|
Revenue
|
40.81M | 44.69M | 57.55M | 50.23M | 50.42M | 58.56M | 55.59M | 63.53M | 46.71M | 47.13M | | | | -99.00M | 3.31M | 6.05M | 5.59M | 9.48M | 5.17M | 4.27M | 8.09M | 4.66M | 6.90M | 4.62M | 10.62M | 15.26M | 9.42M | 5.89M | 9.56M | 27.80M | 80.20M | 56.35M | 57.72M | 54.46M | 42.40M | 42.42M | 63.44M | 56.18M | 58.82M | 47.79M | 44.63M | -140.57M | 34.94M | 40.52M | 60.92M |
|
Cost of Revenue
|
37.79M | 39.64M | 49.46M | 40.67M | 41.42M | 59.76M | 50.29M | 53.53M | 42.26M | 43.54M | | | | -70.76M | 3.66M | 7.10M | 7.43M | 9.55M | 5.40M | 4.49M | 7.43M | 4.25M | 6.70M | 4.54M | 9.25M | 14.37M | 7.58M | 4.79M | 8.43M | 26.76M | 74.88M | 50.81M | 54.26M | 50.67M | 39.49M | 38.54M | 51.19M | 43.49M | 40.04M | 35.07M | 37.67M | 22.06M | 30.14M | 36.06M | 56.05M |
|
Gross Profit
|
3.02M | 5.05M | 8.09M | 9.56M | 9.00M | -1.21M | 5.31M | 10.00M | 4.45M | 3.59M | | | | -28.23M | -0.35M | -1.05M | -1.84M | -0.06M | -0.23M | -0.22M | 0.66M | 0.41M | 0.21M | 0.09M | 1.37M | 1.05M | 1.84M | 1.10M | 1.13M | 1.04M | 5.32M | 5.54M | 3.46M | 3.78M | 2.91M | 3.88M | 12.25M | 12.69M | 18.78M | 12.73M | 6.95M | 3.31M | 4.80M | 4.46M | 4.88M |
|
Research & Development
|
-1.12M | -1.47M | -1.63M | -1.77M | -1.63M | -2.13M | -1.88M | -1.64M | -1.93M | -1.84M | | | | 7.16M | 0.82M | 0.55M | 0.60M | 0.51M | 0.43M | 0.51M | 0.48M | 0.48M | 0.30M | 0.39M | 0.45M | 0.55M | 0.48M | 1.05M | 1.82M | 1.93M | 3.31M | 2.30M | 2.39M | 2.64M | 2.46M | 2.98M | 2.58M | 3.91M | 2.82M | 2.96M | 3.43M | 3.80M | 3.02M | 3.61M | 3.86M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | 1.13M | 1.28M | 1.30M | 0.87M | 1.44M | 0.82M | 1.28M | 0.87M | 1.12M | 0.76M | 0.74M | 1.13M | 1.32M | 2.34M | 2.16M | 4.20M | 2.24M | 2.45M | 1.87M | 3.18M | 2.48M | 3.58M | 3.24M | 4.49M | 4.09M | 3.13M | 2.78M | 3.95M | 3.80M | 3.35M | 3.87M |
|
Restructuring Costs
|
-4.12M | -5.55M | -5.56M | -8.64M | -4.82M | -7.43M | -6.25M | -7.88M | -2.15M | -5.04M | | | | | | | | | | | | | | | | | 0.08M | | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | |
|
Other Operating Expenses
|
0.16M | -1.58M | -1.84M | -2.03M | -0.14M | -7.64M | -4.52M | -2.27M | -2.20M | -2.04M | | | | 30.83M | 0.12M | 0.41M | 0.37M | 2.18M | 0.44M | 0.52M | 0.40M | 3.04M | 0.77M | -0.14M | -0.21M | 5.35M | -0.02M | 0.43M | 0.33M | 0.70M | 1.10M | 0.63M | 0.68M | 6.79M | 0.85M | 1.08M | 1.13M | 10.16M | 1.61M | 0.70M | 1.57M | 2.16M | 0.84M | 1.03M | 1.18M |
