|
Revenue
|
0.51M | 0.52M | 0.58M | 0.61M | 0.62M | 0.72M | 0.81M | 0.84M | 1.10M | 1.68M | 2.05M | 2.16M | 2.33M | | 2.07M | 1.50M | 1.50M | 1.63M | 1.82M | 1.85M | 1.99M | 2.14M | 2.25M | 2.37M | 2.56M | 2.96M | 3.13M | 5.18M | 5.29M | 5.46M | 6.70M | 6.60M | 8.30M | 12.16M | 9.92M | 11.28M | 14.73M | 16.85M | 31.20M | 33.80M | 37.30M | 36.22M | 40.53M | 40.75M | -41.26M | 37.70M | 29.24M | 23.57M | -6.14M | 18.43M | 19.71M | 21.39M | 22.71M | 23.94M | 25.42M | 28.07M |
|
Cost of Revenue
|
0.27M | 0.30M | 0.37M | 0.37M | 0.29M | 0.35M | 0.35M | 0.35M | 0.64M | 1.09M | 1.30M | 1.03M | 1.50M | | 1.16M | 0.62M | 0.68M | 0.68M | 0.68M | 0.77M | 0.87M | 0.92M | 0.88M | 0.93M | 0.96M | 1.10M | 1.30M | 1.54M | 1.61M | 1.71M | 1.97M | 2.09M | -1.01M | 1.58M | 1.37M | 1.59M | 1.88M | 2.02M | 3.14M | 4.07M | 4.78M | 4.89M | 5.42M | 5.28M | -3.93M | 6.47M | 3.83M | 4.88M | -0.02M | 2.38M | 2.48M | 2.51M | 2.24M | 2.60M | 2.73M | 2.53M |
|
Gross Profit
|
0.24M | 0.22M | 0.21M | 0.24M | 0.33M | 0.37M | 0.46M | 0.49M | 0.46M | 0.60M | 0.75M | 1.13M | 0.83M | | 0.90M | 0.88M | 0.82M | 0.97M | 1.14M | 1.08M | 1.12M | 1.21M | 1.37M | 1.44M | 1.60M | 1.87M | 1.84M | 3.64M | 3.69M | 3.75M | 4.74M | 4.52M | 9.30M | 10.59M | 8.55M | 9.69M | 12.84M | 14.83M | 28.06M | 29.73M | 32.53M | 31.33M | 35.12M | 35.47M | -37.33M | 31.23M | 25.41M | 18.70M | -6.12M | 16.06M | 17.23M | 18.88M | 20.47M | 21.34M | 22.69M | 25.54M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | 0.03M | 0.09M | 0.09M | 0.09M | 0.06M | | 4.00 | | | | 0.10M | 0.36M | 0.64M | 0.69M | 0.71M | 0.71M | 0.93M | 0.93M | 1.90M | 2.52M | 2.86M | 2.90M | 2.90M | 2.51M | -4.24M | 1.50M | 1.41M | 1.31M | -0.61M | 0.70M | 0.70M | 0.70M | 0.64M | 0.70M | 0.71M | 0.70M |
|
Research & Development
|
0.07M | 0.10M | 0.07M | 0.16M | 0.13M | 0.10M | 0.13M | 0.12M | 0.13M | 0.11M | 0.11M | 0.11M | 0.09M | | 0.17M | 0.32M | 0.30M | 0.33M | 0.43M | 0.50M | 0.60M | 0.50M | 0.43M | 0.29M | 0.32M | 0.29M | 0.29M | 0.33M | 0.31M | 0.32M | 0.69M | 1.03M | 1.09M | 1.66M | 1.48M | 1.73M | 1.85M | 1.99M | 3.04M | 3.22M | 3.57M | 3.78M | 3.43M | 3.42M | -1.96M | 4.15M | 3.79M | 3.74M | 1.30M | 2.08M | 2.03M | 1.89M | 1.92M | 2.20M | 2.72M | 2.71M |
|
Selling, General & Administrative
|
0.44M | 0.32M | 0.35M | 0.45M | 0.40M | 0.50M | 0.47M | 0.48M | 0.48M | 0.49M | 0.71M | 0.62M | 0.60M | | 0.86M | 1.22M | 1.03M | 1.26M | 1.35M | 1.34M | 1.26M | 1.04M | 0.95M | 1.10M | 1.08M | 1.12M | 1.22M | 1.39M | 1.46M | 1.75M | 2.21M | 2.35M | 2.19M | 3.13M | 3.28M | 3.50M | 5.36M | 4.83M | 7.15M | 10.08M | 11.61M | 11.53M | 11.65M | 11.92M | -1.84M | 14.84M | 13.54M | 10.81M | 5.70M | 10.40M | 9.32M | 9.33M | 11.50M | 11.50M | 11.40M | 12.07M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.04M | 0.29M | 0.40M | 0.23M | 0.01M | 0.18M | 0.25M | 1.00M | 0.27M | 0.34M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | 0.24M | | | | | | |
|
Other Operating Expenses
|
