|
Revenue
|
0.01M | 0.08M | 0.33M | 0.24M | 0.32M | 0.35M | 0.40M | 0.32M | 0.35M | 1.04M | 0.25M | -0.07M | 0.19M | 0.02M | 0.33M | -0.52M | 0.20M | 0.02M | 0.02M | 150.00 | -0.01M | -0.01M | -0.02M | -0.04M | 363.00 | 314.00 | 124.00 | 0.00M | 934.00 | 441.00 | 531.00 | 421.00 | 654.00 | 309.00 | 540.00 | 0.00M | 0.01M | 0.00M | 0.00M | 440.00 | 682.00 | 0.05M | 419.00 | 329.00 | 577.00 | 500.00 | 0.00M | -106.00 | 0.01M | 0.01M | 0.00M | 274.00 | 144.00 | 0.00M | 126.00 | 102.00 | | | | 112.00 | 301.00 | 161.00 | 369.00 | 612.00 | 135.00 | 163.00 | 279.00 |
|
Cost of Revenue
|
0.00M | 529.00 | | 912.00 | 0.09M | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 103.00 | | | | | | | | | | | | | | | | | | | | 0.00M | | | | 682.00 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.00M | 0.08M | 0.33M | 0.24M | 0.24M | 0.35M | 0.40M | 0.32M | 0.35M | 1.04M | 0.25M | -0.07M | 0.19M | 0.02M | 0.33M | -0.52M | 0.20M | | | | | | | | | | | | | | | | | | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | 0.00M | -0.00M | -0.03M | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | | | | | | | | 618.00 | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 1.00 | 0.00M | 0.00M | 997.00 | 0.00M | 996.00 | 996.00 | 484.00 | 31.00 | | | | | | | |
|
Selling, General & Administrative
|
0.12M | 0.23M | 0.08M | 0.13M | 0.24M | 0.38M | 0.38M | 0.43M | 0.78M | 0.43M | 0.42M | 0.36M | 0.27M | 0.05M | 0.05M | -0.02M | 0.02M | | | | | | | | 0.23M | 0.05M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.31M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.13M | 0.11M | 0.03M | 0.03M | 0.04M | 0.01M | 0.04M | 0.31M | 0.14M | 0.12M | 0.14M | 0.12M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.10M | 0.02M | 0.01M | 0.03M | 0.71M | 1.29M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | 0.09M | 0.00M | 0.34M | 0.07M | 0.06M | 0.06M | -0.01M | | | | | | | | | | | 0.01M | | | | | | -0.03M | -0.00M | -0.01M | -0.43M | -0.12M | -0.02M | 0.03M | -0.02M | 0.04M | -0.02M | 0.05M | -0.18M | -0.08M | | | | | | | | 0.53M | 0.50M | 25.00 | | | |
|
Operating Expenses
|
0.12M | 0.23M | 0.08M | 0.13M | 0.24M | 0.38M | 0.39M | 0.43M | 0.79M | 0.43M | 0.43M | 0.36M | 0.27M | 0.05M | 0.06M | -0.01M | 0.03M | | 0.09M | 0.00M | 0.34M | 0.07M | 0.06M | 0.06M | 0.23M | 0.05M | 0.01M | 0.03M | 0.04M | 0.04M | 0.04M | 0.31M | 0.06M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.14M | 0.11M | 0.04M | 0.04M | 0.05M | 0.02M | 0.05M | 0.32M | 0.15M | 0.12M | 0.14M | 0.13M | 0.12M | 0.13M | 0.13M | 0.12M | 0.12M | 0.10M | 0.02M | 0.01M | 0.03M | 0.71M | 1.29M | 0.55M | 0.51M | 0.01M | 0.02M | 0.02M | 0.02M |
|
Operating Income
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.01M | -0.11M | -0.44M | 0.61M | -0.18M | -0.43M | -0.27M | -0.04M | 0.27M | -0.52M | 282.00 | | -0.07M | -0.00M | -0.34M | -0.07M | -0.06M | -0.06M | -0.23M | -0.05M | -0.01M | -0.03M | -0.04M | -0.04M | -0.04M | -0.31M | -0.06M | -0.02M | -0.03M | -0.04M | -0.03M | -0.05M | -0.14M | -0.11M | -0.04M | 0.01M | -0.05M | -0.01M | -0.05M | -0.32M | -0.14M | -0.12M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.12M | -0.10M | -0.02M | -0.01M | -0.03M | -0.71M | -1.29M | -0.55M | -0.51M | -0.01M | -0.02M | -0.02M | -0.02M |
|
EBIT
