|
Revenue
|
0.78M | 0.80M | 0.82M | 0.77M | 0.65M | 0.71M | 0.75M | 0.44M | 0.72M | 0.79M | 0.67M | 0.92M | 0.57M | 0.83M | 0.59M | 0.49M | 0.54M | 0.66M | 0.62M | 0.64M | 0.54M | 0.77M | 0.60M | 0.63M | 0.49M | 0.57M | 0.61M | 0.55M | 0.58M | 0.56M | 0.62M | 0.62M | 0.49M | 0.61M | 0.56M | 0.56M | 0.50M | 0.56M | 0.56M | 0.56M | 0.71M | 0.79M | 0.79M | 0.79M | 0.70M | 0.35M | 0.62M | 0.70M | 0.72M | 0.75M | 0.79M | 0.81M | 0.74M | 0.82M | 0.88M | | 0.75M | 0.86M | 0.94M | 1.06M | 0.84M | 0.88M | 0.87M | -0.00M | 0.77M |
|
Cost of Revenue
|
0.14M | 0.13M | 0.13M | 0.06M | 0.08M | 0.09M | 0.10M | 0.10M | 0.11M | 0.13M | 0.07M | 0.11M | 0.08M | 0.10M | 0.08M | -0.00M | 0.05M | 0.07M | 0.07M | 0.05M | 0.06M | 0.09M | 0.05M | 0.09M | 0.04M | 0.05M | 0.07M | 0.04M | 0.05M | 0.07M | 0.06M | 0.05M | 0.04M | 0.08M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.07M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.03M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M | 0.06M | 0.05M | 0.05M | 0.05M | 0.06M | 0.04M | | 0.07M | 0.05M | 0.03M | | 0.04M |
|
Gross Profit
|
0.63M | 0.67M | 0.70M | 0.72M | 0.57M | 0.62M | 0.65M | | 0.61M | 0.67M | 0.60M | 0.81M | 0.49M | 0.73M | 0.51M | 0.49M | 0.48M | 0.59M | 0.54M | 0.59M | 0.48M | 0.68M | 0.55M | 0.54M | 0.46M | 0.52M | 0.54M | 0.50M | 0.53M | 0.50M | 0.56M | 0.57M | 0.46M | 0.53M | 0.52M | 0.51M | 0.46M | 0.51M | 0.51M | 0.49M | 0.69M | 0.76M | 0.76M | 0.75M | 0.66M | 0.31M | 0.59M | 0.66M | 0.68M | 0.70M | 0.75M | 0.77M | 0.70M | 0.76M | 0.84M | | 0.69M | 0.80M | 0.90M | | 0.76M | 0.83M | 0.84M | | 0.73M |
|
Research & Development
|
| | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 239.00 | 497.00 | 0.00M | 365.00 | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.00M | | 0.00M | 0.01M | 0.00M | | 0.01M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
3.17M | 0.69M | 0.71M | 0.67M | 0.62M | 0.59M | 0.61M | 0.65M | 0.67M | 0.64M | 0.58M | 0.68M | 0.54M | 0.53M | 0.51M | 0.61M | 0.58M | 0.52M | 0.48M | 0.43M | 0.50M | 0.47M | 0.43M | 0.56M | 0.49M | 0.44M | 0.47M | 0.43M | 0.48M | 0.42M | 0.44M | 0.54M | 0.43M | 0.46M | 0.42M | 0.40M | 0.38M | 0.37M | 0.37M | 0.47M | 0.60M | 0.63M | 0.63M | 0.68M | 0.63M | 0.42M | 0.52M | 0.56M | 0.58M | 0.63M | 0.59M | 0.72M | 0.65M | 0.69M | 0.65M | 0.68M | 0.69M | 0.69M | 0.71M | | 0.71M | 0.69M | 0.66M | -0.01M | 0.54M |
|
Operating Expenses
|