|
Operating Expenses
|
-6.39M | -8.60M | -9.03M | -12.43M | -8.15M | -17.20M | -12.64M | -11.80M | -6.28M | -8.92M | | | | 37.98M | 2.07M | 2.24M | 2.28M | 3.56M | 2.31M | 1.85M | 2.16M | 4.40M | 2.18M | 1.00M | 0.98M | 7.03M | 1.87M | 3.82M | 4.31M | 6.83M | 6.65M | 5.39M | 4.94M | 12.61M | 5.79M | 7.66M | 6.96M | 18.57M | 8.52M | 6.78M | 7.78M | 9.91M | 7.67M | 7.99M | 8.91M |
|
Operating Income
|
-3.37M | -3.56M | -0.94M | -2.87M | 0.85M | -18.41M | -7.34M | -1.80M | -1.83M | -5.33M | | | | -12.21M | -2.41M | -3.29M | -4.12M | -3.62M | -2.54M | -2.07M | -1.50M | -3.98M | -1.98M | -0.91M | 0.39M | -5.99M | 6.22M | -2.72M | -3.17M | -5.79M | -1.34M | 0.25M | -1.48M | -8.83M | -2.88M | -3.77M | 5.29M | -5.89M | 10.26M | 5.95M | -0.83M | -6.59M | -2.86M | -3.53M | -4.03M |
|
EBIT
|
-3.37M | -3.56M | -0.94M | -2.87M | 0.85M | -18.41M | -7.34M | -1.80M | -1.83M | -5.33M | | | | -12.21M | -2.41M | -3.29M | -4.12M | -3.62M | -2.54M | -2.07M | -1.50M | -3.98M | -1.98M | -0.91M | 0.39M | -5.99M | 6.22M | -2.72M | -3.17M | -5.79M | -1.34M | 0.25M | -1.48M | -8.83M | -2.88M | -3.77M | 5.29M | -5.89M | 10.26M | 5.95M | -0.83M | -6.59M | -2.86M | -3.53M | -4.03M |
|
Other Non Operating Income
|
0.16M | -0.35M | 0.14M | 0.36M | -0.15M | 0.06M | -0.05M | 0.61M | 0.05M | 0.40M | | | | -0.73M | 0.02M | -0.02M | 12.34M | -0.02M | 0.02M | 0.09M | 0.04M | 0.47M | 0.05M | 0.10M | 0.01M | -2.22M | -28.43M | 0.33M | 0.07M | -63.42M | -1.63M | -0.46M | -0.99M | -6.09M | 0.18M | 0.24M | -0.45M | 0.62M | 0.01M | 0.69M | -0.04M | 0.63M | 0.05M | -0.16M | -0.22M |
|
Non Operating Income
|
| 0.47M | -0.79M | | | | | | | | | | | | 0.02M | -0.02M | 12.34M | -0.02M | 0.02M | 0.09M | 0.04M | 0.47M | 0.05M | 0.10M | 0.01M | -0.19M | 1.22M | 0.33M | 0.07M | 2.03M | 0.29M | -0.46M | -0.99M | -6.09M | 0.18M | 0.24M | -0.45M | 0.62M | 0.01M | 0.69M | -0.04M | 0.63M | 0.05M | -0.16M | -0.22M |
|
EBT
|
-5.51M | -5.58M | -2.23M | -4.66M | -1.40M | -20.27M | -9.80M | -3.79M | -4.27M | -7.25M | | | | -6.17M | -2.57M | -3.45M | 7.92M | -3.86M | -2.81M | -2.33M | -1.79M | -3.92M | -2.35M | -1.20M | 0.04M | -4.34M | 29.61M | 2.72M | 20.02M | 1.47M | 0.59M | 1.20M | -0.85M | -13.49M | -2.61M | -3.25M | 5.46M | -5.66M | 10.62M | 6.82M | -0.35M | -5.96M | -2.05M | -3.36M | 1.90M |
|
Tax Provisions
|
