|
Revenue
|
52.51M | 74.35M | -128.77M | 2.16M | 6.43M | 3.47M | 1.23M | 0.98M | 3.17M | 9.07M | 3.69M | 21.76M | 14.89M | 12.88M | 13.20M | 22.36M | 8.95M | 15.71M | 3.60M | 9.14M | 27.33M | 5.10M | 3.79M | 3.90M | 4.27M | 5.15M | 10.63M | 19.33M | 15.58M | 19.13M | 16.05M | 13.62M | 12.73M | 21.27M | 19.74M | 22.61M | 21.07M | 30.86M | 25.76M | 26.40M | 24.74M | 28.44M | 23.41M | 20.80M | 20.45M | 29.83M | 28.10M | 21.74M | 25.41M | 34.77M | 27.04M | 27.25M | 28.58M | 35.07M |
|
Cost of Revenue
|
45.08M | 70.40M | -124.16M | 2.46M | 4.48M | 5.97M | 0.76M | 0.45M | 1.75M | 6.51M | 2.90M | 15.71M | 14.00M | 10.61M | 7.22M | 17.31M | 5.77M | 13.26M | 3.48M | 5.90M | 23.30M | 2.04M | 0.65M | 0.56M | 0.70M | 0.95M | 4.03M | 14.11M | 12.29M | 11.94M | 11.10M | 12.85M | 8.66M | 16.81M | 12.08M | 13.98M | 14.73M | 19.96M | 16.90M | 21.51M | 0.03M | 21.57M | -62.96M | 17.18M | 15.34M | 20.71M | 14.11M | 13.71M | 17.23M | 21.34M | 17.24M | 17.33M | 19.07M | 24.96M |
|
Gross Profit
|
7.43M | 3.96M | -4.61M | -0.30M | 10.59M | 19.13M | 0.47M | 0.53M | 1.42M | 2.56M | 0.79M | 6.04M | 0.89M | 2.27M | 5.98M | 5.05M | 3.18M | 2.45M | 0.13M | 3.24M | 4.04M | 3.06M | 3.14M | 3.34M | 3.57M | 4.19M | 6.59M | 5.22M | 3.29M | 7.19M | 4.94M | 0.77M | 4.07M | 4.46M | 7.67M | 8.62M | 6.33M | 10.90M | 8.86M | 4.89M | 24.70M | 6.86M | 86.37M | 3.63M | 5.11M | 9.12M | 14.00M | 8.03M | 8.18M | 13.44M | 9.80M | 9.91M | 9.52M | 10.11M |
|
Research & Development
|
0.62M | 0.88M | -1.81M | 1.42M | 0.54M | 0.97M | 1.34M | 0.28M | 0.32M | 0.28M | 0.65M | 1.25M | 1.86M | 2.02M | 0.23M | 0.20M | -0.34M | -0.52M | 0.02M | 0.19M | -0.41M | 0.25M | 0.13M | 0.02M | | | | | | | | | | | | | | | | | | | | 0.73M | 0.77M | 0.64M | 1.17M | 1.62M | 0.93M | 0.79M | 0.76M | 0.87M | 2.70M | 2.57M |
|
Selling, General & Administrative
|
4.04M | 5.17M | -9.69M | 0.74M | 1.00M | 0.84M | -20.28M | 1.15M | 1.41M | 1.43M | 2.08M | 1.88M | 1.50M | 1.25M | 1.47M | 0.74M | 1.35M | 0.82M | 0.80M | 1.26M | 0.40M | 1.11M | 1.05M | 1.17M | 1.09M | 0.83M | 1.08M | 1.91M | 2.00M | 1.98M | 2.23M | 2.33M | 2.46M | 1.90M | 1.53M | 1.92M | 1.59M | 1.72M | 1.84M | 1.93M | 1.87M | 1.83M | 2.48M | 11.28M | 7.99M | 8.30M | 6.50M | 7.67M | 7.01M | 8.06M | 5.96M | 6.05M | 5.92M | 4.62M |
|
Restructuring Costs
|
