|
Revenue
|
9.04M | 8.01M | 8.04M | 6.28M | 7.41M | 7.80M | 7.17M | 7.81M | 9.14M | 8.39M | 8.20M | 7.70M | 7.05M | 5.92M | 5.39M | 6.15M | 5.93M | 6.66M | 6.26M | 7.06M | 7.24M | 6.89M | 6.79M | 6.68M | 5.83M | 6.10M | 6.29M | 7.38M | 8.07M | 6.31M | 6.28M | 6.78M | 7.06M | 6.72M | 7.23M | 7.92M | 8.29M | 7.55M | 7.71M | 9.09M | 7.76M | 8.79M | 7.91M | 9.35M | 7.47M | 7.48M | 8.18M | 10.43M | 7.33M | 9.23M | 8.00M | 9.08M | 10.79M | 10.35M | 0.01M | 11.33M | 12.14M | 11.34M | 9.81M | 10.89M | 11.29M | 8.45M | 9.83M | 10.39M | 15.03M | 11.53M | 11.39M |
|
Cost of Revenue
|
6.78M | 6.25M | 6.37M | 5.20M | 5.67M | 0.89M | 0.80M | 5.80M | 7.01M | 6.62M | 6.65M | 0.93M | 5.68M | 4.54M | 0.68M | 0.71M | 4.90M | 5.48M | 4.91M | 5.58M | 5.83M | 0.77M | 0.70M | 5.67M | 4.64M | 4.93M | 5.05M | 5.84M | 6.52M | 4.99M | 5.26M | 5.34M | 5.62M | 5.25M | 5.75M | 5.97M | 6.63M | 6.00M | 6.11M | 7.17M | 6.11M | 7.05M | 6.54M | 7.47M | 5.78M | 6.05M | 6.43M | 8.53M | 5.65M | 7.63M | 6.42M | 7.35M | 8.54M | 8.13M | 0.01M | 8.74M | 9.48M | 8.93M | 7.76M | 8.80M | 8.73M | 6.25M | 7.67M | 8.01M | 11.44M | 8.90M | 8.56M |
|
Gross Profit
|
2.27M | 1.85M | 0.41M | -0.29M | 1.78M | 1.90M | 1.85M | 1.92M | 2.14M | 1.72M | 1.46M | 1.50M | 1.30M | 1.31M | 1.30M | 1.40M | 1.03M | 1.17M | 1.35M | 1.47M | 1.41M | 1.27M | 1.35M | 1.00M | 1.19M | 1.17M | 1.25M | 1.53M | 1.55M | 1.32M | 1.01M | 1.44M | 1.45M | 1.46M | 1.48M | 1.95M | 1.66M | 1.56M | 1.60M | 1.92M | 1.65M | 1.73M | 1.37M | 1.89M | 1.68M | 0.88M | 1.66M | 1.90M | 1.68M | 1.60M | 1.57M | 1.73M | 2.25M | 2.22M | 0.00M | 2.59M | 2.66M | 2.40M | 2.05M | 2.09M | 2.56M | 2.20M | 2.15M | 2.38M | 3.59M | 2.63M | 2.83M |
|
Amortization - Intangibles
|
| | | | 0.09M | | | 0.09M | 0.09M | | | 0.09M | 0.04M | | | 0.09M | | | | | | | | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.03M | 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 | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | 0.02M |
|
Research & Development
|
0.21M | 0.15M | 0.14M | -0.14M | 0.12M | 0.06M | 0.09M | 0.10M | 0.10M | 0.12M | 0.12M | 0.07M | 0.05M | 0.04M | 0.03M | 0.01M | | | 0.03M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.00M | 0.05M | 0.04M | 0.06M | 0.05M | 0.04M | 0.05M | 0.05M | 0.04M | 40.00M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Selling, General & Administrative
|
