|
Revenue
|
0.89M | 0.42M | 0.54M | 0.30M | 0.49M | 0.75M | 0.76M | 0.79M | 0.91M | 1.16M | 1.23M | 1.25M | 1.29M | 1.60M | 1.08M | 0.99M | 0.71M | 1.02M | 1.05M | 0.73M | 0.90M | 1.03M | 1.03M | 0.57M | 0.80M | 0.82M | 0.24M | 0.51M | 1.23M | 0.18M | 0.28M | 0.36M | 0.27M | 0.48M | 0.12M | 0.10M | 0.17M | 0.54M | 0.53M | 0.09M | 0.22M | 0.10M | 0.13M | 1.15M | 0.86M | 0.16M | 0.22M | 0.18M | 0.14M | 0.16M | 0.58M | 0.43M | 0.78M | 1.75M | 0.04M | 0.10M | 0.55M | 2.72M | 2.00M | 1.42M | 1.51M | 0.20M | 0.24M | 0.48M | 0.79M | 0.24M | 0.77M |
|
Cost of Revenue
|
0.76M | 0.34M | 0.36M | 0.22M | 0.34M | 0.57M | 0.54M | 0.58M | 0.65M | 0.82M | 0.83M | 0.90M | 0.84M | 1.14M | 0.75M | 0.76M | 0.54M | 0.65M | 0.70M | 0.66M | 0.66M | 0.73M | 0.76M | 0.59M | 0.51M | 0.51M | 0.19M | 0.47M | 0.51M | 0.20M | 0.20M | 0.38M | 0.21M | 0.14M | 0.13M | 0.07M | 0.14M | 0.19M | 0.23M | 0.25M | 0.15M | 0.06M | 0.08M | 0.66M | 0.34M | 0.09M | 0.11M | 0.11M | 0.02M | 0.05M | 0.27M | 0.32M | 0.26M | 1.14M | 0.02M | 0.07M | 0.53M | 2.30M | 1.46M | 1.95M | 1.26M | 0.02M | 0.02M | 0.28M | 0.06M | 0.01M | 0.59M |
|
Gross Profit
|
0.13M | 0.08M | 0.19M | 0.08M | 0.15M | 0.19M | 0.23M | 0.22M | 0.26M | 0.34M | 0.40M | 0.35M | 0.45M | 0.46M | 0.33M | 0.23M | 0.18M | 0.37M | 0.35M | 0.07M | 0.25M | 0.30M | 0.27M | -0.03M | 0.28M | 0.31M | 0.05M | 0.03M | 0.72M | -0.02M | 0.08M | -0.02M | 0.06M | 0.34M | -0.01M | 0.03M | 0.03M | 0.35M | 0.31M | -0.16M | 0.08M | 0.04M | 0.05M | 0.49M | 0.52M | 0.06M | 0.10M | 0.07M | 0.11M | 0.11M | 0.30M | 0.09M | 0.51M | 0.61M | 0.03M | 0.02M | 0.02M | 0.42M | 0.55M | -0.53M | 0.25M | 0.18M | 0.21M | 0.20M | 0.73M | 0.22M | 0.18M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.00M | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.03M | | | 0.06M | 0.11M | 0.05M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.08M | 0.03M | 0.06M | 0.04M | 0.04M | 0.07M | 0.13M | 0.13M | -0.08M | 0.03M | 0.05M | 0.05M | 0.05M | 0.03M | 0.05M | 0.05M |
|
Selling, General & Administrative
|
0.32M | 0.24M | 0.18M | 0.18M | 0.12M | 0.16M | 0.20M | 0.23M | 0.22M | 0.28M | 0.29M | 0.31M | 0.39M | 0.33M | 0.37M | 0.30M | 0.29M | 0.44M | 0.38M | 0.25M | 0.28M | 0.32M | 0.31M | 0.68M | 0.29M | 0.31M | 0.46M | 1.28M | 0.47M | 0.59M | 0.58M | 0.27M | 0.38M | 0.38M | 0.36M | -0.74M | 0.52M | 0.12M | 0.10M | 0.15M | 0.40M | 0.11M | 0.12M | 0.08M | 0.10M | 0.16M | 0.12M | 0.14M | 0.10M | 0.21M | 0.19M | -0.04M | 0.09M | 0.11M | 0.08M | 0.12M | 0.08M | 0.21M | 0.14M | 0.27M | 0.22M | 0.27M | 0.17M | 0.14M | 0.22M | 0.13M | 0.21M |
|
Restructuring Costs
|
| | | | | | | | 0.22M | 0.27M | | | 0.39M | 0.33M | | | | | | | | | | | | | | | | | | | | | 0.11M | | 0.16M | | 0.13M | | 0.12M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | 0.00M | | | 0.01M | | | 0.01M | 0.15M | 0.01M | | 0.07M | 0.01M | 0.02M | | | 0.11M | 0.00M | | -0.18M | 1.24M | -0.23M | 0.01M | 0.00M | 0.53M | | 0.35M | 0.35M | 0.45M | 0.34M | 0.32M | 0.35M | 0.37M | 0.36M | 0.36M | 0.36M | 0.47M | 0.37M | 0.48M | 0.45M | 0.27M | 0.54M | 0.46M | 0.69M | 0.74M | 0.83M | 0.83M | 0.75M | 0.57M | 0.57M | 0.78M | 1.26M |
