|
Revenue
|
1.95M | 1.89M | 0.44M | 0.84M | 0.09M | 1.43M | 0.55M | 0.56M | 1.41M | 0.98M | 0.57M | 0.55M | 1.41M | 0.53M | 0.41M | 1.94M | 0.80M | 0.42M | 0.43M | 0.33M | 1.37M | 0.40M | 1.28M | 0.95M | 0.65M | 2.27M | 0.67M | 1.67M | 0.43M | 0.42M | 0.43M | 1.70M | 1.42M | 0.89M | 0.94M | 3.06M | 0.84M | 0.75M | 0.74M | -1.23M | 0.55M | 0.73M | 0.45M | 0.53M | 0.52M | 0.31M | 0.94M | 1.06M | 1.89M | 0.99M | 1.30M | 0.93M | 1.94M | 1.95M | 1.37M | 1.76M | 2.18M | 1.93M | 1.82M | 1.83M | 2.18M | 1.14M | 2.14M | 1.46M | 1.61M | 1.70M | 1.55M |
|
Cost of Revenue
|
0.31M | 0.35M | 0.02M | 0.03M | 0.03M | 0.10M | 0.21M | 0.14M | 0.11M | 0.29M | 0.21M | 0.19M | 0.18M | 0.14M | 0.10M | 0.32M | 0.12M | 0.09M | 0.10M | 0.07M | 0.12M | 0.16M | 0.24M | 0.23M | 0.14M | 0.15M | 0.37M | 0.62M | 0.11M | 0.14M | 0.17M | 0.31M | 0.66M | 0.80M | 0.92M | 0.86M | 1.18M | 1.03M | 0.94M | 1.01M | 0.60M | 0.68M | 0.51M | 0.67M | 0.12M | 0.15M | 0.21M | 0.31M | 0.77M | 0.24M | 0.29M | 0.37M | 0.34M | 0.72M | 0.39M | 0.98M | 1.32M | 1.61M | 1.48M | 1.92M | 0.30M | 0.26M | 0.47M | 0.26M | 0.28M | 0.46M | 0.36M |
|
Gross Profit
|
2.66M | 2.26M | 0.33M | 0.91M | 0.87M | 1.33M | 0.34M | 0.43M | 1.29M | 0.69M | 0.36M | 0.35M | 1.23M | 0.39M | 0.31M | 1.62M | 0.69M | 0.33M | 0.33M | 0.26M | 1.25M | 0.24M | 1.04M | 0.73M | 0.51M | 2.13M | 0.30M | 1.05M | 0.32M | 0.28M | 0.26M | 1.39M | 0.76M | 0.09M | 0.02M | 2.19M | -0.34M | -0.28M | -0.20M | 0.70M | -0.05M | 0.05M | -0.06M | -0.13M | 0.40M | 0.16M | 0.73M | 0.75M | 1.12M | 0.75M | 1.00M | 0.56M | 1.60M | 1.22M | 0.98M | 0.77M | 0.86M | 0.32M | 0.34M | -0.10M | 1.88M | 0.88M | 1.68M | 1.20M | 1.33M | 1.23M | 1.19M |
|
Research & Development
|
0.90M | 0.77M | 0.25M | 0.21M | 0.28M | 0.28M | 0.27M | 0.23M | 0.30M | 0.29M | 0.27M | 0.26M | 0.25M | 0.26M | 0.21M | 0.51M | 0.26M | 0.29M | 0.35M | 0.44M | 0.49M | 0.47M | 0.32M | 0.34M | 0.41M | 0.39M | 0.37M | 0.39M | 0.49M | 0.57M | 0.53M | 0.42M | 0.49M | 0.45M | 0.39M | 0.33M | 0.39M | 0.30M | 0.39M | 0.33M | 0.37M | 0.30M | 0.30M | 0.36M | 0.34M | 0.32M | 0.33M | 0.41M | 0.44M | 0.49M | 0.61M | 0.81M | 0.81M | 0.78M | 0.83M | 0.83M | 0.69M | 0.56M | 0.53M | 0.62M | 0.61M | 0.59M | 0.65M | 0.66M | 0.60M | 0.64M | 0.68M |
|
Selling, General & Administrative
|