-0.21M | 0.41M | 0.87M | 1.27M | -1.15M | 2.00M | 1.22M | 0.13M | 0.18M | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.18M | -0.00M | -1.31M | -0.40M | -0.31M | -0.31M | 3.50M | 1.05M | 0.80M | 0.34M | -0.63M | | | -0.18M |
|
Profit After Tax
|
5.72M | 5.17M | 26.62M | -3.39M | 2.55M | -18.26M | 56.99M | -3.66M | 4.08M | -7.25M | | | | -6.48M | -2.57M | -3.45M | 7.93M | -3.88M | -2.81M | -2.33M | -1.79M | -3.92M | -2.35M | -1.20M | 0.04M | -4.34M | 29.61M | 2.72M | 20.02M | 9.21M | 0.68M | 1.02M | -0.85M | -12.58M | -2.20M | -2.94M | 6.33M | -10.86M | 9.84M | 6.45M | -0.69M | -4.51M | -2.05M | -3.36M | 2.65M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.05M | 93.00 | -0.06M | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | -0.00M | -0.01M | -0.00M | -0.02M | -0.02M | -0.02M | -0.03M | 0.01M | -952.00 | -0.00M | -0.05M | -0.01M | 0.02M | 0.00M | 0.05M | 0.28M | 0.21M | -1.63M | -1.28M | -0.82M | -0.64M | -0.57M | -4.32M | -0.27M | -0.42M | -0.72M | -0.82M | -0.47M | -0.32M | -0.59M |
|
Income from Continuing Operations
|
-5.30M | -6.00M | -3.11M | -5.94M | -0.26M | -22.27M | -11.03M | -3.93M | -4.45M | -7.25M | | | | -6.17M | -2.57M | -3.45M | 7.92M | -3.86M | -2.81M | -2.33M | -1.79M | -3.92M | -2.35M | -1.20M | 0.04M | -4.34M | 29.61M | 2.72M | 20.02M | 1.47M | 0.68M | 1.02M | -0.85M | -12.18M | -2.20M | -2.94M | 5.76M | -9.16M | 9.57M | 6.02M | -0.69M | -5.32M | -2.05M | -3.36M | 2.08M |
|
Consolidated Net Income
|
-5.30M | -6.00M | -3.11M | -5.94M | -0.26M | -22.27M | -11.03M | -3.93M | -4.45M | -7.25M | | | | -6.17M | -2.57M | -3.45M | 7.92M | -3.86M | -2.81M | -2.33M | -1.79M | -3.92M | -2.35M | -1.20M | 0.04M | -4.34M | 29.61M | 2.72M | 20.02M | 1.47M | 0.68M | 1.02M | -0.85M | -12.18M | -2.20M | -2.94M | 5.76M | -9.16M | 9.57M | 6.02M | -0.69M | -5.32M | -2.05M | -3.36M | 2.08M |
|
Income towards Parent Company
|
-5.30M | -6.00M | -3.11M | -5.94M | -0.26M | -22.27M | -11.03M | -3.93M | -4.45M | -7.25M | | | | -6.17M | -2.57M | -3.45M | 7.92M | -3.86M | -2.81M | -2.33M | -1.79M | -3.92M | -2.35M | -1.20M | 0.04M | -4.34M | 29.61M | 2.72M | 20.02M | 1.47M | 0.68M | 1.02M | -0.85M | -12.18M | -2.20M | -2.94M | 5.76M | -9.16M | 9.57M | 6.02M | -0.69M | -5.32M | -2.05M | -3.36M | 2.08M |
|
Net Income towards Common Stockholders
|