|
Operating Expenses
|
0.32M | 0.24M | 0.18M | 0.18M | 0.12M | 0.16M | 0.20M | 0.23M | 0.44M | 0.55M | 0.29M | 0.31M | 0.78M | 0.65M | 0.37M | 0.30M | 0.29M | 0.44M | 0.38M | 0.26M | 0.28M | 0.32M | 0.32M | 0.83M | 0.30M | 0.31M | 0.52M | 1.29M | 0.49M | 0.59M | 0.58M | 0.38M | 0.38M | 0.38M | 0.36M | 0.51M | 0.52M | 0.42M | 0.43M | 0.67M | 0.60M | 0.53M | 0.60M | 0.58M | 0.48M | 0.49M | 0.50M | 0.52M | 0.48M | 0.60M | 0.58M | 0.52M | 0.50M | 0.66M | 0.57M | 0.44M | 0.70M | 0.80M | 0.96M | 0.92M | 1.07M | 1.15M | 0.97M | 0.77M | 0.82M | 0.96M | 1.52M |
|
Operating Income
|
-0.20M | -0.16M | 0.01M | -0.10M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.06M | 0.09M | 0.04M | 0.06M | 0.12M | -0.04M | -0.07M | -0.12M | -0.07M | -0.03M | -0.19M | -0.03M | -0.02M | -0.05M | -0.86M | -0.01M | -0.01M | -0.47M | -1.26M | 0.24M | -0.61M | -0.50M | -0.40M | -0.32M | -0.04M | -0.37M | -0.48M | -0.49M | -0.07M | -0.12M | -0.84M | -0.33M | -0.49M | -0.55M | -0.08M | 0.04M | -0.43M | -0.40M | -0.45M | -0.37M | -0.50M | -0.28M | -0.43M | 0.02M | -0.04M | -0.54M | -0.42M | -0.68M | -0.38M | -0.42M | -1.46M | -0.82M | -0.97M | -0.76M | -0.56M | -0.10M | -0.73M | -1.33M |
|
EBIT
|
-0.20M | -0.16M | 0.01M | -0.10M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.06M | 0.09M | 0.04M | 0.06M | 0.12M | -0.04M | -0.07M | -0.12M | -0.07M | -0.03M | -0.19M | -0.03M | -0.02M | -0.05M | -0.86M | -0.01M | -0.01M | -0.47M | -1.26M | 0.24M | -0.61M | -0.50M | -0.40M | -0.32M | -0.04M | -0.37M | -0.48M | -0.49M | -0.07M | -0.12M | -0.84M | -0.33M | -0.49M | -0.55M | -0.08M | 0.04M | -0.43M | -0.40M | -0.45M | -0.37M | -0.50M | -0.28M | -0.43M | 0.02M | -0.04M | -0.54M | -0.42M | -0.68M | -0.38M | -0.42M | -1.46M | -0.82M | -0.97M | -0.76M | -0.56M | -0.10M | -0.73M | -1.33M |
|
Other Non Operating Income
|
| | -0.71M | -0.71M | | | -0.19M | | | | | 0.00M | | 133.00 | | | | 0.06M | | -0.01M | | | | | | | | | | -0.04M | | | | -0.05M | | | | 0.06M | 0.22M | | | 0.05M | 0.29M | 0.03M | -0.13M | 0.25M | 0.19M | -1.70M | 1.75M | 0.37M | 0.46M | 0.02M | 0.02M | -0.03M | 419.00 | 2.57M | 0.33M | -0.38M | 33.00 | | | 0.14M | 0.46M | | | 0.11M | 0.81M |
|
Non Operating Income
|
| | | | | | | | | | | 0.00M | | 133.00 | | | | 0.06M | | -0.01M | | | | | | | | | | -0.04M | | 0.04M | | | | | 0.01M | -0.01M | | | | | | | | | | | | | | | | -0.29M | -0.32M | | | -0.38M | 33.00 | | | 0.14M | -0.43M | | | | -0.02M |
|
EBT
|
-0.22M | -0.17M | 0.52M | -0.11M | 0.02M | 0.21M | 0.01M | 154.00 | 0.02M | 0.03M | 0.05M | -0.01M | 0.01M | 0.07M | -0.07M | -0.13M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.16M | -1.04M | -0.73M | -0.84M | -0.66M | -0.33M | -0.31M | -0.23M | -0.51M | -2.38M | 1.07M | -0.23M | -0.02M | -0.54M | -0.11M | -0.33M | -0.86M | 1.47M | -1.11M | -0.76M | -0.77M | -3.14M | -1.42M | -0.83M | -1.30M | -0.87M | -0.33M | -1.09M | -2.10M |
