|
Revenue
|
8.84M | 8.37M | 9.62M | 10.09M | 8.33M | 12.05M | 11.79M | 11.28M | 9.89M | 11.38M | 15.84M | 16.88M | 10.94M | 12.61M | 13.23M | 12.11M | 14.67M | 15.73M | 16.39M | 12.68M | 9.98M | 13.02M | 14.44M | 14.04M | 10.70M | 13.96M | 14.58M | 13.86M | 11.00M | 15.64M | 19.13M | 15.58M | 10.70M | 14.58M | 16.36M | 14.21M | 11.52M | 16.70M | 18.15M | 15.87M | 14.61M | 18.43M | 18.02M | 17.31M | 14.40M | 13.07M | 16.62M | 14.62M | 15.11M | 16.39M | 21.30M | 17.58M | 14.31M | 19.52M | 25.71M | 21.64M | 18.45M | 20.83M | 23.93M | 17.72M | 18.86M | 23.06M | 24.23M | 17.64M | 16.07M | 20.25M | 25.75M |
|
Cost of Revenue
|
7.27M | 6.80M | 7.76M | 8.28M | 6.99M | 9.84M | 9.58M | 9.34M | 8.23M | 9.35M | 13.27M | 14.12M | 9.04M | 10.20M | 10.96M | 10.13M | 12.55M | 13.04M | 13.43M | 10.57M | 8.51M | 10.79M | 11.57M | 11.81M | 9.31M | 11.66M | 11.77M | 11.46M | 9.42M | 12.69M | 11.29M | 9.54M | 5.89M | 7.53M | 8.79M | 8.28M | 6.66M | 9.09M | 9.86M | 9.57M | 9.25M | 10.30M | 9.23M | 10.42M | 8.87M | 7.21M | 7.39M | 8.19M | 8.70M | 6.97M | 9.38M | 9.20M | 7.58M | 8.49M | 12.17M | 12.14M | 10.38M | 8.22M | 9.26M | 38.87M | 15.79M | 17.95M | 18.27M | 14.55M | 13.69M | 16.08M | 19.64M |
|
Gross Profit
|
1.57M | 1.57M | 1.86M | 1.80M | 1.34M | 2.21M | 2.21M | 1.94M | 1.66M | 2.02M | 2.57M | 2.76M | 1.90M | 2.41M | 2.27M | 1.99M | 2.12M | 2.69M | 2.95M | 2.11M | 1.47M | 2.23M | 2.87M | 2.22M | 1.39M | 2.29M | 2.81M | 2.40M | 1.58M | 2.95M | 7.84M | 6.04M | 4.81M | 7.04M | 7.57M | 5.93M | 4.85M | 7.62M | 8.29M | 6.30M | 5.36M | 8.13M | 8.79M | 6.89M | 5.53M | 5.86M | 9.23M | 6.44M | 6.41M | 9.42M | 11.92M | 8.38M | 6.73M | 11.03M | 13.54M | 9.50M | 8.06M | 12.60M | 14.67M | -21.15M | 3.06M | 5.10M | 5.97M | 3.09M | 2.38M | 4.17M | 6.10M |
|
Selling, General & Administrative
|
1.61M | | 1.48M | 1.55M | 1.57M | 1.85M | 1.83M | 1.53M | 1.63M | 1.69M | 1.88M | 2.07M | 1.94M | 1.78M | 1.81M | 1.90M | 1.90M | 1.89M | 2.15M | 2.03M | 1.80M | 1.88M | 2.15M | 2.19M | 2.03M | 1.91M | 1.78M | 1.91M | 1.87M | 1.89M | 2.11M | 2.34M | 2.00M | 2.06M | 2.24M | 2.15M | 2.23M | 2.21M | 2.30M | 2.26M | 2.23M | 2.38M | 2.38M | 2.44M | 2.23M | 1.93M | 2.11M | 2.40M | 2.28M | 2.54M | 2.74M | 2.32M | 2.27M | 2.34M | 2.91M | 2.62M | 2.53M | 2.50M | 2.81M | 2.38M | 2.60M | 2.65M | 2.72M | 2.28M | 2.56M | 2.45M | 2.83M |
|
Restructuring Costs
|
40.16M | 0.01M | 0.01M | | 40.01M | 0.01M | 0.01M | | 40.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-42.40M | -0.56M | -2.07M | | -42.22M | -2.57M | -2.58M | | -42.49M | | | | | | | | | | 0.39M | | | | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | -2.44M | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