0.38M | 0.40M | 0.53M | 1.05M | 0.45M | 0.47M | 0.31M | 0.45M | 0.56M | 0.53M | 0.55M | 0.57M | 0.45M | 0.39M | 0.34M | 0.48M | 0.42M | 0.36M | 0.26M | 0.49M | 0.42M | 0.39M | 0.39M | 0.53M | 0.41M | 0.35M | 0.37M | 0.55M | 0.46M | 0.35M | 0.38M | 0.31M | 0.40M | 0.45M | 0.40M | 0.63M | 0.46M | 0.39M | 0.45M | 0.53M | 0.57M | 0.58M | 0.47M | 0.62M | 0.45M | 0.39M | 0.41M | 0.50M | 0.43M | 0.44M | 0.47M | 0.56M | 0.57M | 0.47M | 509.00M | 0.56M | 0.47M | 0.44M | 0.43M | 0.42M | 0.51M | 0.45M | 0.50M | 0.66M | 0.54M | 0.54M | 0.64M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | -0.01M | | | | | | | | | | | | | |
|
Other Operating Expenses
|
2.02M | 3.42M | 2.26M | 0.83M | 1.06M | 0.89M | 0.80M | 1.11M | 1.10M | 1.17M | 1.00M | 0.93M | 0.88M | 0.75M | 0.68M | 0.71M | 0.68M | 0.72M | 0.70M | 0.78M | 0.81M | 0.77M | 0.70M | 0.71M | 0.68M | 0.69M | 0.68M | 0.71M | 0.76M | 0.76M | 0.75M | 0.82M | 0.81M | 0.78M | 0.88M | 0.92M | 0.91M | 0.93M | 0.88M | 0.98M | 0.90M | 1.00M | 1.62M | 1.50M | 1.11M | 1.83M | 0.98M | 0.99M | 0.95M | 0.98M | 0.97M | 1.05M | 1.10M | 1.19M | 1,215.00M | 1.34M | 1.25M | 1.22M | 1.14M | 1.23M | 1.16M | 1.05M | 1.06M | 2.29M | 1.26M | 1.98M | 1.37M |
|
Operating Expenses
|
2.61M | 3.97M | 2.92M | 1.75M | 1.63M | 1.43M | 1.21M | 1.66M | 1.76M | 1.81M | 1.67M | 1.56M | 1.37M | 1.18M | 1.04M | 1.20M | 1.10M | 1.08M | 0.99M | 1.28M | 1.23M | 1.15M | 1.09M | 1.25M | 1.09M | 1.05M | 1.05M | 1.26M | 1.25M | 1.11M | 1.13M | 1.12M | 1.21M | 1.23M | 1.28M | 1.55M | 1.37M | 1.32M | 1.33M | 1.51M | 1.47M | 1.58M | 2.10M | 2.12M | 1.57M | 2.23M | 1.44M | 1.53M | 1.45M | 1.47M | 1.48M | 1.67M | 1.79M | 1.68M | 1,764.00M | 1.94M | 1.76M | 1.70M | 1.61M | 1.69M | 1.71M | 1.54M | 1.60M | 3.00M | 1.85M | 2.56M | 2.05M |
|
Operating Income
|
-0.34M | -2.12M | -2.51M | -2.03M | 0.15M | 0.48M | 0.64M | 0.26M | 0.38M | -0.09M | 0.20M | -0.06M | -0.07M | 0.13M | 0.26M | 0.31M | -0.06M | 0.09M | 0.36M | 0.19M | 0.18M | 0.12M | 0.26M | -0.24M | 0.10M | 0.13M | 0.19M | 0.27M | 0.30M | 0.21M | -0.12M | 0.31M | 0.24M | 0.24M | 0.20M | 0.41M | 0.29M | 0.23M | 0.27M | 0.41M | 0.18M | 0.15M | -0.72M | -0.23M | 0.11M | -1.35M | 0.23M | 0.37M | 0.23M | 0.13M | 0.10M | 0.06M | 0.47M | 0.54M | 235.00 | 0.65M | 0.90M | 0.71M | 0.44M | 0.40M | 0.85M | 0.66M | 0.55M | -0.62M | 1.74M | 0.07M | 0.78M |
|
EBIT
|
-0.34M | -2.12M | -2.51M | -2.03M | 0.15M | 0.48M | 0.64M | 0.26M | 0.38M | -0.09M | 0.20M | -0.06M | -0.07M | 0.13M | 0.26M | 0.31M | -0.06M | 0.09M | 0.36M | 0.19M | 0.18M | 0.12M | 0.26M | -0.24M | 0.10M | 0.13M | 0.19M | 0.27M | 0.30M | 0.21M | -0.12M | 0.31M | 0.24M | 0.24M | 0.20M | 0.41M | 0.29M | 0.23M | 0.27M | 0.41M | 0.18M | 0.15M | -0.72M | -0.23M | 0.11M | -1.35M | 0.23M | 0.37M | 0.23M | 0.13M | 0.10M | 0.06M | 0.47M | 0.54M | 235.00 | 0.65M | 0.90M | 0.71M | 0.44M | 0.40M | 0.85M | 0.66M | 0.55M | -0.62M | 1.74M | 0.07M | 0.78M |
|
