.88M | 4.02M | 108.64M | 6.87M |
|
Income from Continuing Operations
|
| -1.00M | -1.78M | -1.91M | -3.57M | -5.22M | -8.81M | -8.47M | -8.93M | -10.59M | -19.68M | -18.84M | -22.78M | -23.16M | -21.26M | -21.82M | -25.46M | -20.66M | -24.71M | -19.11M | -18.45M | -21.52M | -16.50M | -10.11M | -14.52M | -11.53M | -8.77M | -2.39M | -12.72M | -6.94M | 4.78M | 7.21M | 4.00M | 12.41M | 6.87M |
|
Consolidated Net Income
|
| -1.00M | -1.78M | -1.91M | -3.57M | -5.22M | -8.81M | -8.47M | -8.93M | -10.59M | -19.68M | -18.84M | -22.78M | -23.16M | -21.26M | -21.82M | -25.46M | -20.66M | -24.71M | -19.11M | -18.45M | -21.52M | -16.50M | -10.11M | -4.85M | -7.96M | -2.39M | -3.16M | -90.64M | -1.25M | -0.82M | -0.33M | 0.02M | 96.23M | 6.87M |
|
Income towards Parent Company
|
| -1.00M | -1.78M | -1.91M | -3.57M | -5.22M | -8.81M | -8.47M | -8.93M | -10.59M | -19.68M | -18.84M | -22.78M | -23.16M | -21.26M | -21.82M | -25.46M | -20.66M | -24.71M | -19.11M | -18.45M | -21.52M | -16.50M | -10.11M | -4.85M | -7.96M | -2.39M | -3.16M | -90.64M | -1.25M | -0.82M | -0.33M | 0.02M | 96.23M | 6.87M |
|
Preferred Dividend Payments
|
| | | | | | -18.05M | 36.09M | | | | | | | 0.13M | 15.51M | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
| -1.00M | -1.78M | -1.91M | -3.57M | -5.22M | -26.68M | -8.65M | -8.93M | -10.59M | -19.68M | 0.70M | -22.78M | -23.16M | -21.40M | -37.54M | -25.46M | -20.66M | -24.71M | -19.11M | -18.45M | -21.52M | -16.50M | -10.11M | -4.85M | -7.96M | -2.39M | -3.16M | -90.64M | -1.25M | -0.82M | -0.33M | 0.02M | 96.23M | 6.87M |
|
EPS (Basic)
|
| -0.11 | -0.11 | -0.09 | -0.16 | -0.21 | -0.96 | -0.29 | -0.26 | -0.30 | -0.54 | 0.06 | -0.59 | -0.59 | -0.55 | -0.56 | -2.44 | -1.88 | -2.15 | -1.49 | -1.20 | -1.22 | -0.90 | -0.72 | -1.04 | -0.88 | -0.47 | -0.18 | -3.91 | -0.28 | 0.13 | 0.59 | 0.08 | 2.29 | 0.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | -1.19 | -0.90 | -0.57 | -1.04 | -0.88 | -0.47 | -0.18 | -3.91 | -0.28 | 0.13 | 0.59 | 0.08 | 2.28 | 0.14 |
|
Shares Outstanding (Weighted Average)
|
0.43M | 1.18M | 1.18M | 1.30M | 1.30M | 1.41M | 1.52M | 1.52M | 1.52M | 1.52M | 1.68M | 1.68M | 1.68M | 1.78M | 1.78M | 1.78M | 7.98M | 10.47M | 11.97M | 12.01M | 15.00M | 17.81M | 17.84M | 18.25M | 18.82M | 22.00M | 23.79M | 23.83M | 23.83M | 29.60M | 29.59M | 47.47M | 47.47M | 47.56M | 47.47M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | 18.26M | 18.28M | 17.63M | 18.72M | 22.07M | 23.45M | 22.32M | 26.44M | 29.40M | 37.61M | 35.41M | 47.47M | 47.64M | 47.70M |
|
EBITDA
|
| -1.00M | -1.78M | -1.97M | -3.57M | -3.88M | -3.61M | -2.95M | -4.86M | -7.15M | -9.70M | -19.10M | -20.19M | -21.59M | -13.77M | -15.35M | -21.72M | -23.26M | -22.39M | -16.90M | -15.44M | -20.63M | -12.44M | -3.52M | -9.71M | -6.35M | -4.47M | 3.07M | -7.95M | -2.51M | 8.11M | 10.34M | 7.36M | 16.45M | 9.51M |
|
Interest Expenses
|
| | | 4.97M | | | 1.43M | 0.96M | 1.30M | 1.88M | 3.70M | 3.58M | 3.80M | 4.12M | 4.25M | 4.33M | 2.82M | 2.36M | 2.51M | 2.76M | 2.82M | 2.51M | 3.18M | 2.92M | 4.18M | 5.00M | 4.04M | 4.74M | 4.34M | 4.25M | 3.16M | 2.92M | 3.00M | 2.94M | |
|
Tax Rate
|
| | | | | | | 2.12% | | | | | | | | | | | 0.92% | 7.02% | | 7.48% | | | | | | | | | 0.83% | 1.81% | 6.68% | 7.31% | |