1.48M | 1.32M | 0.75M | 0.91M | 0.70M | 0.90M | 0.82M | 0.69M | 0.71M | 0.64M | 0.63M | 1.06M | 0.60M | 0.74M | 0.33M | 1.34M | 0.73M | 0.58M | 0.74M | 0.72M | 0.86M | 0.90M | 0.99M | 0.93M | 1.04M | 0.98M | 1.01M | 1.09M | 0.99M | 1.04M | 0.93M | 1.48M | 1.62M | 1.43M | 1.24M | 1.39M | 1.46M | 1.08M | 1.05M | 1.75M | 1.38M | 1.06M | 0.92M | 1.69M | 1.38M | 1.21M | 1.49M | 1.77M | 1.52M | 1.37M | 1.39M | 1.75M | 1.80M | 2.01M | 2.51M | 3.05M | 2.14M | 1.75M | 1.78M | 2.04M | 1.78M | 1.94M | 1.61M | 1.81M | 1.37M | 1.68M | 1.40M |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.05M | | | | -1.58M | | | | | | | | | | 1.89M | -0.21M | 0.40M | | -0.03M | | | | | | | |
|
Operating Expenses
|
2.38M | 2.09M | 1.00M | 1.12M | 0.98M | 1.17M | 1.08M | 0.92M | 1.01M | 0.93M | 0.90M | 1.32M | 0.86M | 1.00M | 0.54M | 1.86M | 0.99M | 0.87M | 1.09M | 1.16M | 1.34M | 1.37M | 1.31M | 1.27M | 1.45M | 1.37M | 1.38M | 1.47M | 1.48M | 1.61M | 1.45M | 1.91M | 2.11M | 1.88M | 1.63M | 1.72M | 1.85M | 1.37M | 1.44M | 2.08M | 1.75M | 1.36M | 1.22M | 2.04M | 1.72M | 1.53M | 1.82M | 2.17M | 1.96M | 1.87M | 2.00M | 2.56M | 2.60M | 2.79M | 3.34M | 5.77M | 2.62M | 2.70M | 2.31M | 2.63M | 2.39M | 2.53M | 2.26M | 2.47M | 1.97M | 2.32M | 2.08M |
|
Operating Income
|
0.28M | 0.17M | -0.67M | -4.71M | -0.12M | 0.16M | -0.74M | -0.50M | 0.28M | -0.23M | -0.53M | -0.97M | 0.37M | -0.61M | -0.23M | -0.24M | -0.31M | -0.54M | -0.77M | -0.91M | -0.09M | -1.12M | -0.27M | -0.55M | -0.94M | 0.75M | -1.09M | -0.42M | -1.16M | -1.33M | -1.19M | -0.52M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 70.00 | -0.11M | -0.56M | -0.40M | -2.05M | -0.20M | -1.09M | -1.42M | -0.84M | -1.11M | -0.99M | -2.00M | -1.00M | -1.57M | -2.36M | -5.00M | -1.76M | -2.38M | -1.97M | -2.72M | -0.51M | -1.65M | -0.58M | -1.27M | -0.64M | -1.08M | -0.89M |
|
EBIT
|
0.28M | 0.17M | -0.67M | -4.71M | -0.12M | 0.16M | -0.74M | -0.50M | 0.28M | -0.23M | -0.53M | -0.97M | 0.37M | -0.61M | -0.23M | -0.24M | -0.31M | -0.54M | -0.77M | -0.91M | -0.09M | -1.12M | -0.27M | -0.55M | -0.94M | 0.75M | -1.09M | -0.42M | -1.16M | -1.33M | -1.19M | -0.52M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 70.00 | -0.11M | -0.56M | -0.40M | -2.05M | -0.20M | -1.09M | -1.42M | -0.84M | -1.11M | -0.99M | -2.00M | -1.00M | -1.57M | -2.36M | -5.00M | -1.76M | -2.38M | -1.97M | -2.72M | -0.51M | -1.65M | -0.58M | -1.27M | -0.64M | -1.08M | -0.89M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | -0.20M | 0.10M | 0.22M | 0.04M | 0.01M | -406.00 | 0.03M | -0.01M | -38.00 | -0.05M | 0.06M | 0.00M | | 8.00 | 6.00 | 7.00 | 6.00 | 14.00 | 44.00 | 16.00 | 70.00 | -0.11M | -0.56M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 0.06M | 0.06M | 0.06M | 0.06M | 0.03M | 2.00 | 2.00 | | 2.00 | 2.00 | 2.00 | | | | | | | | | | | | | | | | | | | | | | | 44.00 | 16.00 | 70.00 | 54.00 | 19.00 | 11.00 | 1.00 | 0.03M | 0.00M | 0.00M | 0.00M | 832.00 | 329.00 | 299.00 | 131.00 | 77.00 | 8.00 | 17.00 | 4.00 | 23.00 | 0.01M | 0.01M | 5.00 | 46.00 | 2.00 | 57.00 | 3.00 | 0.00M | 515.00 |