Other Non Operating Income
|
| | -0.06M | -0.30M | | | 0.04M | -0.91M | | | 0.09M | -2.43M | | -0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.10M | -0.11M | | 0.01M | -0.01M | 0.00M | | -0.38M | 42.00M | -0.12M | | | -0.13M | 0.03M | | -0.16M | 0.02M | 0.10M | | 0.70M | -0.04M |
|
Non Operating Income
|
-0.17M | -0.05M | -0.26M | -0.25M | -0.24M | -0.24M | -0.13M | -0.01M | -0.06M | -0.04M | -0.08M | -0.28M | 0.01M | -0.24M | -0.12M | 0.07M | -0.14M | -0.14M | -0.02M | -0.13M | -0.15M | -0.11M | -0.12M | -0.06M | -0.12M | -0.10M | -0.07M | -0.09M | -0.08M | -0.08M | -0.08M | -0.09M | -0.09M | -0.07M | -0.07M | -0.07M | -0.09M | -0.04M | -0.05M | -0.09M | -0.00M | -0.13M | -0.11M | -0.09M | -0.06M | -0.08M | -0.10M | -0.11M | -0.11M | 0.01M | -0.01M | 0.00M | -0.15M | -0.38M | -3.00M | -0.12M | -0.25M | -0.10M | -128.00M | 470.56M | -0.10M | -0.16M | | | -0.27M | | |
|
EBT
|
-0.59M | -2.35M | -2.83M | -2.39M | -0.10M | 0.24M | 0.51M | 0.08M | 0.09M | -0.40M | -0.79M | -0.34M | -0.30M | -0.20M | 0.14M | 0.31M | -0.20M | -0.06M | 0.21M | 0.06M | 0.03M | 0.01M | 0.14M | -0.30M | -0.02M | 0.08M | 0.12M | 0.18M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.24M | 0.14M | 0.34M | 0.20M | 0.19M | 0.23M | 0.33M | 0.17M | 0.02M | -0.83M | -0.32M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.06M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | -0.52M | 1.47M | 0.77M | 0.74M |
|
Tax Provisions
|
-0.15M | -0.04M | 0.12M | -0.47M | -0.00M | -0.00M | | 0.01M | 0.06M | 0.08M | -0.04M | 0.19M | -0.00M | 0.02M | -0.02M | 0.22M | -0.01M | 0.01M | 0.01M | -0.01M | -0.01M | 0.00M | 0.03M | 0.07M | 0.00M | | 0.01M | -0.03M | | | 0.01M | | | | 0.01M | 0.01M | -0.00M | | 0.01M | -0.05M | 0.02M | 0.00M | 0.08M | 0.01M | | | | -11.00 | | -0.00M | | 0.04M | | | | -0.01M | | | | -0.00M | | | 0.00M | -1.00M | | 0.00M | 0.07M |
|
Profit After Tax
|
-0.75M | -2.39M | 2.71M | 3.26M | 0.10M | 0.44M | 0.29M | 0.66M | 0.03M | 0.32M | -0.83M | 0.16M | -0.31M | 0.21M | 0.12M | 0.35M | 0.20M | 0.06M | 0.22M | 0.04M | 0.02M | 0.02M | 0.10M | -0.37M | -0.02M | 0.03M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.17M | 0.13M | 0.33M | 0.20M | 0.19M | 0.22M | 0.38M | 0.16M | 0.02M | -0.75M | -0.34M | 0.05M | 1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.10M | 0.31M | 0.16M | 274.00M | 0.53M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | 0.48M | 1.35M | 0.77M | 0.68M |
|
Income from Continuing Operations
|
