|
Revenue
|
0.94M | 1.92M | 1.92M | 2.60M | 7.80M | 8.61M | 14.77M | 21.42M | 33.27M | 42.46M | 49.66M | 55.69M | 65.03M | 67.48M | 79.90M | 88.11M | 92.96M | 94.04M | 95.51M | 94.54M | 67.05M | 69.39M | 73.22M | 75.05M | 76.32M | 77.19M | 78.47M | 79.61M | 80.20M | 80.15M | 82.75M | 81.34M | 81.74M | 78.39M | 76.20M | 70.81M | 72.08M | 73.33M | 74.18M | 75.83M | 78.60M | 81.04M | 81.49M | 81.53M | 83.66M | 85.19M | 86.21M | 86.42M | 89.08M | 90.88M | 92.80M | 93.20M | 95.64M | 97.36M | 99.29M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | 7.36M | 4.55M | 4.43M | 4.57M | 4.57M | 4.56M | 4.99M | 4.59M | 4.59M | 4.66M | 4.60M | 4.59M | 4.49M | 4.49M | 4.49M | 4.47M | 4.11M | 3.58M | 3.58M | 3.58M | 3.83M | 3.68M | 3.68M | 3.82M | 3.85M | 3.88M | 3.90M | 4.04M | 4.11M | 4.28M | 4.28M | 4.38M | 4.50M | 4.54M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | 62.03M | 68.67M | 70.62M | 71.75M | 72.62M | 73.91M | 74.62M | 75.61M | 75.56M | 78.09M | 76.74M | 77.16M | 73.90M | 71.71M | 66.32M | 67.61M | 69.22M | 70.61M | 72.25M | 75.02M | 77.21M | 77.81M | 77.85M | 79.84M | 81.34M | 82.33M | 82.53M | 85.04M | 86.77M | 88.52M | 88.92M | 91.26M | 92.87M | 94.76M |
|
Amortization - Intangibles
|
| | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| 0.60M | 0.60M | 0.60M | 1.80M | 2.10M | 3.30M | 4.80M | 7.60M | 9.00M | 10.80M | 11.70M | 13.60M | 14.30M | 16.90M | 18.80M | 19.90M | 20.00M | 20.20M | -6.10M | 19.50M | 19.30M | 13.20M | 13.20M | 13.20M | 13.20M | 12.80M | 12.50M | 12.20M | 12.20M | 12.20M | 12.70M | 12.40M | 12.40M | 14.30M | 12.30M | 12.40M | 12.20M | 12.50M | 12.70M | 12.80M | 13.00M | 12.40M | 12.50M | 12.60M | 12.60M | 12.50M | 12.50M | 12.50M | 12.60M | 12.60M | 12.90M | 12.70M | 13.20M | 12.90M |
|
Selling, General & Administrative
|
0.48M | 0.58M | 0.71M | 0.79M | 1.11M | 1.57M | 1.16M | 1.78M | 1.76M | 1.94M | 2.00M | 1.19M | 2.02M | 2.56M | 2.24M | 3.27M | 3.34M | 3.61M | 2.71M | 2.29M | 3.47M | 2.88M | 3.30M | 2.97M | 3.17M | 3.19M | 2.67M | 3.84M | 2.96M | 5.22M | 2.17M | 2.92M | 2.13M | 2.62M | 2.30M | 2.40M | 2.25M | 2.27M | 2.23M | 2.37M | 2.63M | 2.44M | 2.73M | 2.41M | 2.24M | 2.31M | 2.02M | 2.53M | 2.22M | 2.19M | 1.84M | 2.51M | 2.34M | 2.18M | 2.54M |
|
Restructuring Costs
|
1.90M | 0.08M | 0.07M | 4.54M | 0.58M | 2.37M | 6.69M | 9.20M | 7.21M | 4.79M | 3.73M | 8.21M | 2.33M | 4.54M | 9.07M | 5.59M | 0.10M | 0.05M | 0.13M | -0.07M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