2.14M | 4.56M | | | 7.06M | 7.43M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.95M | -3.32M | 24.31M | 7.63M | 2.69M | 3.41M | 33.49M | 6.57M | 9.31M | 16.98M | 15.82M | 24.89M | 28.71M | 19.01M | 17.16M | 24.33M | 11.93M | 17.82M | 7.40M | 9.60M | 27.08M | 4.62M | 3.44M | 4.15M | 4.50M | 4.03M | 12.32M | 20.97M | 17.84M | 19.54M | 18.50M | 18.57M | 40.09M | 20.40M | 1.10M | 20.36M | 19.03M | 25.84M | 23.14M | 27.81M | 25.61M | 29.23M | 24.30M | -0.56M | 2.43M | | 0.04M | | | 0.15M | -0.22M | -0.14M | 0.03M | |
|
Operating Expenses
|
5.84M | 7.29M | 12.80M | 10.32M | 11.85M | 13.18M | 15.06M | 8.55M | 11.59M | 19.35M | 19.24M | 28.66M | 32.67M | 22.87M | 20.34M | 25.67M | 13.56M | 18.62M | 8.85M | 11.10M | 27.32M | 6.24M | 4.85M | 5.61M | 5.84M | 5.12M | 13.78M | 22.88M | 19.84M | 21.52M | 20.73M | 20.90M | 42.55M | 22.30M | 22.60M | 22.28M | 20.63M | 27.56M | 24.98M | 29.74M | 27.48M | 31.06M | 26.78M | 11.46M | 11.20M | 11.65M | 10.89M | 11.01M | 9.60M | 11.41M | 9.39M | 9.25M | 11.07M | 10.95M |
|
Operating Income
|
1.59M | -3.34M | -11.87M | -8.16M | -5.42M | -9.71M | -8.97M | -7.57M | -8.42M | -10.28M | -15.54M | -6.90M | -17.78M | -9.99M | -7.13M | -3.31M | -4.61M | -2.91M | -5.26M | -1.96M | 0.02M | -1.14M | -1.06M | -1.71M | -1.57M | 0.03M | -3.15M | -3.56M | -4.26M | -2.39M | -4.69M | -8.64M | -31.07M | -2.83M | 1.55M | 0.33M | 0.44M | 3.30M | 0.78M | -3.33M | -2.74M | -2.62M | -3.37M | -7.83M | -6.09M | -2.52M | 3.10M | -2.98M | -1.42M | 2.03M | 0.41M | 0.66M | -1.55M | -0.84M |
|
EBIT
|
1.59M | -3.34M | -11.87M | -8.16M | -5.42M | -9.71M | -8.97M | -7.57M | -8.42M | -10.28M | -15.54M | -6.90M | -17.78M | -9.99M | -7.13M | -3.31M | -4.61M | -2.91M | -5.26M | -1.96M | 0.02M | -1.14M | -1.06M | -1.71M | -1.57M | 0.03M | -3.15M | -3.56M | -4.26M | -2.39M | -4.69M | -8.64M | -31.07M | -2.83M | 1.55M | 0.33M | 0.44M | 3.30M | 0.78M | -3.33M | -2.74M | -2.62M | -3.37M | -7.83M | -6.09M | -2.52M | 3.10M | -2.98M | -1.42M | 2.03M | 0.41M | 0.66M | -1.55M | -0.84M |
|
Interest & Investment Income
|
0.04M | 0.03M | 0.14M | 0.05M | 0.03M | 0.02M | -0.29M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | 0.10M | 0.15M | 0.00M | | | | | | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | 0.01M | -0.05M | 0.01M | -0.01M | 0.01M | 0.00M | -0.01M | 0.03M | 0.08M | 0.02M | -0.08M | 0.48M | 2.94M | -0.28M | 1.28M | -1.50M | 2.91M | 0.51M | -0.92M | -0.47M | 0.03M | 0.03M | 0.09M | 0.07M | 0.07M | 0.06M | 0.21M | 0.09M | 0.04M | 0.15M | 0.02M | -0.08M | 0.42M | 0.15M | 3.35M | | -0.45M | 0.11M | 0.32M | 0.17M | 0.18M | 0.60M | 0.72M | 1.12M | 0.35M | 0.31M | 0.27M | -2.35M | 0.11M | 0.02M | 0.69M |