-0.44M | -2.31M | -2.96M | -1.92M | -0.09M | 0.24M | 0.51M | 0.07M | 0.03M | -0.48M | -0.76M | -0.53M | -0.30M | -0.21M | 0.16M | 0.09M | -0.19M | -0.06M | 0.21M | 0.07M | 0.04M | 0.01M | 0.10M | -0.37M | -0.02M | 0.08M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.24M | 0.13M | 0.33M | 0.20M | 0.19M | 0.22M | 0.38M | 0.16M | 0.02M | -0.92M | -0.34M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.02M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | 0.48M | 1.47M | 0.77M | 0.68M |
|
Consolidated Net Income
|
-0.44M | -2.31M | -2.96M | -0.39M | -0.09M | 0.24M | 0.51M | -0.74M | 0.03M | -0.48M | -0.76M | -0.53M | -0.30M | -0.21M | 0.16M | 0.09M | -0.19M | -0.06M | 0.21M | 0.07M | 0.04M | 0.01M | 0.10M | -0.37M | -0.02M | 0.08M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.24M | 0.13M | 0.33M | 0.20M | 0.19M | 0.22M | 0.38M | 0.16M | 0.02M | -0.92M | -0.34M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.02M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | 0.48M | 1.47M | 0.77M | 0.68M |
|
Income towards Parent Company
|
-0.44M | -2.31M | -2.96M | -0.39M | -0.09M | 0.24M | 0.51M | -0.74M | 0.03M | -0.48M | -0.76M | -0.53M | -0.30M | -0.21M | 0.16M | 0.09M | -0.19M | -0.06M | 0.21M | 0.07M | 0.04M | 0.01M | 0.10M | -0.37M | -0.02M | 0.08M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.24M | 0.13M | 0.33M | 0.20M | 0.19M | 0.22M | 0.38M | 0.16M | 0.02M | -0.92M | -0.34M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.02M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | 0.48M | 1.47M | 0.77M | 0.68M |
|
Net Income towards Common Stockholders
|
-0.44M | -2.31M | -2.96M | -0.39M | -0.09M | 0.24M | 0.51M | -0.74M | 0.03M | -0.48M | -0.76M | -0.53M | -0.30M | -0.21M | 0.16M | 0.09M | -0.19M | -0.06M | 0.21M | 0.07M | 0.04M | 0.01M | 0.10M | -0.37M | -0.02M | 0.08M | 0.12M | 0.21M | 0.22M | 0.13M | -0.20M | 0.22M | 0.15M | 0.24M | 0.13M | 0.33M | 0.20M | 0.19M | 0.22M | 0.38M | 0.16M | 0.02M | -0.92M | -0.34M | 0.05M | -1.43M | 0.18M | 0.25M | 0.12M | 0.14M | 0.09M | 0.02M | 0.31M | 0.16M | 274.00M | 0.54M | 0.66M | 0.61M | 0.31M | 0.43M | 0.74M | 0.50M | 0.57M | 0.48M | 1.47M | 0.77M | 0.68M |
|
EPS (Basic)
|
-0.00M | -0.00M | -0.00M | -168.97 | -0.00M | 0.01M | 0.05M | -1.13 | 0.00M | -0.00M | -0.00M | -0.75 | -0.00M | -455.32 | 0.00M | 76.92 | -0.00M | -265.22 | 0.00M | 62.29 | 0.00M | 180.00 | 0.00M | -257.42 | -0.00M | 0.04 | 0.00M | 108.63 | 0.00M | 900.00 | -0.00M | 84.65 | 0.00M | 0.00M | 942.86 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 400.00 | -0.01M | -82.65 | 0.01M | -0.00M | 639.29 | 57.70 | 0.01M | 0.00M | 0.00M | 0.00 | 0.01M | 0.00M | 1.96M | 0.10 | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.00M | -0.00M | -332.20 | -0.04 | 0.01M | 0.05M | -1.08 | | | | -0.75 | | -455.32 | | 0.08 | -0.17 | -0.05 | | 0.06 | 0.03 | 180.00 | | -257.42 | | 0.04 | 0.06 | 108.63 | 0.09 | 0.05 | -0.08 | 84.46 | 0.05 | 0.08 | 0.04 | 103.44 | | 0.06 | 0.06 | 107.71 | 0.04 | 0.00 | -0.22 | -82.53 | 0.01 | -0.34 | 0.04 | 57.70 | 0.01M | 0.03 | 0.02 | 0.00 | 0.01M | 0.03 | 1.96M | 0.10 | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M |