-0.79M | -0.56M | -1.53M | -29.90M | -14.70M | -4.45M | 2.33M | 80.28M | -9.66M | -12.10M | -11.33M | 107.44M | -0.86M | 0.32M | 0.27M | -70.00M | -0.79M | 0.75M | -0.53M | 0.54M | 65.26M | -0.08M | | -26.23M | 54.78M | 53.25M | 52.90M | 69.78M | 54.21M | 56.59M | 55.00M | 56.53M | 56.50M | 56.77M | 56.69M | 55.71M | 55.63M | 54.68M | 56.42M | 69.95M | 63.27M | 64.76M | 65.31M | 65.83M | 65.97M | 66.17M | 66.72M | 69.66M | 68.03M | 66.05M | 70.22M | 71.39M | 72.14M | 72.43M | 74.43M |
|
Operating Expenses
|
2.68M | 1.53M | 2.12M | 7.11M | 8.67M | 10.91M | 19.81M | 27.21M | 40.65M | 45.84M | 55.90M | 61.86M | 72.94M | 71.13M | 87.83M | 92.94M | 93.95M | 91.33M | 91.85M | -3.67M | 88.23M | 89.29M | 72.22M | 71.67M | 71.14M | 69.64M | 68.37M | 86.13M | 69.37M | 74.02M | 69.37M | 72.15M | 71.04M | 71.79M | 73.29M | 70.41M | 70.28M | 69.15M | 71.15M | 85.02M | 78.70M | 80.20M | 80.44M | 80.74M | 80.81M | 81.08M | 81.24M | 84.69M | 82.75M | 80.84M | 84.66M | 86.80M | 87.17M | 87.81M | 89.87M |
|
Operating Income
|
-1.74M | -0.40M | -0.19M | -4.51M | -0.87M | -2.30M | -5.31M | -5.51M | -7.38M | -3.38M | -6.24M | -6.18M | -7.91M | -3.65M | -7.92M | -4.82M | -0.99M | 2.71M | 3.66M | 5.76M | 1.66M | 2.56M | 0.99M | 3.38M | 5.18M | 8.60M | 10.10M | 0.12M | 10.83M | 6.36M | 13.38M | 9.55M | 11.78M | 6.60M | 2.91M | 0.40M | 1.80M | 4.17M | 3.03M | -9.19M | -0.10M | 0.84M | 7.34M | 0.80M | 2.85M | 4.11M | 4.97M | 1.73M | 6.33M | 10.04M | 8.14M | 6.40M | 8.47M | 9.55M | 9.43M |
|
EBIT
|
-1.74M | -0.40M | -0.19M | -4.51M | -0.87M | -2.30M | -5.31M | -5.51M | -7.38M | -3.38M | -6.24M | -6.18M | -7.91M | -3.65M | -7.92M | -4.82M | -0.99M | 2.71M | 3.66M | 5.76M | 1.66M | 2.56M | 0.99M | 3.38M | 5.18M | 8.60M | 10.10M | 0.12M | 10.83M | 6.36M | 13.38M | 9.55M | 11.78M | 6.60M | 2.91M | 0.40M | 1.80M | 4.17M | 3.03M | -9.19M | -0.10M | 0.84M | 7.34M | 0.80M | 2.85M | 4.11M | 4.97M | 1.73M | 6.33M | 10.04M | 8.14M | 6.40M | 8.47M | 9.55M | 9.43M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1.05M | | | | 0.23M | | 0.20M | 1.07M | | | | | | | | | | 6.28M | | | | | | | | | | | | |
|
Interest & Investment Income
|
101.00 | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.05M | 0.02M | 0.15M | 0.20M | 0.15M | | 0.06M | 0.05M | 0.03M | 0.02M | 0.03M | 0.02M | 0.01M | 0.01M | 0.07M | 0.04M | -0.23M | 0.27M | 0.04M | 0.05M | 0.11M | 0.13M | 0.45M | 0.59M | 0.19M | 0.29M | 0.03M | 0.10M | 0.18M | 5.35M | -0.00M | 0.39M | 0.03M | 0.30M | 0.01M | 3.99M | 0.07M | 0.60M | 1.07M | 0.94M | 0.51M | 0.60M | 0.36M | 0.23M | 0.36M | 0.20M | 0.11M | 0.15M | 0.11M |