-0.63M | -0.55M | -0.58M | 1.55M | -0.65M | -0.71M | -0.74M | 1.53M | -0.63M | 1.69M | 1.88M | 2.07M | 1.94M | 1.78M | 1.81M | 1.90M | 1.90M | 1.89M | 2.15M | 2.03M | 1.80M | 1.88M | 2.15M | 2.19M | 2.03M | 1.91M | 1.78M | 1.91M | 1.87M | 1.89M | 2.11M | 2.34M | 2.00M | 2.06M | 2.24M | 2.15M | 2.23M | 2.21M | 2.30M | 2.26M | 2.23M | 2.38M | 2.38M | 2.44M | 2.23M | 1.93M | 2.11M | 2.40M | 2.28M | 0.10M | 2.74M | 2.32M | 2.27M | 2.34M | 2.91M | 2.62M | 2.53M | 2.50M | 2.81M | 2.38M | 2.60M | 2.65M | 2.72M | 2.28M | 2.56M | 2.45M | 2.83M |
|
Operating Income
|
-0.46M | -0.31M | -0.04M | -0.16M | -0.64M | -0.06M | -0.04M | -0.01M | -0.39M | -0.09M | 0.28M | 0.28M | -0.45M | 0.23M | 0.05M | -0.32M | -0.19M | 0.40M | 0.40M | -0.34M | -0.76M | -0.20M | 0.13M | -0.57M | -1.28M | -0.21M | 0.43M | -0.23M | -0.98M | 0.37M | 0.81M | -0.40M | -0.90M | 0.11M | 0.53M | -0.00M | -0.78M | 0.60M | 0.93M | -3.44M | -0.52M | 0.57M | 0.34M | -0.26M | -0.56M | -0.22M | 1.02M | -0.12M | -0.15M | 0.03M | 1.05M | -0.37M | -1.17M | 0.59M | 1.51M | -0.59M | -1.26M | 0.35M | 1.39M | -0.81M | -0.51M | 1.45M | 2.27M | -0.13M | -1.15M | 0.75M | 2.35M |
|
EBIT
|
-0.46M | -0.31M | -0.04M | -0.16M | -0.64M | -0.06M | -0.04M | -0.01M | -0.39M | -0.09M | 0.28M | 0.28M | -0.45M | 0.23M | 0.05M | -0.32M | -0.19M | 0.40M | 0.40M | -0.34M | -0.76M | -0.20M | 0.13M | -0.57M | -1.28M | -0.21M | 0.43M | -0.23M | -0.98M | 0.37M | 0.81M | -0.40M | -0.90M | 0.11M | 0.53M | -0.00M | -0.78M | 0.60M | 0.93M | -3.44M | -0.52M | 0.57M | 0.34M | -0.26M | -0.56M | -0.22M | 1.02M | -0.12M | -0.15M | 0.03M | 1.05M | -0.37M | -1.17M | 0.59M | 1.51M | -0.59M | -1.26M | 0.35M | 1.39M | -0.81M | -0.51M | 1.45M | 2.27M | -0.13M | -1.15M | 0.75M | 2.35M |
|
Interest & Investment Income
|
0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | 0.00M | | | -0.01M | | 0.00M | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | 0.00M | 0.00M | 0.05M | 0.00M | 0.06M | 0.05M | 0.04M | 0.07M | 0.18M | 0.05M | 0.50M | 0.07M | 0.07M | 0.06M | 0.06M | 0.08M | 0.10M | 0.06M | 0.05M | 0.07M | 0.09M | 0.05M | 0.06M | 0.07M | 0.10M | 0.06M | 0.05M | 0.07M | 0.09M | 0.06M | 0.06M | 0.08M | 0.11M | 0.05M | 0.04M | 0.06M | 0.11M | 0.04M | 0.07M | 0.07M | 0.15M | 0.04M | 0.07M | 0.08M | 0.10M | 0.08M | 0.54M | 1.09M | 0.88M | 0.09M | | 0.06M | 0.12M | 0.02M | 0.03M | | | | | 0.01M | | | | | | |
|
Non Operating Income
|
0.06M | 0.06M | 0.04M | 0.06M | 0.06M | 0.06M | 0.05M | 0.09M | 0.07M | 0.18M | 0.05M | 0.50M | 0.07M | 0.07M | 0.06M | 0.06M | 0.08M | 0.10M | 0.06M | 0.05M | 0.07M | 0.09M | 0.05M | 0.06M | 0.07M | 0.10M | 0.06M | 0.05M | 0.07M | 0.09M | 0.06M | 0.06M | 0.08M | 0.11M | 0.05M | 0.04M | 0.06M | 0.11M | 0.04M | 0.07M | 0.07M | 0.15M | 0.04M | 0.07M | 0.08M | 0.10M | 0.08M | 0.07M | 0.09M | 0.13M | 0.09M | 0.07M | 0.06M | 0.12M | 0.02M | 0.03M | | | | | 0.01M | | | | | | |
