|
Revenue
|
| | | | | | | 0.03M | 0.31M | 0.34M | 0.31M | 0.26M | 0.18M | 0.06M | 0.36M | 0.39M | 0.08M | 0.28M | -0.45M | 0.13M | 0.24M | 0.43M | 0.37M | 0.28M | 0.46M | 0.12M | 0.07M | 0.23M | 0.19M | 0.17M | 0.12M | 0.13M | 0.21M | 0.15M | 0.16M | 0.15M | 0.10M | 0.08M | 0.05M | 0.07M | 0.07M | 0.05M | 0.06M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.09M | 0.08M | 0.04M | 0.02M | 0.01M | 0.02M | 0.00M | 0.00M | | | 0.13M | 0.18M | 0.64M |
|
Cost of Revenue
|
0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.15M | 0.04M | 0.13M | 0.15M | 0.13M | 0.16M | 0.12M | 0.08M | 0.04M | 0.08M | | | 0.01M | 0.03M | 0.05M | 0.08M | 0.06M | 0.01M | 0.11M | 0.02M | 0.01M | 0.04M | 0.05M | 0.04M | 0.05M | 0.02M | 0.17M | 0.01M | 0.13M | 0.03M | 0.05M | 0.02M | 0.06M | 0.00M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 632.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | | | | | |
|
Gross Profit
|
| | | | | | | -0.01M | 0.18M | 0.20M | 0.18M | 0.10M | 0.06M | -0.02M | 0.33M | 0.31M | | 0.28M | -0.46M | 0.10M | 0.19M | 0.35M | 0.31M | 0.26M | 0.35M | 0.10M | 0.06M | 0.19M | 0.14M | 0.13M | 0.06M | 0.11M | 0.04M | 0.14M | 0.04M | 0.11M | 0.05M | 0.06M | -0.01M | 0.06M | 0.04M | 0.02M | 0.04M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.09M | 0.07M | 0.03M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | 0.13M | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | 700.00 | 836.00 | 836.00 | 835.00 | 912.00 | 859.00 | 715.00 | 652.00 | 478.00 | 634.00 | 608.00 | 574.00 | 573.00 | 795.00 | 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 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.04M | 0.11M | 0.29M | 0.06M | | 0.04M | 0.06M | 0.15M | 0.14M | 0.30M | 0.55M | 0.71M | 1.35M | 1.29M | 0.93M | 0.66M | 0.12M | 0.59M | 0.23M | 0.20M | 0.38M | 0.34M | 0.54M | 0.24M | 0.24M | 0.29M | 0.13M | 0.21M | 0.54M | 0.46M | 0.27M | 0.16M | 0.30M | 1.00M |
|
Selling, General & Administrative
|
85.00 | 0.00M | 0.00M | 0.01M | 311.00 | 93.00 | 0.11M | 0.14M | 0.24M | 0.05M | 0.28M | 0.11M | 0.40M | 0.10M | 0.44M | 0.25M | | 0.45M | 1.86M | 0.46M | 0.60M | 0.50M | 2.30M | 0.24M | 0.47M | 0.58M | 0.85M | 0.39M | 0.55M | 0.63M | 0.97M | 0.51M | 0.78M | 0.69M | 0.77M | 0.59M | 0.79M | 1.42M | 1.62M | 1.39M | 1.50M | 0.61M | 1.07M | 0.80M | 0.80M | 0.76M | 0.81M | 0.91M | 0.83M | 0.89M | 1.10M | 0.94M | 0.98M | 0.77M | 0.72M | 0.80M | 0.71M | 0.67M | 0.69M | 0.75M | 0.83M | 1.19M | 0.84M | 0.89M | 1.22M | 1.15M |
|
Other Operating Expenses
|
0.01M | 0.00M | -0.00M | 481.00 | 0.01M | 0.01M | 0.01M | 312.00 | 312.00 | 227.00 | -0.52M | 487.00 | 487.00 | 487.00 | 527.00 | -45.00 | | | 0.29M | 0.06M | 0.08M | 0.12M | 0.09M | 0.04M | -0.12M | | -0.08M | 0.17M | 0.05M | 0.06M | 0.06M | 0.03M | 0.17M | 0.02M | 0.13M | 0.03M | 0.05M | 0.02M | 0.31M | 0.00M | 0.03M | -0.00M | 0.00M | 0.04M | 0.04M | | | 0.01M | 0.01M | 0.15M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.06M | 0.01M | 0.00M | 0.01M | -1.21M | -1.36M | -1.49M | 296.00 | -0.88M | -1.18M | -0.59M |