3.17M | 0.69M | 0.71M | 0.67M | 0.63M | 0.60M | 0.62M | 0.66M | 0.68M | 0.65M | 0.59M | 0.70M | 0.56M | 0.54M | 0.52M | 0.61M | 0.60M | 0.53M | 0.49M | 0.44M | 0.50M | 0.48M | 0.44M | 0.57M | 0.74M | 0.45M | 0.48M | 0.44M | 0.49M | 0.43M | 0.45M | 0.55M | 0.44M | 0.47M | 0.43M | 0.42M | 0.38M | 0.38M | 0.38M | 0.48M | 0.61M | 0.64M | 0.64M | 0.69M | 0.64M | 0.42M | 0.52M | 0.56M | 0.59M | 0.63M | 0.59M | 0.73M | 0.65M | 0.69M | 0.65M | 0.68M | 0.70M | 0.69M | 0.72M | | 0.71M | 0.70M | 0.67M | | 0.55M |
|
Operating Income
|
-2.40M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.04M | 0.15M | 0.08M | 0.15M | 0.01M | 0.28M | 0.06M | 0.08M | -0.06M | 0.13M | 0.13M | 0.20M | 0.03M | 0.29M | 0.16M | 0.06M | -0.25M | 0.12M | 0.13M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.12M | 0.18M | 0.17M | 0.07M | 0.10M | 0.15M | 0.15M | 0.08M | 0.06M | -0.07M | 0.10M | 0.14M | 0.14M | 0.12M | 0.20M | 0.08M | 0.09M | 0.13M | 0.23M | | 0.05M | 0.17M | 0.22M | -0.31M | 0.12M | 0.19M | 0.20M | | 0.22M |
|
EBIT
|
-2.40M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.04M | 0.15M | 0.08M | 0.15M | 0.01M | 0.28M | 0.06M | 0.08M | -0.06M | 0.13M | 0.13M | 0.20M | 0.03M | 0.29M | 0.16M | 0.06M | -0.25M | 0.12M | 0.13M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.12M | 0.18M | 0.17M | 0.07M | 0.10M | 0.15M | 0.15M | 0.08M | 0.06M | -0.07M | 0.10M | 0.14M | 0.14M | 0.12M | 0.20M | 0.08M | 0.09M | 0.13M | 0.23M | 0.16M | 0.05M | 0.17M | 0.22M | -0.31M | 0.12M | 0.19M | 0.20M | | 0.22M |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 958.00 | 857.00 | 798.00 | 706.00 | 668.00 | 770.00 | 398.00 | 307.00 | 248.00 | 212.00 | 200.00 | 148.00 | 118.00 | 87.00 | 320.00 | 724.00 | 448.00 | 306.00 | 227.00 | 186.00 | 147.00 | 90.00 | 79.00 | 32.00 | 31.00 | 24.00 | 20.00 | 24.00 | 23.00 | 17.00 | 95.00 | 260.00 | 118.00 | 118.00 | 110.00 | 104.00 | 97.00 | 91.00 | 85.00 | 123.00 | 111.00 | 98.00 | 85.00 | 71.00 | 58.00 | 153.00 | 130.00 | 121.00 | 0.01M | 0.02M | | 0.02M | 0.02M | 0.02M | | 0.01M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | | | |
|
EBT
|
-2.39M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.03M | 0.14M | 0.08M | 0.14M | 0.01M | 0.28M | 0.06M | 0.18M | -0.07M | 0.13M | 0.13M | 0.19M | 0.03M | 0.29M | 0.16M | 0.06M | -0.25M | 0.12M | 0.13M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.12M | 0.18M | 0.17M | 0.07M | 0.10M | 0.15M | 0.15M | 0.08M | 0.06M | -0.07M | 0.10M | 0.14M | 0.37M | 0.12M | 0.20M | 0.08M | 0.09M | 0.13M | 0.23M | 0.16M | 0.05M | 0.18M | 0.23M | -0.31M | 0.14M | 0.20M | 0.22M | | 0.23M |
|
Tax Provisions
|
| | | | | | | | | | 0.01M | | | 0.01M | | 0.01M | | | 0.02M | 0.01M | | 0.01M | -0.01M | 0.01M | | | -0.01M | | | | | | | | | | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.01M | | | | 0.03M | 0.01M | 0.01M | 0.09M | 0.03M | 0.04M | 0.06M | | 0.01M | 0.08M | 0.07M | 0.05M | 0.06M | 0.06M | 0.06M | | 0.09M |