0.12M | 0.09M | 0.10M | 0.08M | 0.06M | 0.06M | 0.07M | 0.07M | -63.00 | 0.15M | 0.24M | 0.20M | 0.21M | | 0.24M | 0.50M | 0.64M | 0.68M | 0.76M | 0.73M | 0.85M | 0.82M | 0.61M | 0.51M | 0.55M | 0.49M | 0.54M | 2.18M | -1.75M | -1.90M | 3.02M | -0.01M | -4.51M | 6.77M | 5.11M | -3.39M | -3.11M | -10.56M | 7.08M | -0.69M | -20.99M | 28.86M | 102.01M | 37.15M | -127.80M | 32.31M | 22.53M | 24.50M | -24.43M | 9.02M | 9.67M | 10.59M | 11.41M | 11.45M | 27.95M | 13.37M |
|
Operating Expenses
|
0.63M | 0.51M | 0.52M | 0.70M | 0.59M | 0.65M | 0.67M | 0.67M | 0.76M | 0.74M | 1.06M | 0.93M | 0.91M | | 1.27M | 2.04M | 1.97M | 2.27M | 2.54M | 2.57M | 2.71M | 2.35M | 1.99M | 1.90M | 1.94M | 1.90M | 2.06M | 3.89M | 4.10M | 4.41M | 5.95M | 7.38M | 9.06M | 11.79M | 9.88M | 12.53M | 20.14M | 17.83M | 35.76M | 44.96M | 55.77M | 44.19M | 117.10M | 52.49M | -131.61M | 51.31M | 39.87M | 39.05M | -17.43M | 21.73M | 21.02M | 21.81M | 24.82M | 25.16M | 42.06M | 28.16M |
|
Operating Income
|
-0.39M | -0.29M | -0.32M | -0.45M | -0.26M | -0.28M | -0.21M | -0.18M | -0.31M | -0.15M | -0.31M | 0.19M | -0.08M | | -0.37M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.59M | -1.14M | -0.63M | -0.46M | -0.34M | -0.03M | -0.22M | 1.28M | 1.20M | 1.04M | 0.75M | -0.77M | -0.76M | 0.37M | 0.04M | -1.25M | -5.41M | -0.98M | -4.55M | -11.16M | -18.46M | -7.97M | -76.56M | -11.74M | 90.35M | -13.61M | -10.63M | -15.47M | 11.29M | -3.29M | -1.31M | -0.42M | -2.11M | -1.22M | -16.64M | -0.09M |
|
EBIT
|
-0.39M | -0.29M | -0.32M | -0.45M | -0.26M | -0.28M | -0.21M | -0.18M | -0.31M | -0.15M | -0.31M | 0.19M | -0.08M | | -0.37M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.59M | -1.14M | -0.63M | -0.46M | -0.34M | -0.03M | -0.22M | 1.28M | 1.20M | 1.04M | 0.75M | -0.77M | -0.76M | 0.37M | 0.04M | -1.25M | -5.41M | -0.98M | -4.55M | -11.16M | -18.46M | -7.97M | -76.56M | -11.74M | 90.35M | -13.61M | -10.63M | -15.47M | 11.29M | -3.29M | -1.31M | -0.42M | -2.11M | -1.22M | -16.64M | -0.09M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.11M | 0.21M | | | | | -0.18M | | 0.70M | 0.18M | -0.41M | | | | | | | | | | |
|
Interest & Investment Income
|
36.00 | 27.00 | 53.00 | | 21.00 | 20.00 | 3.00 | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.11M | 0.08M | 0.03M | 0.02M | 0.01M | -0.02M | -0.02M | -0.12M | -0.19M | -0.15M | -0.16M | -0.03M | -0.01M | -0.03M | -0.41M | -0.39M | -0.45M | -0.23M | -0.14M | -0.33M | -0.23M | -0.02M | 0.68M | 0.68M | 0.51M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.30M | 0.13M | -0.02M | 0.14M | 0.39M | 0.39M | 0.38M | 0.23M | 0.30M | 0.25M | 0.15M | 0.10M | 0.00M | 0.10M | 0.25M | 0.28M |
|
Non Operating Income
|
| -0.15M | -0.16M | -0.18M | -0.18M | -0.19M | -0.20M | -0.12M | -0.19M | -0.20M | -0.20M | -0.20M | -0.20M | | -0.19M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | -0.13M | -0.13M | -2.94M | -0.41M | -0.43M | -0.29M | -0.34M | -27.63M | -25.66M | 19.89M | 3.50M | 11.04M | 2.20M | 21.94M | -16.42M | 0.11M | -0.67M | -0.14M | -0.12M | 6.25M | 0.14M | 0.13M | -0.05M | 0.82M | 0.36M | 0.39M | 5.11M | 0.23M | 0.07M | 0.25M | -4.25M | -0.13M | -0.02M | 0.78M | 0.93M | 0.79M |
|
EBT
|