|
Operating Expenses
|
0.01M | 0.00M | -454.00 | 0.01M | 0.01M | 0.01M | 0.12M | 0.14M | 0.24M | 0.05M | -0.24M | 0.11M | 0.40M | 0.10M | 0.44M | 0.25M | 836.00 | 0.46M | 2.16M | 0.52M | 0.69M | 0.62M | 2.40M | 0.28M | 4.37M | 0.62M | 0.77M | 0.57M | 0.60M | 0.68M | 1.03M | 0.55M | 1.00M | 0.81M | 1.19M | 0.69M | 0.84M | 1.48M | 2.00M | 1.55M | 1.67M | 0.93M | 1.66M | 1.55M | 2.19M | 2.08M | 1.79M | 1.59M | 0.98M | 1.64M | 1.35M | 1.15M | 1.37M | 1.12M | 1.27M | 1.10M | 0.97M | 0.97M | 0.84M | 0.97M | 1.37M | 1.66M | 1.12M | 1.07M | 1.59M | 2.58M |
|
Operating Income
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.12M | -0.32M | -0.02M | -0.44M | -0.16M | -0.27M | -0.05M | -0.15M | -0.13M | -3.50M | -1.08M | 0.34M | -0.38M | -2.01M | -0.20M | -3.91M | -0.70M | -0.45M | -0.53M | -1.07M | -2.61M | -1.69M | -38.34M | 11.30M | -1.10M | -1.57M | -1.00M | -1.22M | -1.89M | -2.47M | -1.77M | -1.60M | -0.89M | -1.60M | -1.52M | -2.15M | -2.05M | -1.77M | -1.58M | -0.96M | -1.63M | -1.33M | -1.12M | -1.36M | -1.03M | -1.19M | -1.06M | -0.95M | -0.96M | -0.82M | -0.97M | -1.37M | -1.66M | -1.12M | -0.94M | -1.41M | -1.95M |
|
EBIT
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.12M | -0.32M | -0.02M | -0.44M | -0.16M | -0.27M | -0.05M | -0.15M | -0.13M | -3.50M | -1.08M | 0.34M | -0.38M | -2.01M | -0.20M | -3.91M | -0.70M | -0.45M | -0.53M | -1.07M | -2.61M | -1.69M | -38.34M | 11.30M | -1.10M | -1.57M | -1.00M | -1.22M | -1.89M | -2.47M | -1.77M | -1.60M | -0.89M | -1.60M | -1.52M | -2.15M | -2.05M | -1.77M | -1.58M | -0.96M | -1.63M | -1.33M | -1.12M | -1.36M | -1.03M | -1.19M | -1.06M | -0.95M | -0.96M | -0.82M | -0.97M | -1.37M | -1.66M | -1.12M | -0.94M | -1.41M | -1.95M |
|
Interest & Investment Income
|
| | | | | 405.00 | 665.00 | 0.00M | 659.00 | 665.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | 0.02M | 800.00 | | 0.01M | | | | | | | | | | | | | | 0.29M | | 0.01M | | | | | | | | | | | | | | | | 0.27M | 66.00 | | -0.20M | | | -0.03M | | | | | -0.12M | -0.29M | -0.13M | -0.06M | 0.50M |
|
Non Operating Income
|
| | | | | 405.00 | 665.00 | | | | | | | | | | | | | | | | | -0.20M | 0.14M | -0.19M | 0.70M | -0.19M | -0.66M | -2.09M | -0.78M | -37.92M | 12.09M | -0.44M | -0.54M | -0.46M | -0.48M | -0.49M | -0.53M | -0.29M | -0.44M | -0.15M | 0.39M | 0.44M | 1.42M | 1.27M | 0.86M | -0.00M | -0.10M | 0.27M | 0.13M | 0.18M | 0.04M | 0.08M | 0.02M | 0.05M | 0.02M | 0.09M | -0.15M | -0.27M | 0.14M | 0.15M | -0.10M | 0.09M | 0.04M | 1.14M |
|
EBT
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.15M | -0.31M | -0.01M | -0.38M | -0.12M | -0.11M | 0.03M | -0.07M | -0.07M | -4.04M | -1.15M | 0.21M | -0.52M | -2.03M | -0.30M | -3.97M | -0.86M | -0.50M | -0.69M | -1.30M | -2.82M | -2.14M | -48.10M | 10.84M | -1.57M | -2.04M | -1.46M | -1.70M | -1.40M | -1.94M | -1.26M | -2.04M | -1.03M | -1.20M | -1.08M | -0.74M | -0.79M | -0.90M | -1.58M | -1.06M | -1.36M | -1.27M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -0.81M |
