|
Revenue
|
68.38M | -1.91M | -1.49M | 5.52M | 0.60M | 3.78M | -6.02M | | -0.64M | | | 1.83M | 3.20M | 2.10M | 1.81M | 3.47M | 4.24M | 5.76M | -3.05M | 7.31M | 8.32M | 16.23M | 5.41M | 6.41M | 2.14M | 4.57M |
|
Cost of Revenue
|
40.59M | | | | | | | | | | | 1.47M | 3.04M | 2.73M | 2.22M | 3.28M | 3.09M | 5.05M | -2.60M | 5.74M | 7.10M | 9.93M | 5.85M | 6.43M | 1.82M | 4.47M |
|
Gross Profit
|
27.80M | | | | | | | | | | | 0.36M | 0.17M | -0.63M | -0.41M | 0.19M | 1.15M | 0.72M | -0.44M | 1.58M | 1.22M | 6.30M | -0.44M | -0.02M | 0.32M | 0.10M |
|
Amortization - Intangibles
|
| | | | | | | | | -0.08M | | | | | | 1.15M | 0.01M | 0.00M | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | 0.43M | 1.39M | 1.80M | 2.75M | 1.57M | 2.14M | 1.63M | 2.37M | 1.03M | 1.09M | 1.40M | 1.22M | 0.65M | 0.78M | 0.52M |
|
Selling, General & Administrative
|
-1.69M | | | | | | | | | | | 8.21M | 12.01M | 6.22M | 6.38M | 7.36M | 9.29M | 9.07M | 7.25M | 7.07M | 7.65M | 7.09M | 6.24M | 5.17M | 4.93M | 4.09M |
|
Restructuring Costs
|
-5.74M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | 1.10M | 1.53M | 1.63M | 11.27M | 1.87M | 2.74M | 2.63M | -3.06M | 0.60M | 1.31M | 4.36M | -2.22M | 2.26M | 0.00M | -0.54M |
|
Operating Expenses
|
-7.43M | | | | | | | | | | | 9.73M | 14.94M | 9.65M | 20.40M | 10.80M | 14.17M | 13.33M | 6.56M | 8.70M | 10.04M | 12.86M | 9.85M | 8.08M | 6.50M | 6.98M |
|
Operating Income
|
35.23M | | | | | | | | | | | -9.37M | -14.77M | -10.28M | -20.81M | -10.60M | -13.02M | -12.62M | -7.00M | -7.12M | -8.82M | -6.56M | -10.29M | -8.10M | -6.17M | -6.87M |
|
EBIT
|
35.23M | | | | | | | | | | | -9.37M | -14.77M | -10.28M | -20.81M | -10.60M | -13.02M | -12.62M | -7.00M | -7.12M | -8.82M | -6.56M | -10.29M | -8.10M | -6.17M | -6.87M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | 0.01M | 0.01M | -0.00M | -705.00 | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | 0.06M | 0.22M | -0.11M | | -0.05M | 0.00M | -0.08M | 0.54M | 0.07M | | | | -0.12M | | |
|
Other Non Operating Income
|
-2.35M | | | | | | | | | | | -0.05M | 0.78M | -3.48M | 1.82M | 0.36M | -1.39M | -0.31M | 0.73M | -0.38M | -0.37M | 1.67M | -1.56M | -1.76M | | 0.24M |
|
Non Operating Income
|
| | | | | | | | | | | -0.05M | 0.78M | -3.48M | 1.82M | 0.36M | 0.27M | 0.20M | -0.27M | -0.21M | -0.02M | -0.65M | 1.80M | -0.07M | 0.30M | 0.20M |
|
EBT
|
-10.73M | | | | | | | | | | | -9.35M | -13.75M | -15.13M | -73.91M | -11.11M | -14.05M | -16.10M | -4.79M | -7.71M | -9.20M | -5.31M | -13.36M | -8.20M | -5.37M | -6.39M |
|
Tax Provisions
|