|
Other Non Operating Income
|
| | | | | | | | | | 2.80M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.67M | -1.52M | -2.09M | -0.40M | -2.96M | -0.50M | 2.73M | -3.37M | -5.18M | -8.92M | -5.92M | -8.95M | -10.03M | -9.74M | -11.11M | -12.52M | -13.33M | -14.75M | -15.62M | 11.98M | -14.81M | -16.35M | -9.48M | -9.78M | -10.28M | -10.37M | -9.87M | -11.53M | -10.74M | -10.67M | -8.76M | -6.97M | -6.84M | -5.81M | -5.27M | 0.35M | 5.30M | -4.61M | -5.05M | -3.54M | 4.52M | -0.75M | -6.01M | -6.50M | -8.59M | -9.33M | -10.26M | -10.59M | -11.24M | -11.21M | -11.17M | -11.10M | -10.87M | -10.89M | -10.82M |
|
EBT
|
-2.41M | -1.13M | -2.29M | -4.91M | -3.82M | -2.80M | -2.31M | -9.16M | -12.55M | -12.30M | -12.17M | -15.13M | -17.94M | -13.39M | -19.04M | -17.34M | -14.32M | -12.03M | -11.96M | 13.75M | -7.35M | -7.86M | -8.49M | -6.40M | -5.10M | -1.77M | 0.22M | -15.56M | 0.09M | -4.31M | 4.62M | 2.98M | 4.94M | 0.79M | 2.36M | 0.75M | -3.50M | -0.44M | -2.01M | -12.73M | 4.41M | 0.09M | 1.33M | -5.71M | -5.74M | -5.22M | -5.28M | -8.86M | -4.91M | -1.17M | -3.03M | -4.70M | -2.41M | -1.34M | -1.40M |
|
Tax Provisions
|
| | | | -0.01M | 0.03M | | -0.04M | -0.03M | 0.00M | 0.04M | 0.35M | 0.06M | 0.02M | 0.19M | 0.10M | 0.12M | 0.06M | 0.07M | 0.04M | 0.12M | 0.14M | 0.10M | -8.74M | 0.62M | 0.93M | 0.86M | 1.24M | 0.66M | 0.53M | 0.71M | 0.30M | 0.56M | 0.80M | -0.42M | 0.19M | -1.34M | -1.02M | -1.50M | 8.07M | 0.09M | 0.07M | 0.07M | 0.32M | 0.11M | 0.09M | 0.12M | 0.24M | 0.12M | 0.12M | 0.12M | 0.25M | 0.16M | 0.15M | 0.18M |
|
Profit After Tax
|
-2.41M | -1.13M | -2.29M | -4.89M | -3.81M | -2.83M | -2.31M | -9.16M | -12.52M | -12.30M | -12.20M | -15.48M | -18.00M | -13.41M | -19.23M | -17.42M | -14.44M | -12.07M | -11.99M | 6.84M | -7.32M | -7.90M | -11.17M | 2.35M | -7.87M | -7.31M | -3.25M | -11.69M | 9.91M | 328.53M | 5.47M | 7.87M | 4.78M | 0.25M | 1.94M | 0.71M | -2.17M | 0.59M | -0.53M | -20.78M | 4.33M | 0.02M | 1.26M | -7.07M | -5.85M | -5.32M | -5.41M | -9.12M | -5.04M | -1.30M | -3.17M | -4.95M | -2.57M | -1.49M | -1.58M |
|
Equity Income
|
| -0.77M | 0.31M | 1.61M | 0.28M | 1.18M | 4.49M | 0.40M | 0.35M | -1.36M | -0.18M | -0.19M | -0.23M | -0.28M | -0.15M | 0.06M | -0.12M | 0.03M | 0.19M | 0.15M | 0.20M | -0.07M | 0.10M | 0.17M | 0.09M | 0.08M | 0.27M | 0.05M | 0.10M | 0.10M | 0.22M | 0.32M | 0.21M | 0.20M | 0.20M | 0.44M | -0.02M | 0.26M | 0.18M | 0.06M | | | | 8.38M | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.01M | -0.01M | -0.01M | -0.02M | 0.00M | -0.02M | -0.03M | -0.07M | -0.14M | -0.10M | -0.06M | -0.05M | -0.02M | -0.02M | -0.02M | -0.02M | 0.01M | 0.26M | 0.01M | | 0.04M | 0.03M | 0.02M | 0.02M | -0.03M | -0.01M | 0.02M | 0.03M | 0.03M | 0.02M | 0.94M | 0.05M | -0.00M | 0.00M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.00M | | | |