|
Other Non Operating Income
|
-0.04M | -0.02M | -0.10M | -0.13M | 0.79M | 0.19M | -0.04M | 0.09M | | -0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.50M | | | | | -0.05M | | | | | | | -0.01M | | | -0.02M | | | | -0.01M | | | |
|
Non Operating Income
|
| | | | | 0.09M | -0.19M | -0.03M | -0.04M | -0.36M | -0.01M | -0.03M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.21M | 0.10M | 0.22M | 0.04M | 0.01M | -404.00 | 0.01M | -0.18M | -32.00 | -0.05M | 0.06M | 0.00M | 6.00 | 8.00 | 6.00 | 7.00 | 6.00 | | | | -1.80M | -1.31M | -1.27M | -9.13M | -1.32M | -1.37M | -2.20M | -0.02M | -0.02M | -0.05M | -0.03M | -0.03M | 131.00 | -0.15M | -0.04M | -1.81M | 0.07M | -0.10M | 0.13M | 0.07M | -0.00M | -0.01M | -0.16M | -0.14M | -0.10M | -0.08M | -0.07M |
|
EBT
|
0.31M | 0.18M | -0.67M | -4.71M | 0.04M | 0.05M | -0.89M | -0.61M | 0.24M | -0.49M | -0.54M | -0.98M | 0.36M | -0.61M | -0.23M | -0.25M | -0.32M | -0.55M | -0.78M | -1.01M | -0.09M | -1.12M | -0.27M | -0.55M | -0.94M | 0.75M | -1.11M | -0.60M | -1.16M | -1.33M | -1.19M | -0.52M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 140.00 | -0.23M | -1.12M | -0.79M | -3.60M | -0.74M | -3.29M | -1.44M | -0.85M | -1.11M | -0.99M | -2.00M | -1.00M | -1.72M | -2.40M | -6.81M | -1.69M | -2.48M | -1.84M | -2.65M | -0.51M | -1.67M | -0.74M | -1.41M | -0.74M | -1.17M | -0.96M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | 0.00M | -105.00 | 912.00 | | 800.00 | | 912.00 | | | 0.16M | 912.00 | | | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | 0.14M | -189.00 | -0.28M | | | | -0.02M | | | |
|
Profit After Tax
|
0.22M | 0.14M | -0.07M | 4.40M | 1.00M | 0.24M | -0.94M | -0.94M | 0.24M | -0.59M | -0.54M | -1.00M | 0.36M | -0.61M | -0.23M | -0.25M | -0.32M | -0.55M | -0.78M | -0.93M | -0.30M | -1.03M | -0.05M | -0.51M | -0.92M | 0.75M | -1.08M | -0.61M | -1.16M | -2.54M | -1.13M | -0.52M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | -1.38M | -1.80M | -1.43M | -1.83M | -9.53M | -3.37M | -1.57M | -3.29M | -1.44M | -0.85M | -1.16M | -1.02M | -2.03M | -1.00M | -1.72M | -2.40M | -6.79M | -1.69M | -2.48M | -1.84M | -2.37M | -0.51M | -1.67M | -0.74M | -1.38M | -0.74M | -1.17M | -0.96M |
|
Income from Continuing Operations
|