|
EBT
|
-0.40M | -0.25M | 0.00M | -0.75M | -0.58M | 0.00M | 0.01M | -0.50M | -0.33M | 0.09M | 0.33M | 0.78M | -0.38M | 0.29M | 0.10M | -0.27M | -0.12M | 0.49M | 0.45M | -0.29M | -0.69M | -0.12M | 0.16M | -0.54M | -1.21M | -0.12M | 0.43M | -0.27M | -0.99M | 0.37M | 0.78M | -0.44M | -1.00M | 0.04M | 0.40M | -0.14M | -0.90M | 0.54M | 0.81M | -3.53M | -0.61M | 0.50M | 0.16M | -0.43M | -0.79M | -0.42M | 0.80M | 0.46M | 0.73M | 0.74M | 0.84M | -0.58M | -1.38M | 0.44M | 1.13M | -1.07M | -1.77M | -0.18M | 0.87M | -0.91M | -1.01M | 0.93M | 1.77M | -0.64M | -1.66M | 0.24M | 1.83M |
|
Tax Provisions
|
| 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.04M | 0.02M | 0.02M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.00M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 0.04M | 0.05M | 0.02M | 0.03M | 0.03M | 0.04M | 0.02M | 0.04M | 0.05M | 0.06M | 0.04M | 0.06M | 0.04M | 0.03M | 0.04M | 0.02M | 0.03M | 0.00M | 0.04M | 0.01M | 0.03M | 0.00M | 0.02M | 0.03M | 0.06M | -0.01M | 0.03M | 0.02M | 0.04M | -0.04M | 0.04M | 0.04M | 0.04M | -0.02M | 0.03M | 0.03M | 0.04M |
|
Profit After Tax
|
0.40M | -0.26M | | -0.77M | 0.58M | -0.01M | -0.00M | -0.54M | 0.34M | 0.08M | 0.30M | 0.73M | -0.39M | 0.27M | 0.09M | -0.29M | -0.14M | 0.46M | 0.41M | -0.29M | -0.70M | -0.14M | 0.13M | -0.55M | -1.22M | -0.14M | 0.53M | -0.28M | -1.00M | 0.42M | 0.81M | -0.73M | -1.02M | 0.12M | 0.55M | -0.18M | -0.91M | 0.62M | 0.85M | -3.93M | -0.65M | 0.48M | 0.14M | -0.45M | -0.83M | -0.45M | 0.80M | 0.46M | 0.72M | 0.74M | 1.00M | -0.47M | -1.40M | 0.50M | 1.20M | -1.38M | -1.80M | -0.20M | 0.90M | -0.87M | -1.05M | 1.00M | 1.84M | -0.50M | -1.69M | 0.30M | 1.90M |
|
Net Income - Minority
|
| | | -39.40M | | | | -38.98M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | -0.00M | -0.05M | 0.04M | -0.16M | -0.18M | -0.13M | -0.11M | -0.09M | -0.09M | -0.08M | -0.07M | -0.10M | -0.09M | -0.11M | -0.18M | -0.13M | -0.12M | -0.13M | -0.10M | -1.77M | -0.01M | -0.03M | -0.02M | -0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.03M | -0.02M | -0.17M | -0.11M | -0.14M | -0.08M | -0.10M | -0.08M | -0.12M | -0.05M | -0.06M | -0.04M | -0.07M | -0.07M | -0.11M | -0.11M | -0.19M | -0.06M | -0.11M |
|
Income from Continuing Operations
|
-0.40M | -0.26M | | -0.76M | -0.58M | -0.01M | -0.00M | -0.52M | -0.34M | 0.08M | 0.30M | 0.73M | -0.39M | 0.27M | 0.09M | -0.29M | -0.14M | 0.46M | 0.41M | -0.29M | -0.70M | -0.14M | 0.13M | -0.55M | -1.22M | -0.14M | 0.42M | -0.28M | -1.00M | 0.34M | 0.73M | -0.48M | -1.02M | 0.01M | 0.37M | -0.18M | -0.91M | 0.49M | 0.75M | -3.59M | -0.65M | 0.45M | 0.13M | -0.45M | -0.83M | -0.45M | 0.77M | 0.46M | 0.69M | 0.72M | 0.81M | -0.58M | -1.40M | 0.40M | 1.07M | -1.06M | -1.80M | -0.20M | 0.83M | -0.87M | -1.05M | 0.88M | 1.73M | -0.63M | -1.69M | 0.21M | 1.79M |