|
Income from Continuing Operations
|
-2.41M | -1.13M | -2.29M | -4.91M | -3.81M | -2.83M | -2.31M | -9.12M | -12.52M | -12.30M | -12.20M | -15.48M | -18.00M | -13.41M | -19.23M | -17.44M | -14.44M | -12.09M | -12.02M | 13.72M | -7.46M | -8.00M | -8.59M | 2.34M | -5.72M | -2.70M | -0.64M | -16.80M | -0.57M | -4.84M | 3.91M | 2.68M | 4.39M | -0.01M | 2.78M | 0.55M | -2.16M | 0.59M | -0.51M | -20.81M | 4.33M | 0.02M | 1.26M | -6.03M | -5.85M | -5.31M | -5.40M | -9.10M | -5.02M | -1.29M | -3.15M | -4.95M | -2.57M | -1.49M | -1.58M |
|
Consolidated Net Income
|
-2.41M | -1.13M | -2.29M | -4.91M | -3.81M | -2.83M | -2.31M | -9.12M | -12.52M | -12.30M | -12.20M | -15.48M | -18.00M | -13.41M | -19.23M | -17.44M | -14.44M | -12.09M | -12.02M | 13.72M | -1.48M | -1.65M | -2.67M | -1.97M | -2.18M | -4.63M | -2.63M | 5.04M | 10.47M | 333.37M | 1.56M | 5.62M | 0.39M | 0.22M | 0.22M | 0.16M | -0.01M | | | | | | | | -5.85M | -5.31M | -5.40M | -9.10M | -5.02M | -1.29M | -3.15M | -4.95M | -2.57M | -1.49M | -1.58M |
|
Income towards Parent Company
|
-2.41M | -1.13M | -2.29M | -4.91M | -3.81M | -2.83M | -2.31M | -9.12M | -12.52M | -12.30M | -12.20M | -15.48M | -18.00M | -13.41M | -19.23M | -17.44M | -14.44M | -12.09M | -12.02M | 13.72M | -1.48M | -1.65M | -2.67M | -1.97M | -2.18M | -4.63M | -2.63M | 5.04M | 10.47M | 333.37M | 1.56M | 5.62M | 0.39M | 0.22M | 0.22M | 0.16M | -0.01M | | | | | | | | -5.85M | -5.31M | -5.40M | -9.10M | -5.02M | -1.29M | -3.15M | -4.95M | -2.57M | -1.49M | -1.58M |
|
Net Income towards Common Stockholders
|
-2.41M | -1.13M | -2.29M | -4.91M | -3.81M | -2.83M | -2.31M | -9.12M | -12.52M | -12.30M | -12.20M | -15.48M | -18.00M | -13.41M | -19.23M | -17.44M | -14.44M | -12.09M | -12.02M | 13.72M | -1.48M | -1.65M | -2.67M | -1.97M | -2.18M | -4.63M | -2.63M | 5.04M | 10.47M | 333.37M | 1.56M | 5.62M | 0.39M | 0.22M | 0.22M | 0.16M | -0.01M | | | | | | | | -5.85M | -5.31M | -5.40M | -9.10M | -5.02M | -1.29M | -3.15M | -4.95M | -2.57M | -1.49M | -1.58M |
|
EPS (Basic)
|