-5.30M | -6.00M | -3.11M | -5.94M | -0.26M | -22.27M | -11.03M | -3.93M | -4.45M | -7.25M | | | | -6.17M | -2.57M | -3.45M | 7.93M | -3.86M | -2.79M | -2.32M | -1.77M | -3.89M | -2.36M | -1.20M | 0.04M | -4.33M | 29.61M | 2.72M | 20.02M | 9.21M | 0.68M | 1.02M | -0.85M | -12.58M | -2.20M | -2.94M | 5.76M | -9.16M | 9.57M | 6.02M | -0.69M | -5.32M | -2.05M | -3.36M | 2.08M |
|
EPS (Basic)
|
-0.04M | -0.03M | -0.05 | -0.10 | -0.00M | -0.35 | -0.18 | -0.06 | -0.07 | -0.12 | | | | -0.27 | -0.10 | -0.13 | 0.30 | -0.14 | -0.10 | -0.07 | -0.04 | -0.09 | -0.04 | -0.02 | 0.00 | -0.07 | 0.35 | 0.02 | 0.23 | 0.10 | 0.01 | 0.01 | -0.01 | -0.12 | -0.02 | -0.03 | 0.07 | -0.06 | 0.11 | 0.07 | | -0.05 | -0.02 | -0.03 | 0.03 |
|
EPS (Weighted Average and Diluted)
|
-0.04M | -0.03M | -0.05 | -0.10 | -0.00M | -0.35 | -0.18 | -0.06 | -0.07 | -0.03M | | | | | | | 0.30 | | | | -0.04 | | -0.04 | -0.02 | 0.00 | -0.07 | 0.35 | 0.02 | 0.23 | 0.10 | 0.01 | 0.01 | -0.01 | -0.12 | -0.02 | -0.03 | 0.07 | -0.06 | 0.11 | 0.07 | | -0.05 | -0.02 | -0.03 | 0.03 |
|
Shares Outstanding (Weighted Average)
|
130.00 | 220.00 | 56.96M | 61.11M | 100.00 | 62.89M | 62.44M | 62.90M | 62.90M | 62.90M | 19.86M | 20.40M | 26.33M | 23.24M | 26.50M | 26.56M | 26.66M | 26.60M | 28.61M | 35.38M | 42.26M | | 53.29M | | 64.91M | 61.99M | 84.28M | 88.41M | 88.42M | | 88.71M | 89.01M | 89.00M | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
130.00 | 220.00 | 56.96M | 61.11M | 100.00 | 62.89M | 62.44M | 62.90M | 62.90M | 240.00 | | | 26.33M | | | | 26.72M | | | | 42.26M | | 53.29M | | 65.40M | 61.99M | 84.93M | 88.99M | 88.71M | | 88.73M | 89.02M | 89.00M | | | | | | | | | | | | |
|
EBITDA
|
5.98M | -5.31M | 27.22M | -3.50M | 2.71M | 16.97M | 6.39M | -1.61M | 2.86M | 5.12M | | | | -30.43M | -2.43M | -3.44M | 7.45M | -3.68M | -2.62M | -2.54M | -2.52M | -3.33M | -2.66M | -1.17M | 0.89M | -3.37M | 29.70M | 3.84M | 20.26M | 10.41M | 0.84M | -6.32M | -9.77M | -7.74M | -1.46M | -9.58M | 5.80M | -6.36M | 7.94M | 5.62M | 4.52M | -9.60M | -1.35M | -1.68M | 3.45M |
|
Interest Expenses
|
-2.36M | -1.90M | -2.26M | -2.15M | -2.19M | -2.02M | -2.64M | -2.84M | -2.51M | -2.71M | | | | 8.31M | 0.17M | 0.57M | 0.54M | 0.64M | 0.38M | 0.37M | 0.49M | 0.66M | 0.43M | 0.39M | 0.40M | 0.52M | 0.21M | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
3.83% | -7.40% | -39.14% | -27.28% | 81.69% | -9.89% | -12.49% | -3.53% | -4.26% | | | | | | | | | | | | | | | | | | | | | | -15.94% | 15.03% | 0.24% | 9.73% | 15.45% | 9.47% | -5.60% | -61.89% | 9.87% | 11.73% | -97.99% | 10.58% | | | -9.68% |