0.31M | 0.18M | -0.67M | -4.71M | 0.04M | 0.05M | -0.89M | -0.61M | 0.24M | -0.49M | -0.54M | -0.98M | 0.36M | -0.61M | -0.23M | -0.25M | -0.32M | -0.55M | -0.78M | -1.01M | -0.09M | -1.12M | -0.28M | -0.55M | -0.94M | 0.75M | -1.11M | -0.76M | -1.16M | -1.33M | -1.19M | -0.50M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 140.00 | -0.23M | -1.12M | -0.79M | -3.60M | -0.74M | -3.29M | -1.44M | -0.85M | -1.11M | -0.99M | -2.00M | -1.00M | -1.72M | -2.40M | -6.79M | -1.69M | -2.62M | -1.84M | -2.37M | -0.51M | -1.67M | -0.74M | -1.38M | -0.74M | -1.17M | -0.96M |
|
Consolidated Net Income
|
0.31M | | 0.01 | 0.17M | -0.44M | -0.01M | -0.01M | -0.07M | 0.24M | -0.49M | -0.54M | -0.98M | 0.36M | -0.61M | -0.23M | -0.25M | -0.32M | -0.55M | -0.78M | -1.01M | -0.09M | -1.12M | -0.28M | -0.55M | -0.94M | 0.75M | -1.11M | -0.76M | -1.16M | -1.33M | -1.19M | -0.50M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 140.00 | -0.23M | -1.12M | -0.79M | -3.60M | -0.74M | -3.29M | -1.44M | -0.85M | -1.11M | -0.99M | -2.00M | -1.00M | -1.72M | -2.40M | -6.79M | -1.69M | -2.62M | -1.84M | -2.37M | -0.51M | -1.67M | -0.74M | -1.38M | -0.74M | -1.17M | -0.96M |
|
Income towards Parent Company
|
0.31M | | 0.01 | 0.17M | -0.44M | -0.01M | -0.01M | -0.07M | 0.24M | -0.49M | -0.54M | -0.98M | 0.36M | -0.61M | -0.23M | -0.25M | -0.32M | -0.55M | -0.78M | -1.01M | -0.09M | -1.12M | -0.28M | -0.55M | -0.94M | 0.75M | -1.11M | -0.76M | -1.16M | -1.33M | -1.19M | -0.50M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 140.00 | -0.23M | -1.12M | -0.79M | -3.60M | -0.74M | -3.29M | -1.44M | -0.85M | -1.11M | -0.99M | -2.00M | -1.00M | -1.72M | -2.40M | -6.79M | -1.69M | -2.62M | -1.84M | -2.37M | -0.51M | -1.67M | -0.74M | -1.38M | -0.74M | -1.17M | -0.96M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.40M | 0.20M | 0.20M | 0.20M | 0.20M | 0.20M | 0.17M | 0.16M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
0.31M | | 0.01 | 0.17M | -0.44M | -0.01M | -0.01M | -0.07M | 0.24M | -0.59M | -0.54M | -0.98M | 0.36M | -0.61M | -0.23M | -0.25M | -0.32M | -0.55M | -0.78M | -1.01M | -0.09M | -1.12M | -0.05M | -0.55M | -0.92M | 0.75M | -1.08M | -0.74M | -1.36M | -2.94M | -1.34M | -0.72M | -1.56M | -1.99M | -1.81M | 0.31M | -2.35M | -1.70M | -3.07M | -1.38M | -1.80M | -1.43M | -1.83M | -9.53M | -3.48M | -1.57M | -3.29M | -1.44M | -0.85M | -1.16M | -1.02M | -2.03M | -1.00M | -1.72M | -2.52M | -6.79M | -1.69M | -2.62M | -1.84M | -2.37M | -0.51M | -1.67M | -0.74M | -1.38M | -0.74M | -1.17M | -0.96M |
|
EPS (Basic)
|