|
Profit After Tax
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.01M | -0.14M | -0.15M | -0.07M | 0.15M | 0.07M | -0.02M | -0.38M | -0.12M | -0.37M | 0.06M | 0.08M | -0.18M | -2.16M | -1.08M | -0.45M | -0.38M | -2.01M | -0.20M | -3.77M | -0.70M | 0.01M | -0.53M | -1.07M | -2.61M | -1.69M | -38.34M | 11.30M | -1.10M | -1.57M | -1.00M | -1.22M | -1.89M | -2.47M | -1.77M | -2.04M | -1.03M | -1.20M | -1.08M | -0.74M | -0.79M | -0.90M | -1.58M | -1.06M | -1.36M | -1.20M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -1.92M |
|
Investment Income
|
0.00M | -0.01M | | -0.01M | | -0.00M | -0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11.30M | 1.10M | -57.84M | -1.00M | -1.22M | -1.88M | -2.41M | -1.77M | -2.04M | -1.03M | -1.20M | -1.07M | -0.74M | -0.77M | -0.90M | -1.58M | -1.06M | -1.36M | -1.27M | | | | | | | | | | -0.02M | 0.03M | | | -0.14M | -1.11M |
|
Income from Continuing Operations
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.15M | -0.31M | -0.01M | -0.38M | -0.12M | -0.11M | 0.03M | -0.07M | -0.07M | -4.04M | -1.15M | 0.21M | -0.52M | -2.03M | -0.30M | -3.97M | -0.86M | -0.50M | -0.69M | -1.30M | -2.82M | -2.14M | -48.10M | 10.84M | -1.57M | -2.04M | -1.46M | -1.70M | -1.40M | -1.94M | -1.26M | -2.04M | -1.03M | -1.20M | -1.08M | -0.74M | -0.79M | -0.90M | -1.58M | -1.06M | -1.36M | -1.27M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -0.81M |
|
Consolidated Net Income
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.15M | -0.31M | -0.01M | -0.38M | -0.12M | -0.11M | 0.03M | -0.07M | -0.07M | -4.04M | -1.15M | 0.21M | -0.52M | -2.03M | -0.30M | -3.97M | -0.86M | -0.50M | -0.69M | -1.30M | -2.82M | -2.14M | -48.10M | 10.84M | -1.57M | -2.04M | -1.46M | -1.70M | -1.40M | -1.94M | -1.26M | -2.04M | -1.03M | -1.20M | -1.08M | -0.74M | -0.79M | -0.90M | -1.58M | -1.06M | -1.36M | -1.27M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -0.81M |
|
Income towards Parent Company
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.15M | -0.31M | -0.01M | -0.38M | -0.12M | -0.11M | 0.03M | -0.07M | -0.07M | -4.04M | -1.15M | 0.21M | -0.52M | -2.03M | -0.30M | -3.97M | -0.86M | -0.50M | -0.69M | -1.30M | -2.82M | -2.14M | -48.10M | 10.84M | -1.57M | -2.04M | -1.46M | -1.70M | -1.40M | -1.94M | -1.26M | -2.04M | -1.03M | -1.20M | -1.08M | -0.74M | -0.79M | -0.90M | -1.58M | -1.06M | -1.36M | -1.27M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -0.81M |
|
Net Income towards Common Stockholders