|
Tax Provisions
|
| | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M | -353.00 | -32.00 | 0.00M | 0.00M | 0.01M | 0.01M | | 0.01M | -0.03M | | -0.08M | -0.04M | 0.00M |
|
Profit After Tax
|
0.22M | 0.17M | 0.52M | -0.11M | 0.02M | 0.21M | 0.01M | 154.00 | 0.02M | 0.03M | 0.04M | -0.01M | 0.01M | 0.07M | -0.07M | 0.10M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.16M | 4.58M | -0.73M | -0.84M | -0.66M | -0.33M | -0.31M | -0.23M | -0.51M | -2.38M | 1.07M | -0.23M | -0.02M | -0.52M | -0.11M | -0.35M | -1.00M | 1.71M | -1.11M | -0.76M | -0.77M | -3.14M | -1.42M | -0.83M | -1.30M | -0.87M | -0.33M | -1.09M | -2.10M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | 0.02M | -0.04M | 0.04M | 114.00 | 0.05M | -0.22M | | | | | | | |
|
Income from Continuing Operations
|
-0.22M | -0.17M | 0.52M | -0.11M | 0.02M | 0.21M | 0.01M | 154.00 | 0.02M | 0.03M | 0.04M | -0.01M | 0.01M | 0.07M | -0.07M | -0.13M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.16M | -1.04M | -0.73M | -0.84M | -0.66M | -0.33M | -0.31M | -0.23M | -0.51M | -2.38M | 1.07M | -0.23M | -0.02M | -0.54M | -0.11M | -0.35M | -0.86M | 1.47M | -1.11M | -0.76M | -0.78M | -3.15M | -1.42M | -0.84M | -1.27M | -0.87M | -0.25M | -1.05M | -2.10M |
|
Consolidated Net Income
|
-0.22M | -0.17M | 0.52M | -0.11M | 0.02M | 0.21M | 0.01M | 154.00 | 0.02M | 0.03M | 0.04M | -0.01M | 0.01M | 0.07M | -0.07M | -0.13M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.16M | -1.04M | -0.73M | -0.84M | -0.66M | -0.33M | -0.31M | -0.23M | -0.51M | -2.38M | 1.07M | -0.23M | -0.02M | -0.54M | -0.11M | -0.35M | -0.86M | 1.47M | 0.07M | 224.00 | 0.11M | 0.09M | -1.42M | -0.84M | -1.27M | -0.87M | -0.25M | -1.05M | -2.10M |
|
Income towards Parent Company
|
-0.22M | -0.17M | 0.52M | -0.11M | 0.02M | 0.21M | 0.01M | 154.00 | 0.02M | 0.03M | 0.04M | -0.01M | 0.01M | 0.07M | -0.07M | -0.13M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.16M | -1.04M | -0.73M | -0.84M | -0.66M | -0.33M | -0.31M | -0.23M | -0.51M | -2.38M | 1.07M | -0.23M | -0.02M | -0.54M | -0.11M | -0.35M | -0.86M | 1.47M | 0.07M | 224.00 | 0.11M | 0.09M | -1.42M | -0.84M | -1.27M | -0.87M | -0.25M | -1.05M | -2.10M |
|
Net Income towards Common Stockholders
|
-0.22M | -0.17M | 0.52M | -0.11M | 0.02M | 0.21M | 0.01M | 154.00 | 0.02M | 0.03M | 0.04M | -0.01M | 0.01M | 0.07M | -0.07M | -0.13M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.16M | -1.04M | -0.73M | -0.84M | -0.66M | -0.33M | -0.31M | -0.23M | -0.51M | -2.38M | 1.07M | -0.23M | 0.00M | -0.54M | -0.11M | -0.35M | -0.88M | 1.47M | 0.07M | 224.00 | 0.11M | 0.09M | -1.42M | -0.83M | -1.27M | -0.87M | -0.25M | -1.09M | -2.10M |
|
EPS (Basic)
|
0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 | 0.00 | -0.02 | -0.03 | 0.61 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 22.52M | 23.81M | -0.02 | -0.03 | 0.05 | -0.03 | -0.02 | -0.02 | 0.00 | -0.04 | -0.02 | -0.44 | -0.02 | -0.01 | -0.02 | -0.47 |