|
Non Operating Income
|
-0.73M | 0.85M | 3.81M | 0.92M | 2.51M | 10.07M | 14.89M | 7.00M | 9.44M | 6.69M | 20.36M | 0.81M | 5.39M | 1.38M | 4.10M | 7.74M | 12.57M | 13.11M | 19.39M | 16.03M | 10.03M | 10.52M | 19.59M | 11.94M | 15.51M | 9.40M | 15.42M | 19.66M | 19.01M | 12.91M | 10.86M | 7.11M | 7.35M | 8.65M | 4.08M | 17.90M | 21.09M | 25.54M | 6.70M | -0.45M | 2.41M | 0.32M | 0.42M | 0.29M | 0.60M | 0.72M | 1.12M | -0.44M | -0.52M | -0.41M | -1.95M | -0.46M | -0.58M | 0.69M |
|
EBT
|
4.91M | -4.07M | -8.06M | -7.25M | -2.91M | 0.37M | -5.73M | -0.57M | 1.02M | -3.59M | 4.82M | -6.09M | -12.38M | -8.61M | -3.04M | 4.43M | 7.96M | 10.20M | 14.16M | 14.07M | 10.05M | 9.38M | 18.52M | 10.23M | 13.94M | 9.43M | 12.27M | 16.10M | 14.75M | 10.52M | 6.17M | -1.53M | -23.71M | 5.83M | 5.63M | 18.23M | 21.53M | 28.83M | 7.48M | -3.03M | -0.33M | -2.39M | -2.96M | -7.54M | -5.86M | -2.17M | 3.48M | -3.42M | -1.94M | 1.62M | -1.53M | 0.20M | -2.13M | -0.65M |
|
Tax Provisions
|
| | | 0.22M | 0.09M | 0.01M | 0.15M | 0.01M | 0.03M | 0.11M | 0.14M | 0.04M | 0.06M | 0.04M | -0.13M | 0.05M | 0.10M | 0.58M | -61.67M | 5.39M | 3.64M | 3.59M | 11.54M | 2.57M | -1.35M | 3.93M | 5.30M | 1.70M | 6.63M | 6.59M | -2.93M | 0.36M | 0.10M | 0.85M | 5.20M | 4.49M | 4.94M | 4.58M | 1.66M | | | | 0.21M | -0.03M | | | 0.19M | | 0.03M | | -0.19M | | | |
|
Profit After Tax
|
-1.30M | -4.07M | -5.46M | -7.46M | -3.00M | 0.36M | -5.88M | -0.58M | 0.99M | -3.70M | 4.68M | -6.13M | -12.45M | -8.65M | -2.91M | 4.38M | 7.86M | 9.61M | 75.83M | 8.69M | 6.41M | 5.79M | 6.99M | 7.66M | 15.29M | 5.50M | 7.00M | 14.40M | 8.11M | 3.92M | 9.10M | -1.89M | -23.81M | 4.97M | 0.43M | 13.74M | 16.59M | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M |
|
Equity Income
|
0.13M | 0.23M | 0.41M | 0.32M | 2.40M | 9.68M | 3.10M | 6.62M | 9.79M | 5.60M | 20.69M | 0.31M | 4.86M | -0.04M | 3.79M | 5.58M | 13.75M | 10.73M | 15.52M | 13.81M | 10.15M | 12.12M | 17.75M | 12.25M | 15.89M | 9.71M | 16.35M | 21.69M | 20.93M | 14.43M | 12.12M | 8.27M | 8.17M | 9.52M | 5.02M | 18.31M | 21.44M | 22.20M | 6.78M | 0.83M | 2.39M | | 0.32M | 0.64M | 0.46M | 0.41M | 0.11M | | | 0.13M | | 0.15M | | 0.08M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -182.77M | | | | -145.21M | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
2.17M | -0.12M | -2.61M | | 3.19M | 6.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