|
Shares Outstanding (Weighted Average)
|
300.00 | 0.00M | 0.00M | 0.00M | 40.00 | 40.00 | 10.00 | 0.66M | 10.00 | 120.00 | 400.00 | 0.70M | 280.00 | 470.00 | 130.00 | 0.00M | 180.00 | 230.00 | 190.00 | 0.00M | 10.00 | 50.00 | 40.00 | 0.00M | 10.00 | 1.85M | 60.00 | 0.00M | 90.00 | 140.00 | 80.00 | 0.00M | 50.00 | 100.00 | 140.00 | 240.00 | 60.00 | 120.00 | 180.00 | 280.00 | 40.00 | 50.00 | 180.00 | 0.00M | 10.00 | 320.00 | 280.00 | 0.00M | 20.00 | 50.00 | 70.00 | 5.21M | 60.00 | 90.00 | 140.00 | 5.55M | 120.00 | 220.00 | 280.00 | 350.00 | 130.00 | 220.00 | 320.00 | 400.00 | 230.00 | 360.00 | 460.00 |
|
Shares Outstanding (Diluted Average)
|
2.48M | 0.00M | 0.00M | 0.00M | 2.63M | 40.00 | 10.00 | 0.69M | | | | 0.70M | | 470.00 | | 1.12M | 1.15M | 1.16M | | 1.22M | 1.31M | 50.00 | | 0.00M | | 1.85M | 2.08M | 0.00M | 2.38M | 2.45M | 2.67M | 0.00M | 3.00M | 3.05M | 3.24M | 0.00M | | 3.45M | 3.56M | 0.00M | 3.65M | 4.04M | 4.26M | 0.00M | 4.26M | 4.27M | 4.34M | 0.00M | 20.00 | 5.37M | 5.61M | 5.42M | 60.00 | 5.44M | 140.00 | 5.59M | 110.00 | 220.00 | 270.00 | 340.00 | 130.00 | 210.00 | 310.00 | 390.00 | 220.00 | 330.00 | 430.00 |
|
EBITDA
|
-0.34M | -2.12M | -2.51M | -2.03M | 0.36M | 0.48M | 0.64M | 0.45M | 0.57M | -0.09M | 0.20M | -0.30M | 0.05M | 0.13M | 0.26M | -0.30M | -0.06M | 0.09M | 0.36M | 0.19M | 0.18M | 0.12M | 0.26M | -0.24M | 0.19M | -0.17M | 0.26M | 0.35M | 0.41M | -0.06M | -0.03M | 0.31M | 0.32M | 0.31M | 0.28M | 0.48M | 0.36M | 0.32M | 0.37M | 0.51M | 0.27M | 0.25M | -0.72M | -0.23M | 0.11M | -1.35M | 0.23M | 0.37M | 0.23M | 0.13M | 0.10M | 0.06M | 0.47M | 0.54M | 235.00 | 0.65M | 0.90M | 0.71M | 0.44M | 0.40M | 0.85M | 0.66M | 0.55M | -0.62M | 1.74M | 0.07M | 0.78M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -113.00 | | | | | -0.15M | | | | -0.25M | | | | | | | | | | |
|
Tax Rate
|
25.59% | 1.75% | -4.42% | 19.85% | 3.09% | -0.84% | | 10.71% | 63.83% | -19.60% | 4.42% | -54.52% | 0.99% | -8.63% | -12.06% | 72.26% | 4.93% | -10.91% | 2.82% | -25.86% | -37.04% | 30.77% | 23.91% | -22.70% | -4.35% | | 6.50% | -16.94% | | | -3.54% | | | | 5.04% | 2.67% | -1.49% | | 4.85% | -16.00% | 10.34% | 9.09% | -9.70% | -4.04% | | | | 0.00% | | -0.70% | | 66.67% | | | | -1.12% | | | | -0.93% | | | 0.17% | 193.81% | | 0.13% | 8.76% |