|
EPS (Weighted Average and Diluted)
|
0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | -0.04 | 0.00 | 0.00 | -0.02 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | 0.00 | | 0.00 | | 0.00 | 0.00 | 0.00 | | 0.00 | | | | -0.02 | -0.03 | 0.05 | -0.03 | -0.02 | -0.02 | 0.00 | -0.04 | -0.02 | -0.44 | -0.02 | -0.01 | -0.02 | -0.47 |
|
Shares Outstanding (Weighted Average)
|
| | | | | 184.64M | 184.64M | 184.64M | 184.64M | 189.18M | 196.53M | 19.03M | 19.81M | 19.83M | 19.83M | 19.85M | 20.42M | 21.68M | 23.25M | 22.24M | 24.25M | 24.25M | 26.08M | 25.99M | 31.58M | 33.06M | 33.34M | 59.58M | 0.14M | 140.06M | 141.44M | 142.57M | 171.68M | 206.24M | 209.92M | 209.92M | 388.29M | 553.27M | 553.35M | 553.35M | 566.03M | 579.70M | 666.39M | 641.35M | 758.17M | 762.27M | 768.03M | 767.86M | 853.32M | 895.50M | 922.23M | 22.52M | 952.29M | 24.15M | 25.57M | 30.90M | 37.26M | 38.62M | 38.80M | 38.45M | 40.14M | 43.09M | 2.97M | 43.21M | 46.61M | 55.83M | 4.49M |
|
Shares Outstanding (Diluted Average)
|
32.64M | 32.64M | 171.42M | 121.40M | 199.99M | 199.99M | 203.24M | 203.64M | 203.64M | 206.93M | 214.28M | 20.21M | 21.00M | 20.42M | 20.42M | 19.85M | 20.42M | 21.68M | 23.25M | 22.24M | 24.25M | 24.25M | 26.08M | 25.99M | 31.58M | 33.06M | 33.34M | 59.58M | 140.57M | 140.06M | 141.44M | 142.57M | 171.68M | 206.24M | 209.92M | 200.56M | 388.29M | 553.27M | 553.35M | | | 579.70M | | 641.35M | | 762.27M | 768.03M | 767.86M | | 1,339.98M | | | | 24.15M | 25.57M | 27.68M | 37.26M | 38.62M | 38.80M | 38.45M | 40.14M | 43.09M | 2.97M | 43.21M | 46.61M | 55.83M | 4.49M |
|
EBITDA
|
-0.20M | -0.16M | 0.01M | -0.10M | 0.02M | 0.02M | 0.02M | 0.01M | 0.04M | 0.06M | 0.09M | 0.04M | 0.06M | 0.12M | -0.07M | -0.13M | -0.15M | -0.09M | -0.09M | -0.40M | -0.07M | -0.03M | -0.09M | -1.03M | -0.10M | -0.08M | -0.54M | -1.84M | 0.09M | -0.69M | -0.60M | -0.49M | -0.62M | -0.18M | -0.60M | -0.82M | -1.31M | -0.30M | -0.12M | -0.84M | -0.33M | -0.48M | -0.54M | -0.08M | 0.05M | -0.42M | -0.39M | -0.45M | 1.07M | -0.23M | 0.00M | -0.54M | -0.11M | -0.46M | -1.00M | 1.55M | -1.06M | -0.86M | -0.68M | -3.12M | -1.46M | -0.82M | -1.22M | -0.95M | -0.32M | -1.06M | -2.06M |
|
Interest Expenses
|
-0.02M | -0.00M | -0.00M | -0.00M | -650.00 | -650.00 | 0.01M | 0.01M | 0.02M | 0.03M | 0.04M | 0.05M | 0.04M | 0.05M | 0.04M | -0.32M | 0.03M | 0.07M | 0.05M | 0.15M | 0.04M | 0.01M | 0.05M | 0.22M | 0.09M | 0.08M | 0.07M | 0.59M | 0.15M | 0.08M | 0.10M | 0.09M | 0.30M | 0.19M | -0.03M | -0.24M | 0.17M | 0.29M | 0.25M | -1.58M | 0.24M | 0.40M | 0.40M | | | | | | | | | | | | | | 0.84M | 0.51M | 0.36M | 0.43M | 0.30M | 0.13M | 0.48M | 0.30M | 0.34M | 0.50M | 1.56M |
|
Tax Rate
|
| | | | | | | | | | 26.97% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.78% | -5.06% | 0.04% | 0.00% | -0.12% | -0.19% | -0.81% | -0.42% | | -0.77% | 1.95% | | 24.65% | 3.44% | -0.11% |