-0.26M | -0.14M | -1.34M | -0.61M | -0.43M | -0.46M | -0.38M | -0.36M | -0.49M | -0.33M | -0.49M | 0.01M | -0.27M | | -0.55M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.60M | -1.17M | -0.69M | -0.55M | -0.87M | -0.32M | -0.56M | 0.00M | 1.23M | -27.38M | 4.25M | 10.27M | 1.44M | 22.31M | -16.38M | -1.13M | -6.08M | -1.12M | -4.68M | -4.91M | -18.32M | -8.02M | -76.62M | -10.92M | 90.70M | -13.62M | -5.52M | -15.69M | 11.36M | -3.18M | -5.56M | -0.55M | -2.13M | -0.43M | -15.71M | 0.70M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.54M | | | | -3.26M | | -12.55M | -4.99M | -2.58M | -0.60M | -3.74M | -0.60M | -0.30M | 0.09M | 0.00M | 0.12M | -0.23M | 0.02M | 0.00M | -0.08M | 0.02M | 0.01M | 0.13M | 0.08M |
|
Profit After Tax
|
-0.53M | -0.44M | -0.47M | -0.63M | -0.44M | -0.48M | -0.41M | -0.30M | -0.50M | -0.35M | -0.51M | -0.01M | -0.28M | | -0.56M | -1.15M | -1.15M | -1.29M | -1.40M | -1.49M | -1.72M | -1.27M | -3.57M | -0.87M | -0.77M | -0.32M | -0.56M | -26.35M | -24.46M | 20.93M | 4.25M | 10.27M | 2.98M | 22.31M | -16.38M | -1.13M | -2.81M | -1.12M | 7.88M | 0.08M | -15.74M | -7.42M | -72.88M | -10.32M | -49.19M | -13.71M | -10.20M | -29.13M | -14.96M | -10.22M | -20.72M | -1.70M | 12.46M | -0.45M | -15.84M | 0.62M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.26M | -0.22M | -0.30M | -0.18M | -0.04M | -0.31M | -0.22M | -0.29M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | -0.12M | -0.16M | -0.22M | -0.28M | -0.26M | -0.36M | -0.30M | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.26M | -0.14M | -1.34M | -0.61M | -0.43M | -0.46M | -0.38M | -0.36M | -0.49M | -0.33M | -0.49M | 0.01M | -0.27M | | -0.55M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.60M | -1.17M | -0.69M | -0.55M | -0.87M | -0.32M | -0.56M | 0.00M | 1.23M | -27.38M | 4.25M | 10.27M | 2.98M | 22.31M | -16.38M | -1.13M | -2.81M | -1.12M | 7.88M | 0.08M | -15.74M | -7.42M | -72.88M | -10.32M | 91.00M | -13.71M | -5.52M | -15.80M | 11.60M | -3.20M | -5.56M | -0.47M | -2.16M | -0.45M | -15.84M | 0.62M |
|
Consolidated Net Income
|
-0.26M | -0.14M | -1.34M | -0.61M | -0.43M | -0.46M | -0.38M | -0.36M | -0.49M | -0.33M | -0.49M | 0.01M | -0.27M | | -0.55M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.60M | -1.17M | -0.69M | -0.55M | -0.87M | -0.32M | -0.56M | 0.00M | 1.23M | -27.38M | 4.25M | 10.27M | 2.98M | 22.31M | -16.38M | -1.13M | -2.81M | -1.12M | 7.88M | 0.08M | -15.74M | -7.42M | -72.88M | -10.32M | 91.00M | -13.71M | -4.99M | -13.33M | -26.55M | -7.02M | -15.16M | -1.23M | 14.62M | -0.45M | -15.84M | 0.62M |
|
Income towards Parent Company
|
-0.26M | -0.14M | -1.34M | -0.61M | -0.43M | -0.46M | -0.38M | -0.36M | -0.49M | -0.33M | -0.49M | 0.01M | -0.27M | | -0.55M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.60M | -1.17M | -0.69M | -0.55M | -0.87M | -0.32M | -0.56M | 0.00M | 1.23M | -27.38M | 4.25M | 10.27M | 2.98M | 22.31M | -16.38M | -1.13M | -2.81M | -1.12M | 7.88M | 0.08M | -15.74M | -7.42M | -72.88M | -10.32M | 91.00M | -13.71M | -4.99M | -13.33M | -26.55M | -7.02M | -15.16M | -1.23M | 14.62M | -0.45M | -15.84M | 