-0.57 | -0.14 | -0.19 | -0.37 | -0.14 | -0.08 | -0.05 | -0.21 | -0.19 | -0.16 | -0.14 | -0.18 | -0.14 | -0.09 | -0.12 | -0.11 | -0.08 | -0.07 | -0.07 | 0.08 | -0.03 | -0.04 | -0.05 | -0.01 | -0.03 | -0.02 | -0.02 | 28.91 | 0.06 | -0.03 | 0.02 | 0.01 | 0.03 | 0.00 | 0.01 | -0.01 | -0.01 | | | -0.12 | 0.02 | | | -0.04 | -0.03 | -0.03 | -0.03 | -0.05 | -0.03 | -0.01 | -0.02 | -0.03 | -0.01 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | | | | -0.12 | 0.02 | | | -0.04 | -0.03 | -0.03 | -0.03 | -0.05 | -0.03 | -0.01 | -0.02 | -0.03 | -0.01 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
4.25M | 8.03M | 12.11M | 13.20M | 26.60M | 34.80M | 46.13M | 43.45M | 67.53M | 77.43M | 89.60M | 85.71M | 131.88M | 146.26M | 162.73M | 153.80M | 174.68M | 175.49M | 175.03M | 175.12M | 175.28M | 175.22M | 175.19M | 175.15M | 174.85M | 174.20M | 173.97M | 0.17M | 173.96M | 173.96M | 0.17M | 173.96M | 0.17M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.94M | 173.94M | 173.94M | 173.94M | 173.94M | 173.94M | 173.94M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 173.96M | | | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.96M | 173.94M | 173.94M | 173.94M | 173.94M | 173.94M | 173.94M | 173.94M |
|
EBITDA
|
-1.74M | 0.20M | 0.41M | -3.91M | 0.93M | -0.20M | -2.01M | -0.71M | 0.23M | 5.62M | 4.56M | 5.52M | 5.69M | 10.65M | 8.97M | 13.98M | 18.91M | 22.71M | 23.86M | -0.34M | 21.16M | 21.86M | 14.19M | 16.58M | 18.38M | 21.80M | 22.90M | 12.62M | 23.03M | 18.56M | 25.58M | 22.25M | 24.18M | 19.00M | 17.21M | 12.70M | 14.20M | 16.38M | 15.53M | 3.51M | 12.70M | 13.84M | 19.74M | 13.30M | 15.45M | 16.71M | 17.48M | 14.23M | 18.83M | 22.64M | 20.74M | 19.30M | 21.17M | 22.75M | 22.33M |
|
Interest Expenses
|
0.67M | 0.75M | 2.41M | 2.01M | 3.23M | 1.68M | 2.09M | -17.80M | 5.54M | 7.57M | 8.55M | 8.83M | 9.87M | 9.51M | 10.99M | 12.60M | 13.24M | 14.80M | 15.82M | -11.82M | 15.08M | 16.31M | 9.35M | 10.21M | 10.41M | 10.50M | 10.25M | 11.71M | 11.29M | 11.36M | 9.17M | 7.58M | 7.08M | 6.11M | 5.66M | 5.45M | 5.28M | 5.26M | 5.25M | 3.91M | 3.86M | 4.74M | 6.08M | 7.10M | 9.65M | 10.26M | 10.76M | 11.19M | 11.60M | 11.44M | 11.53M | 11.29M | 10.98M | 11.04M | 10.94M |
|
Tax Rate
|
| | | | 0.34% | -1.11% | | 0.39% | 0.24% | -0.02% | -0.30% | -2.33% | -0.36% | -0.16% | -1.01% | -0.57% | -0.84% | -0.46% | -0.55% | 0.25% | -1.56% | -1.77% | -1.18% | 136.57% | -12.09% | -52.37% | 383.48% | -7.97% | 735.96% | -12.37% | 15.33% | 10.09% | 11.25% | 101.14% | -17.80% | 25.87% | 38.19% | 234.10% | 74.58% | -63.41% | 1.93% | 73.03% | 5.33% | -5.59% | -1.93% | -1.76% | -2.23% | -2.70% | -2.34% | -10.51% | -4.13% | -5.27% | -6.73% | -11.51% | -12.96% |