|
Profit After Tax
|
2.39M | 0.11M | 2.17M | 0.15M | 0.02M | 0.13M | 0.13M | 0.15M | 0.03M | 0.14M | 0.07M | 0.13M | 0.01M | 0.27M | 0.06M | 0.17M | -0.07M | 0.13M | 0.11M | 0.18M | 0.03M | 0.27M | 0.17M | 0.04M | -0.25M | 0.12M | 0.14M | 0.10M | 0.09M | 0.13M | 0.17M | 0.06M | 0.05M | 0.14M | 0.13M | 0.13M | 0.10M | 0.18M | 0.17M | 0.06M | 0.10M | 0.15M | 0.15M | 0.07M | 0.04M | -0.07M | 0.10M | -0.14M | 0.33M | 0.09M | 0.13M | 0.10M | 0.06M | 0.09M | 0.16M | 0.16M | 0.04M | 0.13M | 0.17M | 0.15M | 0.10M | 0.15M | 0.16M | | 0.17M |
|
Income from Continuing Operations
|
-2.39M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.03M | 0.14M | 0.07M | 0.14M | 0.01M | 0.27M | 0.06M | 0.17M | -0.07M | 0.13M | 0.11M | 0.18M | 0.03M | 0.27M | 0.17M | 0.04M | -0.25M | 0.12M | 0.14M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.10M | 0.18M | 0.17M | 0.06M | 0.10M | 0.15M | 0.15M | 0.03M | 0.04M | -0.07M | 0.10M | 0.14M | 0.33M | 0.11M | 0.19M | -0.00M | 0.06M | 0.09M | 0.16M | 0.16M | 0.04M | 0.10M | 0.17M | -0.37M | 0.08M | 0.14M | 0.16M | | 0.14M |
|
Consolidated Net Income
|
-2.39M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.03M | 0.14M | 0.07M | 0.14M | 0.01M | 0.27M | 0.06M | 0.17M | -0.07M | 0.13M | 0.11M | 0.18M | 0.03M | 0.27M | 0.17M | 0.04M | -0.25M | 0.12M | 0.14M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.10M | 0.18M | 0.17M | 0.06M | 0.10M | 0.15M | 0.15M | 0.03M | 0.04M | -0.07M | 0.10M | 0.14M | 0.33M | 0.11M | 0.19M | -0.00M | 0.06M | 0.09M | 0.16M | 0.16M | 0.04M | 0.10M | 0.17M | -0.37M | 0.08M | 0.14M | 0.16M | | 0.14M |
|
Income towards Parent Company
|
-2.39M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.03M | 0.14M | 0.07M | 0.14M | 0.01M | 0.27M | 0.06M | 0.17M | -0.07M | 0.13M | 0.11M | 0.18M | 0.03M | 0.27M | 0.17M | 0.04M | -0.25M | 0.12M | 0.14M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.10M | 0.18M | 0.17M | 0.06M | 0.10M | 0.15M | 0.15M | 0.03M | 0.04M | -0.07M | 0.10M | 0.14M | 0.33M | 0.11M | 0.19M | -0.00M | 0.06M | 0.09M | 0.16M | 0.16M | 0.04M | 0.10M | 0.17M | -0.37M | 0.08M | 0.14M | 0.16M | | 0.14M |
|
Net Income towards Common Stockholders
|
-2.39M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.03M | 0.00M | 0.00M | 0.39M | 0.01M | 0.27M | 0.06M | 0.17M | -0.07M | 0.13M | 0.11M | -0.16M | 0.03M | 0.27M | 0.17M | 0.04M | -0.25M | 0.12M | 0.14M | 0.10M | 0.09M | 0.13M | 0.17M | 0.06M | 0.05M | 0.14M | 0.14M | 0.13M | 0.10M | 0.18M | 0.17M | 0.06M | 0.10M | 0.13M | 0.15M | 0.07M | 0.04M | -0.07M | 0.10M | -0.14M | 0.33M | 0.09M | 0.13M | 0.10M | 0.06M | 0.09M | 0.16M | 0.11M | 0.04M | 0.13M | 0.17M | 0.14M | 0.10M | 0.15M | 0.16M | 0.12M | 0.17M |