0.62M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.11M | 0.11M | 0.09M | 0.08M | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.26M | -0.14M | -1.34M | -0.61M | -0.43M | -0.46M | -0.38M | -0.36M | -0.49M | -0.33M | -0.49M | 0.01M | -0.27M | | -0.55M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.60M | -0.97M | -3.32M | -0.87M | -0.77M | -0.42M | -0.66M | -26.44M | -24.55M | 20.87M | 3.42M | 8.86M | 2.98M | 18.36M | -16.38M | -1.13M | -2.81M | -1.12M | 7.88M | 0.08M | -15.74M | -7.42M | -7.42M | -10.32M | -49.19M | -13.71M | -10.20M | -29.13M | -13.38M | -10.22M | -20.72M | -1.70M | 14.62M | -0.45M | -15.84M | 0.62M |
|
EPS (Basic)
|
-0.05 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.07 | -0.01 | -0.01 | -0.31 | 0.00 | -0.05 | | -0.10 | -0.09 | -0.08 | -0.09 | -0.09 | -0.10 | -0.11 | -0.08 | -0.26 | -0.07 | -0.06 | -0.03 | -0.05 | -1.74 | -1.42 | 1.42 | 0.18 | 0.42 | 0.15 | 0.87 | -0.70 | -0.04 | -0.10 | -0.03 | 0.20 | 0.00 | -0.41 | -0.18 | -1.72 | -0.24 | -1.15 | -0.32 | -0.23 | -0.67 | -0.33 | -0.22 | -0.45 | -0.04 | 0.27 | -0.01 | -0.33 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | -0.01 | | | | -0.01 | | | | | | | | | | | | | | -0.07 | -0.03 | -0.05 | 0.05 | 0.05 | 0.04 | 0.02 | 0.35 | 0.15 | -0.01 | -0.70 | -0.04 | -0.07 | -0.03 | 0.19 | | -0.40 | | -0.18 | -0.24 | -1.11 | -0.32 | -0.23 | -0.67 | -0.33 | -0.22 | -0.45 | -0.04 | 0.27 | -0.01 | -0.33 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 4.98M | 5.00M | 5.00M | 5.03M | 5.03M | 12.10M | 12.15M | 12.15M | 12.24M | 12.45M | 12.69M | 12.88M | 12.88M | 13.00M | 13.04M | 13.23M | 13.63M | 15.10M | 16.46M | 18.50M | 18.80M | 19.00M | 20.45M | 20.45M | 25.99M | 32.00M | 32.74M | 33.40M | 40.39M | 40.70M | 41.65M | 42.09M | 42.41M | 42.61M | 42.77M | 43.21M | 43.46M | 43.49M | 44.03M | 45.30M | 46.03M | 46.14M | 46.39M | 47.00M | 47.56M | 47.91M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | 69.68M | | | | 69.68M | | | | | | | | | | | | | | | | | | | | 24.54M | | | 21.01M | 27.01M | | | | | | 38.50M | | 42.46M | 42.65M | 43.07M | 43.03M | 43.44M | 43.57M | 43.72M | 45.43M | 46.00M | 46.18M | 46.07M | 47.13M | 47.80M | 48.72M |
|
EBITDA
|
-0.39M | -0.29M | -0.32M | -0.45M | -0.26M | -0.28M | -0.21M | -0.18M | -0.31M | -0.15M | -0.31M | 0.19M | -0.08M | | -0.37M | -1.16M | -1.16M | -1.30M | -1.40M | -1.49M | -1.59M | -1.14M | -0.63M | -0.46M | -0.34M | -0.03M | -0.22M | 1.28M | 1.20M | 1.04M | 0.75M | -0.77M | -0.76M | 0.37M | 0.04M | -1.25M | -5.41M | -0.98M | -4.55M | -11.16M | -18.46M | -7.97M | -76.56M | -11.74M | 90.35M | -13.61M | -10.63M | -15.47M | 11.29M | -3.29M | -1.31M | -0.42M | -2.11M | -1.22M | -16.64M | -0.09M |
|
Interest Expenses
|
-0.14M | -0.15M | 1.02M | 0.16M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | | 0.18M | | | | | | 0.01M | 0.03M | 0.06M | 0.08M | 0.10M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | | 0.00M | | 0.01M | -0.01M | | | 0.01M | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53.72% | | | | 14.07% | 7.47% | 4.88% | 5.49% | | | | | | | | 14.52% | | | | 11.66% |