|
Consolidated Net Income
|
-0.40M | -0.26M | | -0.76M | -0.58M | -0.01M | -0.00M | -0.52M | -0.34M | 0.08M | 0.30M | 0.73M | -0.39M | 0.27M | 0.09M | -0.29M | -0.14M | 0.46M | 0.41M | -0.29M | -0.70M | -0.14M | 0.13M | -0.55M | -1.22M | -0.14M | 0.42M | -0.28M | -1.00M | 0.34M | 0.73M | -0.48M | -1.02M | 0.01M | 0.37M | -0.18M | -0.91M | 0.49M | 0.75M | -3.59M | -0.65M | 0.45M | 0.13M | -0.45M | -0.83M | -0.45M | 0.77M | 0.46M | 0.69M | 0.72M | 0.81M | -0.58M | -1.40M | 0.40M | 1.07M | -1.06M | -1.80M | -0.20M | 0.83M | -0.87M | -1.05M | 0.88M | 1.73M | -0.63M | -1.69M | 0.21M | 1.79M |
|
Income towards Parent Company
|
-0.40M | -0.26M | | -40.16M | -0.58M | -0.01M | -0.00M | -39.50M | -0.34M | 0.08M | 0.30M | 0.73M | -0.39M | 0.27M | 0.09M | -0.29M | -0.14M | 0.46M | 0.41M | -0.29M | -0.70M | -0.14M | 0.13M | -0.55M | -1.22M | -0.14M | 0.42M | -0.28M | -1.00M | 0.34M | 0.73M | -0.48M | -1.02M | 0.01M | 0.37M | -0.18M | -0.91M | 0.49M | 0.75M | -3.59M | -0.65M | 0.45M | 0.13M | -0.45M | -0.83M | -0.45M | 0.77M | 0.46M | 0.69M | 0.72M | 0.81M | -0.58M | -1.40M | 0.40M | 1.07M | -1.06M | -1.80M | -0.20M | 0.83M | -0.87M | -1.05M | 0.88M | 1.73M | -0.63M | -1.69M | 0.21M | 1.79M |
|
Net Income towards Common Stockholders
|
-0.40M | -0.26M | | -40.16M | -0.58M | -0.01M | -0.00M | -39.50M | -0.34M | 0.08M | 0.30M | 0.73M | -0.39M | 0.27M | 0.09M | -0.29M | -0.14M | 0.46M | 0.41M | -0.29M | -0.70M | -0.14M | 0.13M | -0.55M | -1.22M | -0.14M | 0.42M | -0.28M | -1.00M | 0.34M | 0.73M | -0.48M | -1.02M | 0.01M | 0.37M | -0.18M | -0.91M | 0.49M | 0.75M | -3.59M | -0.65M | 0.45M | 0.13M | -0.45M | -0.83M | -0.45M | 0.77M | 0.46M | 0.69M | 0.72M | 0.81M | -0.58M | -1.40M | 0.40M | 1.07M | -1.06M | -1.80M | -0.20M | 0.83M | -0.87M | -1.05M | 0.88M | 1.73M | -0.63M | -1.69M | 0.21M | 1.79M |
|
EPS (Basic)
|
-0.00M | -0.00M | | -0.20M | -0.00M | -0.01 | 0.00 | -10.39 | -0.09 | 0.02 | 0.08 | 0.19 | -103.34 | 0.07 | 0.02 | -0.08 | -0.04 | 0.12 | 0.11 | -0.08 | -0.18 | -0.03 | 0.03 | -0.15 | -0.27 | -0.04 | 0.14 | -0.07 | -0.24 | 0.11 | 0.21 | -0.10 | -0.24 | 0.03 | 0.14 | -0.05 | -0.24 | 0.13 | 0.22 | -0.94 | -0.17 | 0.11 | 0.04 | -0.12 | -0.21 | -0.12 | 0.20 | 0.12 | 0.18 | 0.19 | 0.25 | -0.12 | -0.36 | 0.10 | 0.30 | -0.27 | -0.46 | -0.05 | 0.23 | -0.22 | -0.27 | 0.23 | 0.47 | -0.16 | -0.43 | 0.05 | 0.49 |
|
EPS (Weighted Average and Diluted)
|