0.61M | | | 0.86M | | -0.51M | | | | | | | -0.05M | -0.04M | 0.09M | | 0.03M | -384.00 | -165.00 | -0.00M | -0.00M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M |
|
Profit After Tax
|
73.87M | | | | | | | | | | | -9.35M | -13.71M | -15.09M | -74.00M | -11.11M | -14.08M | -16.10M | -13.07M | -9.19M | -9.19M | -8.98M | -17.50M | -9.90M | -5.67M | -6.72M |
|
Equity Income
|
| | | | | | | | | | | | 0.00M | 0.04M | -0.29M | 0.65M | -0.15M | -1.88M | -1.43M | 0.26M | 0.26M | 0.26M | 0.26M | 1.16M | | 0.26M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | -0.06M | -0.63M | -0.67M | -0.72M | -0.18M | -0.00M | -534.00 | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M |
|
Income from Continuing Operations
|
-11.35M | | | | | | | | | | | -9.35M | -13.71M | -15.09M | -74.00M | -11.11M | -14.08M | -16.10M | -4.79M | -7.70M | -9.19M | -5.30M | -13.35M | -8.19M | -5.36M | -6.38M |
|
Consolidated Net Income
|
-11.35M | | | | | | | | | | | -9.35M | -13.71M | -15.09M | -74.00M | -11.11M | -14.08M | -16.10M | -4.79M | -1.49M | -1.47M | -3.68M | -4.15M | -1.71M | -0.30M | -0.33M |
|
Income towards Parent Company
|
-11.35M | | | | | | | | | | | -9.35M | -13.71M | -15.09M | -74.00M | -11.11M | -14.08M | -16.10M | -4.79M | -1.49M | -1.47M | -3.68M | -4.15M | -1.71M | -0.30M | -0.33M |
|
Net Income towards Common Stockholders
|
-11.35M | | | | | | | | | | | -9.35M | -13.71M | -15.09M | -74.00M | -11.11M | -14.08M | -16.10M | -4.79M | -1.49M | -1.47M | -3.68M | -4.15M | -1.71M | -0.30M | -0.33M |
|
EPS (Basic)
|
-43.00 | | | | | | | | | | | -1.54 | -0.52 | -0.58 | -2.83 | -0.36 | -0.46 | -0.53 | -0.43 | -0.30 | -0.30 | -0.29 | -0.13 | -0.27 | -0.19 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
-43.00 | | | | | | | | | | | | | | -2.81 | -0.36 | -0.46 | -0.53 | -0.43 | -0.30 | -0.30 | -0.29 | -0.13 | -0.27 | -0.19 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.28M | 5.21M | | 26.13M | 6.06M | 26.13M | 26.13M | 26.13M | 26.13M | 30.44M | 30.44M | 30.44M | 30.44M | 30.83M | 30.83M | 30.87M | 30.87M | 30.87M | 51.91M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | 175.09M | | | | 26.33M | 30.31M | 30.44M | 30.44M | 30.42M | 30.83M | 30.83M | 30.84M | 30.84M | 36.40M | 33.65M | 51.22M |
|
EBITDA
|
-11.37M | | | | | | -12.22M | | | | | -9.10M | -17.78M | -18.77M | -70.38M | -10.78M | -16.90M | -17.03M | -10.81M | -9.57M | -9.57M | -8.07M | -19.63M | -8.79M | -5.27M | -6.76M |
|
Interest Expenses
|
-4.43M | | | | | | | | | | | | | | | 0.05M | -0.00M | 0.08M | -0.54M | 0.10M | 0.10M | 0.03M | | 0.16M | 0.12M | 0.11M |
|
Tax Rate
|
| | | | | | | | | | | | 0.36% | 0.29% | | | | 0.00% | 0.00% | 0.06% | 0.05% | 0.23% | 0.05% | 0.19% | 0.22% | 0.20% |