|
EPS (Basic)
|
-0.01M | 0.01M | 0.01M | 320.25 | 0.01M | 0.01M | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.05 | 0.00 | 0.04 | 0.01 | 0.02 | -0.01 | 0.02 | 0.01 | -0.00M | 0.00 | 0.04 | 0.02 | 0.01 | -0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | -0.01 | 0.01 | -0.02 | 0.05 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
|
EPS (Weighted Average and Diluted)
|
-0.01M | 359.52 | 382.74 | 320.25 | 0.01M | 0.01M | 0.02 | 0.02 | 0.00 | 71.85 | 0.00 | 0.05 | 0.00 | 0.04 | | 0.02 | -0.01 | 0.02 | 0.01 | -0.00M | 0.00 | 0.04 | 0.02 | 0.01 | -0.03 | 0.02 | 0.02 | 0.01 | 0.01 | 0.02 | 0.02 | | 0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
330.00 | 20.00 | 20.00 | 320.00 | 3.00 | 20.00 | 7.26M | 7.26M | 5.00 | 20.00 | 7.26M | 7.26M | 7.26M | 7.26M | | 7.26M | 7.26M | 7.26M | 7.26M | 50.00 | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M |
|
Shares Outstanding (Diluted Average)
|
330.00 | 310.00 | 300.00 | 320.00 | 3.00 | 20.00 | 7.26M | 7.26M | 7.26M | 20.00 | 7.27M | 7.27M | 7.27M | 7.27M | | 7.27M | 7.26M | 7.27M | 7.27M | 50.00 | 7.27M | 7.27M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | 7.26M | | 7.26M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-2.40M | 0.11M | 0.11M | 0.10M | 0.02M | 0.11M | 0.13M | 0.15M | 0.04M | 0.15M | 0.08M | 0.15M | 0.01M | 0.28M | 0.06M | 0.08M | -0.06M | 0.13M | 0.13M | 0.20M | 0.03M | 0.29M | 0.16M | 0.06M | -0.25M | 0.12M | 0.13M | 0.10M | 0.09M | 0.13M | 0.17M | 0.07M | 0.05M | 0.14M | 0.13M | 0.14M | 0.12M | 0.18M | 0.17M | 0.07M | 0.10M | 0.15M | 0.15M | 0.08M | 0.06M | -0.07M | 0.10M | 0.14M | 0.14M | 0.12M | 0.20M | 0.08M | 0.09M | 0.13M | 0.23M | 0.16M | 0.05M | 0.17M | 0.22M | -0.31M | 0.12M | 0.19M | 0.20M | | 0.22M |
|
Interest Expenses
|
-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 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | -0.01M | 0.00M | 0.00M | 0.00M | 896.00 | 776.00 | 775.00 | 776.00 | 523.00 | 397.00 | 397.00 | 396.00 | 133.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | 6.63% | | | 5.32% | | 5.56% | | | 14.12% | 6.31% | | 5.23% | -4.72% | 26.83% | | | -6.70% | | | | | | | | | | 12.95% | | | 20.85% | 4.91% | 3.24% | 3.24% | 68.54% | 25.78% | | | | 8.76% | 6.13% | 6.57% | 103.74% | 29.05% | 28.86% | 28.26% | | 28.68% | 42.95% | 28.27% | -17.41% | 44.21% | 30.19% | 28.05% | | 38.50% |