| | | | | -0.01 | 0.00 | -10.39 | | 0.02 | 0.08 | 0.19 | -0.10 | 0.07 | 0.02 | -0.08 | -0.04 | 0.11 | 0.10 | -0.07 | -0.18 | -0.03 | 0.02 | -0.15 | -0.27 | -0.04 | 0.14 | | | 0.11 | 0.21 | | | 0.03 | 0.14 | | | 0.13 | 0.21 | | | 0.11 | 0.04 | -0.12 | -0.21 | -0.12 | 0.20 | 0.12 | 0.17 | 0.18 | 0.25 | -0.12 | -0.36 | 0.10 | 0.30 | -0.25 | -0.46 | -0.05 | 0.21 | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
110.00 | 180.00 | 180.00 | 200.00 | 150.00 | 160.00 | 3.80M | 3.80M | 0.00M | 3.80M | 3.80M | 3.80M | 0.00M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.80M | 3.81M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | 3.88M | | 3.90M | 3.90M | 3.90M | | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M | 3.90M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 3.80M | 3.80M | 3.80M | | 3.87M | 3.87M | 3.85M | 4.03M | 4.11M | 4.04M | 3.80M | 4.06M | 4.04M | 4.10M | 4.09M | | 4.16M | 4.13M | 3.80M | | 3.89M | 3.86M | | | 3.81M | 3.89M | | | 3.83M | 3.82M | | | 3.82M | 4.05M | | | 3.89M | 3.89M | | 3.88M | 3.88M | 3.88M | | 3.94M | 3.94M | 3.94M | | 3.90M | 3.92M | 3.92M | | 3.90M | 3.90M | 3.90M | | | | | | | | |
|
EBITDA
|
-0.46M | -0.31M | -0.04M | -0.16M | -0.64M | -0.06M | -0.04M | -0.01M | -0.39M | -0.09M | 0.28M | 0.28M | -0.45M | 0.23M | 0.05M | -0.32M | -0.19M | 0.40M | 0.40M | -0.34M | -0.76M | -0.20M | 0.13M | -0.57M | -1.28M | -0.21M | 0.43M | -0.23M | -0.98M | 0.37M | 0.81M | -0.40M | -0.90M | 0.11M | 0.53M | -0.00M | -0.78M | 0.60M | 0.93M | -3.44M | -0.52M | 0.57M | 0.34M | -0.26M | -0.56M | -0.22M | 1.02M | -0.12M | -0.15M | 0.03M | 1.05M | -0.37M | -1.17M | 0.59M | 1.51M | -0.59M | -1.26M | 0.35M | 1.39M | -0.81M | -0.51M | 1.45M | 2.27M | -0.13M | -1.15M | 0.75M | 2.35M |
|
Interest Expenses
|
-0.00M | -0.00M | -0.01M | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.03M | 0.01M | 0.01M | 0.06M | 0.08M | 0.09M | 0.09M | 0.09M | 0.11M | 0.17M | 0.18M | 0.18M | 0.17M | 0.17M | 0.17M | 0.17M | 0.16M | 0.16M | 0.21M | 0.22M | 0.24M | 0.31M | 0.30M | 0.30M | 0.30M | 0.30M | 0.29M | 0.29M | 0.28M | 0.28M | 0.27M | 0.41M | 0.50M | 0.50M | 0.53M | 0.52M | 0.57M | 0.51M | 0.52M | 0.50M | 0.51M | 0.51M | 0.51M | 0.51M |
|
Tax Rate
|
| -5.62% | 100.00% | -0.80% | -0.17% | 1,300.00% | 133.33% | -3.78% | -3.98% | 12.50% | 7.32% | 5.28% | -4.52% | 6.48% | 13.00% | -8.09% | -25.22% | 6.13% | 7.98% | -0.69% | -1.16% | -18.97% | 17.28% | -2.78% | -0.58% | -14.17% | 4.14% | -6.39% | -0.91% | 7.36% | 5.53% | -10.50% | -2.00% | 78.05% | 7.27% | -30.37% | -2.12% | 7.66% | 6.46% | -1.56% | -6.53% | 11.35% | 23.17% | -5.84% | -5.60% | -5.67% | 3.38% | 0.65% | 5.88% | 2.03% | 3.21% | -0.69% | -1.45% | 7.55% | 4.88% | 1.31% | -1.75% | -12.71% | 4.50% | 3.98% | -3.94% | 4.75% | 2.37% | 2.64% | -1.51% | 12.08% | 2.45% |