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.15M | -0.31M | -0.01M | -0.38M | -0.12M | -0.11M | 0.03M | -0.07M | -0.07M | -4.04M | -1.15M | 0.21M | -0.52M | -2.03M | -0.30M | -3.97M | -0.86M | -0.50M | -0.69M | -1.30M | -2.82M | -2.14M | -48.10M | 10.84M | -1.57M | -2.04M | -1.46M | -1.70M | -1.40M | -1.94M | -1.26M | -2.04M | -1.03M | -1.20M | -1.08M | -0.74M | -0.79M | -0.90M | -1.58M | -1.06M | -1.36M | -1.27M | -0.94M | -1.32M | -0.95M | -1.16M | -1.01M | -0.92M | -0.87M | -0.97M | -1.24M | -1.23M | -1.51M | -1.23M | -0.85M | -1.38M | -0.81M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | -0.02 | -0.01 | 0.00 | 0.00 | -0.01 | -0.02 | -0.01 | -0.19 | 0.05 | -0.01 | -0.88 | -0.41 | -0.49 | -0.75 | -0.78 | -0.67 | -0.67 | -0.33 | -0.34 | -0.20 | -0.14 | -0.14 | -0.17 | -0.26 | -0.16 | -0.21 | -0.20 | -0.14 | -0.19 | -0.13 | -0.16 | -0.13 | -0.11 | -0.10 | -0.12 | -0.14 | -0.13 | -0.14 | -0.12 | -0.06 | -0.08 | |
|
EPS (Weighted Average and Diluted)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | 0.00 | | | | 0.00 | | | 0.00 | | | | 0.00 | | | | -0.03 | | | | -0.01 | | | | 0.02 | | | | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | -0.13 | -0.14 | | | -0.07 | -0.11 |
|
Shares Outstanding (Weighted Average)
|
2,228.03M | 445.61M | 2,228.03M | 450.43M | 405.96M | 445.61M | 37.00M | 37.00M | 37.00M | 37.00M | 50.56M | 118.14M | 111.78M | 107.96M | 106.15M | 114.18M | 116.62M | 117.85M | 117.38M | 128.82M | 137.22M | 143.55M | 138.88M | 149.13M | 151.76M | 158.06M | 155.49M | 164.94M | 165.39M | 168.83M | 170.25M | 202.61M | 241.73M | 242.54M | 2.33M | 2.46M | 2.50M | 2.50M | 2.51M | 2.63M | 3.05M | 3.08M | 3.52M | 5.34M | 5.36M | 5.39M | 5.38M | 6.02M | 6.62M | 6.63M | 6.49M | 6.93M | 7.03M | 7.16M | 7.20M | 7.74M | 8.46M | 8.54M | 8.34M | 8.76M | 9.46M | 10.91M | 10.46M | 15.09M | 17.01M | |
|
Shares Outstanding (Diluted Average)
|
2,228.03M | 445.61M | 2,228.03M | 450.43M | 405.32M | 445.61M | 176.57M | 75.43M | | 37.00M | | | | 107.96M | | | 116.62M | | | | 142.00M | | | | 151.76M | | | | 165.39M | | | | 579.67M | | | | 250.49M | | | | | | | | | | | | | | | | | | | | | | | | | 10.91M | | | | 18.16M |
|
EBITDA
|
-0.00M | -0.00M | 454.00 | -0.01M | -0.01M | -0.00M | -0.02M | -0.05M | -0.07M | 0.12M | -0.32M | -0.02M | -0.44M | -0.16M | -0.27M | -0.05M | -0.15M | -0.13M | -3.50M | -1.08M | 0.34M | -0.38M | -2.01M | -0.20M | -3.91M | -0.70M | -0.45M | -0.53M | -1.07M | -2.61M | -1.69M | -38.33M | 11.31M | -1.10M | -1.57M | -1.00M | -1.22M | -1.89M | -2.47M | -1.77M | -1.60M | -0.88M | -1.59M | -1.51M | -2.15M | -2.05M | -1.76M | -1.57M | -0.95M | -1.63M | -1.33M | -1.12M | -1.35M | -1.02M | -1.18M | -1.05M | -0.94M | -0.96M | -0.82M | -0.96M | -1.36M | -1.65M | -1.11M | -0.93M | -1.41M | -1.94M |
|
Interest Expenses
|
| | | | | | | -651.00 | -658.00 | -0.02M | -658.00 | -0.01M | -0.06M | -0.04M | -0.15M | -0.09M | -0.08M | -0.06M | 0.54M | 0.07M | 0.13M | 0.13M | 0.02M | 0.10M | 0.06M | 0.16M | 0.05M | 0.17M | 0.22M | 0.21M | 0.45M | 9.76M | 0.46M | 0.46M | 0.46M | 0.46M | 0.48M | -0.49M | -0.53M | -0.51M | 0.58M | 0.38M | 0.15M | -0.13M | 0.13M | 0.13M | 0.13M | 0.12M | 0.13M | 0.00M | 0.54M | 0.15M | 0.10M | 0.01M | 0.02M | 0.03M | 0.03M | 0.04M | 0.03M | 0.18M | 0.32M | 0.15M | 0.13M | 0.09M | 0.04M | 0.19M |