0.00 | | 0.00 | 0.00 | 0.01 | 0.00 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.02 | 0.00 | -0.02 | 0.00 | -0.01 | -0.01 | 0.01 | -0.02 | -0.13 | -0.25 | -0.53 | -0.24 | -0.13 | -0.26 | -0.32 | -0.28 | 0.05 | -0.30 | -0.15 | -0.23 | -0.12 | -0.13 | -0.10 | -0.13 | -7.85 | -1.84 | -0.60 | -0.51 | 0.20 | -0.11 | -0.15 | -0.13 | -0.26 | -0.13 | -0.21 | -0.29 | -26.62 | -3.04 | -4.45 | -3.22 | -4.42 | -0.32 | -1.00 | -0.39 | -0.67 | -0.16 | -0.20 | -0.15 |
|
EPS (Weighted Average and Diluted)
|
0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | -0.01 | | | 0.00 | -0.01 | | | 0.00 | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Weighted Average)
|
68.48M | 71.29M | 73.52M | 72.55M | 77.71M | 77.71M | | 77.90M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 78.16M | 81.47M | 87.18M | 89.84M | 45.90M | 57.94M | 58.00M | 58.03M | 59.05M | 66.00M | 66.00M | 66.04M | 5.50M | 5.51M | 5.52M | 5.53M | 5.59M | 6.09M | 6.36M | 6.54M | 6.64M | 7.85M | 11.38M | 13.15M | 11.61M | 13.98M | 14.12M | | | 1.90M | | 6.44M | 4.70M | 7.77M | 7.78M | 7.79M | 7.79M | 7.89M | 8.10M | 8.15M | 0.44M | 0.48M | 0.56M | 0.57M | 0.56M | 1.62M | 1.66M | 1.89M | 2.06M | 4.70M | 5.82M | 6.59M |
|
Shares Outstanding (Diluted Average)
|
68.48M | 71.31M | 74.89M | 72.55M | 91.21M | 91.09M | | 77.90M | 590.40M | 78.16M | | | 78.16M | | | | 81.47M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
0.28M | 0.17M | -0.67M | -4.71M | -0.12M | 0.16M | -0.74M | -0.50M | 0.28M | -0.23M | -0.53M | -0.97M | 0.37M | -0.61M | -0.23M | -0.24M | -0.31M | -0.54M | -0.77M | -0.91M | -0.09M | -1.12M | -0.27M | -0.55M | -0.94M | 0.75M | -1.09M | -0.42M | -1.16M | -1.33M | -1.19M | -0.52M | -1.36M | -1.79M | -1.61M | 0.48M | -2.19M | -1.66M | -1.64M | 5.49M | 70.00 | -0.11M | -0.56M | -0.40M | -2.05M | -0.20M | -1.09M | -1.42M | -0.85M | -1.16M | -0.99M | -2.00M | -0.94M | -1.88M | -2.52M | -6.80M | -1.62M | -2.46M | -1.80M | -2.23M | -0.57M | -1.64M | -0.65M | -1.41M | -0.73M | -1.11M | -1.04M |
|
Interest Expenses
|
-0.02M | -0.01M | | | -0.16M | 0.16M | 0.21M | 0.18M | 0.11M | 0.29M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.10M | -2.00 | -2.00 | -2.00 | | -2.00 | -2.00 | 0.02M | 0.17M | | | | | | | | | | | | | | 0.11M | 0.56M | 0.40M | 1.55M | 0.57M | 2.20M | 0.02M | 0.02M | | | | | 0.00M | 0.00M | 0.01M | 0.06M | 0.06M | 0.05M | 0.06M | 0.00M | 0.01M | 0.10M | 0.07M | 0.04M | 0.03M | 0.01M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | -0.37% | 0.01% | -0.98% | | -0.29% | | -0.10% | | | -26.84% | -0.08% | | | 2.52% | | | | | | | | | | | | | | | | | | | | | | | | 0.30% | | -5.77% | 0.01% | 10.45% | | | | 1.63% | | | |