4.91M | -4.07M | -8.06M | -7.46M | -3.00M | 0.36M | -5.88M | -0.58M | 0.99M | -3.70M | 4.68M | -6.13M | -12.45M | -8.65M | -2.91M | 4.38M | 7.86M | 9.61M | 75.83M | 8.69M | 6.41M | 5.79M | 6.99M | 7.66M | 15.29M | 5.50M | 6.97M | 14.40M | 8.11M | 3.92M | 9.10M | -1.89M | -23.81M | 4.97M | 0.43M | 13.74M | 16.59M | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M |
|
Consolidated Net Income
|
4.91M | -4.07M | -8.06M | -7.46M | -3.00M | 0.36M | -5.88M | -0.58M | 0.99M | -3.70M | 4.68M | -6.13M | -12.45M | -8.65M | -2.91M | 4.38M | 7.86M | 9.61M | 75.83M | 8.69M | 6.41M | 5.79M | 6.99M | 7.66M | 15.29M | 5.50M | 6.97M | 14.40M | 8.11M | 3.92M | 9.10M | -1.89M | -23.81M | 4.97M | 0.43M | 13.74M | 16.59M | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M |
|
Income towards Parent Company
|
4.91M | -4.07M | -8.06M | -7.46M | -3.00M | 0.36M | -5.88M | -0.58M | 0.99M | -3.70M | 4.68M | -6.13M | -12.45M | -8.65M | -2.91M | 4.38M | 7.86M | 9.61M | 75.83M | 8.69M | 6.41M | 5.79M | 6.99M | 7.66M | 15.29M | 5.50M | 6.97M | 14.40M | 8.11M | 3.92M | -173.67M | -1.89M | -23.81M | 4.97M | -144.79M | 13.74M | 16.59M | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M |
|
Net Income towards Common Stockholders
|
4.91M | -4.07M | -8.06M | -7.46M | -3.00M | 0.36M | -5.88M | -0.58M | 0.99M | -3.70M | 4.68M | -6.13M | -12.45M | -8.65M | -2.91M | 4.38M | 7.86M | 9.61M | 75.83M | 8.69M | 6.41M | 5.79M | 6.99M | 7.66M | 15.29M | 5.50M | 6.97M | 14.40M | 8.11M | 3.92M | -173.67M | -1.89M | -23.81M | 4.97M | -144.79M | 13.74M | 16.59M | 24.25M | 5.82M | -3.03M | -0.33M | -2.39M | -3.17M | -7.51M | -5.86M | -2.17M | 3.29M | -3.42M | -1.97M | 1.62M | -1.34M | 0.20M | -2.13M | -0.65M |
|
EPS (Basic)
|
-0.13 | -0.39 | -0.41 | -0.38 | -0.15 | 0.02 | -0.29 | -0.03 | 0.05 | -0.17 | 0.22 | -0.28 | -0.57 | -0.40 | -0.13 | 0.20 | 0.36 | 0.44 | 3.45 | 0.39 | 0.29 | 0.28 | 0.34 | 0.37 | 0.76 | 0.28 | 0.36 | 0.79 | 0.45 | 0.22 | -9.57 | -0.11 | -1.32 | 0.27 | 0.02 | 0.76 | 0.91 | 1.33 | 0.32 | -0.17 | -0.02 | -0.13 | -0.17 | -0.32 | -0.21 | -0.07 | 0.14 | -0.09 | -0.06 | 0.04 | -0.04 | 0.00 | -0.05 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| -0.39 | -0.41 | -0.38 | -0.15 | 0.02 | -0.29 | -0.03 | 0.05 | -0.17 | 0.21 | -0.28 | -0.57 | -0.40 | -0.13 | 0.20 | 0.35 | 0.43 | 3.39 | 0.39 | 0.29 | 0.28 | 0.33 | 0.37 | 0.75 | 0.28 | 0.36 | 0.78 | 0.44 | 0.21 | -9.45 | -0.11 | -1.32 | 0.27 | 0.02 | 0.75 | 0.90 | 1.31 | 0.32 | -0.17 | -0.02 | -0.13 | -0.17 | -0.32 | -0.21 | -0.07 | 0.14 | -0.09 | -0.06 | 0.04 | -0.04 | 0.00 | -0.05 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
10.00M | 10.02M | 19.83M | 19.90M | 19.92M | 19.94M | 20.10M | 21.46M | 21.49M | 21.54M | 21.55M | 21.70M | 21.71M | 21.69M | 21.77M | 21.85M | 21.88M | 21.74M | 21.93M | 22.06M | 21.87M | 20.81M | 21.37M | 20.50M | 20.06M | 19.73M | 19.90M | 18.27M | 18.17M | 18.11M | 18.15M | 17.93M | 18.01M | 18.09M | 18.11M | 18.17M | 18.27M | 18.29M | 18.26M | 18.34M | 18.47M | 18.49M | 18.45M | 23.77M | 27.36M | 31.81M | 29.10M | 37.06M | 34.36M | 36.12M | 36.05M | 41.32M | 41.51M | 41.61M |
|
Shares Outstanding (Diluted Average)
|
| 10.02M | 19.83M | 19.90M | 19.92M | 20.47M | 20.10M | 21.46M | 22.09M | 21.54M | 22.08M | 21.70M | 21.71M | 21.69M | 21.77M | 22.18M | 22.19M | 22.10M | 22.23M | 22.24M | 21.88M | 20.85M | 21.41M | 20.58M | 20.20M | 19.88M | 20.03M | 18.43M | 18.38M | 18.34M | 18.37M | 17.93M | 18.01M | 18.10M | 18.17M | 18.27M | 18.40M | 18.49M | 18.46M | 18.34M | 18.47M | 18.49M | 18.45M | 23.77M | 27.36M | 31.81M | 29.10M | 37.06M | 34.36M | 37.44M | 36.05M | 42.53M | 41.51M | 41.61M |
|
EBITDA
|
1.59M | -3.34M | -11.87M | -8.16M | -5.42M | -9.71M | -8.97M | -7.57M | -8.42M | -10.28M | -15.54M | -6.90M | -17.78M | -9.99M | -7.13M | -3.31M | -4.61M | -2.91M | -5.26M | -1.96M | 0.02M | -1.14M | -1.06M | -1.71M | -1.57M | 0.03M | -3.15M | -3.56M | -4.26M | -2.39M | -4.69M | -8.64M | -31.07M | -2.83M | 1.55M | 0.33M | 0.44M | 3.30M | 0.78M | -3.33M | -2.74M | -2.62M | -3.37M | -7.83M | -6.09M | -2.52M | 3.10M | -2.98M | -1.42M | 2.03M | 0.41M | 0.66M | -1.55M | -0.84M |
|
Interest Expenses
|
0.43M | 0.14M | -0.25M | 0.14M | 0.22M | 0.37M | 0.51M | 0.79M | 1.22M | 1.19M | 2.52M | 1.77M | 1.79M | 1.78M | 3.06M | 1.96M | 1.57M | 0.97M | 0.57M | 0.69M | 0.63M | 0.68M | 1.02M | 0.34M | 0.41M | 0.40M | 1.00M | 2.10M | 1.99M | 1.73M | 1.35M | 1.21M | 0.96M | 0.88M | 0.87M | 0.84M | 0.49M | 0.09M | 0.07M | 0.09M | 0.09M | 0.08M | 0.08M | 0.53M | 0.83M | 0.79M | 0.86M | 0.79M | 0.83M | 0.81M | 0.83M | 0.72M | 0.59M | 0.59M |
|
Tax Rate
|
| | | -2.99% | -3.02% | 3.00% | -2.56% | -2.28% | 2.84% | -3.15% | 2.93% | -0.72% | -0.51% | -0.51% | 4.31% | 1.20% | 1.24% | 5.72% | -435.64% | 38.27% | 36.24% | 38.24% | 62.29% | 25.11% | -9.68% | 41.67% | 43.19% | 10.55% | 44.98% | 62.70% | -47.48% | -23.32% | -0.43% | 14.65% | 92.43% | 24.63% | 22.96% | 15.89% | 22.18% | | | | -7.07% | 0.44% | | | 5.35% | | -1.55% | | 12.65% | | | |