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.01M | -0.11M | -0.44M | 0.61M | -0.18M | -0.43M | -0.27M | -0.04M | 0.27M | -0.52M | 282.00 | | -0.07M | -0.00M | -0.34M | -0.07M | -0.06M | -0.06M | -0.23M | -0.05M | -0.01M | -0.03M | -0.04M | -0.04M | -0.04M | -0.31M | -0.06M | -0.02M | -0.03M | -0.04M | -0.03M | -0.05M | -0.14M | -0.11M | -0.04M | 0.01M | -0.05M | -0.01M | -0.05M | -0.32M | -0.14M | -0.12M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.12M | -0.10M | -0.02M | -0.01M | -0.03M | -0.71M | -1.29M | -0.55M | -0.51M | -0.01M | -0.02M | -0.02M | -0.02M |
|
Non Operating Investment Income
|
| | | | 0.13M | -0.04M | -0.14M | 0.76M | -1.04M | 0.92M | -1.41M | -0.02M | 0.03M | 0.03M | | | -0.04M | | 0.08M | -0.08M | 0.02M | -0.01M | -0.01M | -0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | | | | | | | | 176.00 | -95.00 | | | 0.00M | -980.00 |
|
Interest & Investment Income
|
81.00 | | | 144.00 | 31.00 | 35.00 | 26.00 | -0.04M | | | 664.00 | -628.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | -751.00 | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.00M | | 0.02M | -0.02M | -312.00 | -470.00 | -606.00 | 0.04M | | -0.00M | 664.00 | 400.00 | 0.00M | -0.02M | 788.00 | | 0.00M | | 686.00 | -0.00M | -0.00M | -173.00 | 230.00 | -0.00M | -0.01M | | -0.02M | -0.03M | -0.00M | -0.02M | 178.00 | | | | -0.04M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.03M | -0.00M | 0.05M | -0.43M | | | | | 0.00M | | | | -0.00M | | -1.00 | | | | | 10.00 | 4.00 | | 0.03M | 0.04M | | |
|
Non Operating Income
|
0.02M | | | 0.04M | -0.12M | -0.04M | -0.15M | 0.74M | -1.06M | 0.92M | -1.42M | -0.02M | -0.16M | -0.42M | -0.04M | 0.05M | -0.09M | | 0.07M | -0.09M | -0.01M | -0.02M | -0.43M | -0.15M | -0.02M | -0.00M | -0.02M | -0.02M | -0.05M | -0.02M | -479.00 | 0.01M | -519.00 | -686.00 | -0.04M | -0.00M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.03M | -0.00M | -0.01M | -0.43M | | | | | | -0.02M | 0.05M | -0.18M | -0.08M | -0.00M | -854.00 | -0.00M | -347.00 | -0.00M | -0.01M | -2.37M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.01M |
|
EBT
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.00M | -0.15M | -0.45M | 0.61M | -0.18M | -0.44M | -0.27M | -0.04M | 0.27M | -0.52M | -0.00M | | -0.08M | -0.01M | -0.35M | -0.08M | -0.08M | -0.10M | -0.23M | -0.05M | -0.01M | -0.03M | -0.09M | -0.04M | -0.04M | -0.31M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.05M | -0.14M | -0.14M | -0.05M | 0.01M | -0.05M | -0.02M | -0.05M | -0.32M | -0.17M | -0.11M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -1.29M | -0.55M | -0.51M | -0.02M | -0.02M | -0.03M | -0.03M |
|
Profit After Tax
|
0.25M | -0.51M | 0.23M | 0.12M | -0.13M | -0.07M | -0.14M | 0.63M | -1.50M | 1.53M | -1.60M | -0.45M | -0.43M | -0.46M | 0.23M | -0.46M | -0.09M | | 956.00 | -0.09M | -0.33M | -0.09M | -0.49M | -0.21M | -0.24M | -0.05M | -0.04M | -0.05M | -0.09M | -0.06M | -0.04M | -0.31M | -0.06M | -0.03M | -0.07M | -0.04M | -0.04M | -0.06M | -0.14M | -0.14M | -0.06M | -0.02M | -0.05M | -0.02M | -0.48M | -0.44M | -0.17M | -0.09M | -0.15M | -0.08M | -0.14M | -0.07M | -0.31M | -0.20M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -3.66M | -0.55M | -0.51M | -0.02M | -0.00M | -0.02M | -0.03M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.06M | -0.02M | -0.05M | -0.02M | -0.48M | -0.44M | -0.17M | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.00M | -0.15M | -0.45M | 0.61M | -0.18M | -0.44M | -0.27M | -0.04M | 0.27M | -0.52M | -0.00M | | -0.08M | -0.01M | -0.35M | -0.08M | -0.08M | -0.10M | -0.23M | -0.05M | -0.01M | -0.03M | -0.09M | -0.04M | -0.04M | -0.31M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.05M | -0.14M | -0.14M | -0.05M | 0.01M | -0.05M | -0.02M | -0.05M | -0.32M | -0.17M | -0.11M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -1.29M | -0.55M | -0.51M | -0.02M | -0.02M | -0.03M | -0.03M |
|
Consolidated Net Income
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.00M | -0.15M | -0.45M | 0.61M | -0.18M | -0.44M | -0.27M | -0.04M | 0.27M | -0.52M | -0.00M | | -0.08M | -0.01M | -0.35M | -0.08M | -0.08M | -0.10M | -0.23M | -0.05M | -0.01M | -0.03M | -0.09M | -0.04M | -0.04M | -0.31M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.05M | -0.14M | -0.14M | -0.05M | 0.01M | -0.05M | -0.02M | -0.05M | -0.32M | -0.17M | -0.11M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -1.29M | -0.55M | -0.51M | -0.02M | -0.02M | -0.03M | -0.03M |
|
Income towards Parent Company
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.04M | 0.00M | -0.15M | -0.45M | 0.61M | -0.18M | -0.44M | -0.27M | -0.04M | 0.27M | -0.52M | -0.00M | | -0.08M | -0.01M | -0.35M | -0.08M | -0.08M | -0.10M | -0.23M | -0.05M | -0.01M | -0.03M | -0.09M | -0.04M | -0.04M | -0.31M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.05M | -0.14M | -0.14M | -0.05M | 0.01M | -0.05M | -0.02M | -0.05M | -0.32M | -0.17M | -0.11M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -1.29M | -0.55M | -0.51M | -0.02M | -0.02M | -0.03M | -0.03M |
|
Net Income towards Common Stockholders
|
0.21M | -0.45M | 0.21M | 0.10M | 0.13M | -0.07M | -0.14M | 0.63M | -2.10M | 1.53M | -1.60M | -0.45M | -0.08M | -0.46M | 0.23M | -0.46M | -0.00M | | -0.08M | -0.01M | -0.35M | -0.08M | -0.08M | -0.10M | -0.23M | -0.05M | -0.01M | -0.03M | -0.09M | -0.04M | -0.04M | -0.31M | -0.06M | -0.03M | -0.03M | -0.03M | -0.03M | -0.05M | -0.14M | -0.14M | -0.05M | 0.01M | -0.05M | -0.02M | -0.05M | -0.32M | -0.17M | -0.11M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.13M | -0.10M | -0.02M | -0.01M | -0.03M | -0.72M | -1.29M | -0.55M | -0.51M | -0.02M | -0.02M | -0.03M | -0.03M |
|
EPS (Basic)
|
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 | | -0.18 | -0.01 | -0.75 | -0.20 | -1.07 | -0.03 | -0.02 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | -0.03 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | -0.04 | -0.04 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | 0.00 | 0.00 | -0.05 | -0.09 | -0.03 | -0.03 | | | | |
|
EPS (Weighted Average and Diluted)
|
| | | 0.00 | | 0.00 | | | | 0.00 | | | | 0.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | -0.03 | -0.01 | | -0.01 | -0.01 | -0.01 | | -0.01 | | | | | | | -0.05 | -0.09 | -0.03 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
723.50M | 711.91M | 715.75M | 718.81M | 731.07M | 747.94M | 743.40M | 745.92M | 765.77M | 784.50M | 789.34M | 786.14M | 802.69M | 861.87M | 880.28M | 856.42M | 880.33M | 879.30M | 0.44M | 0.44M | 0.45M | 0.46M | 0.46M | 3.19M | 10.60M | 10.70M | 10.71M | 10.72M | 10.98M | 11.19M | 11.19M | 11.15M | 11.35M | 11.36M | 11.42M | 11.43M | 11.46M | 11.48M | 11.56M | 11.58M | 11.83M | 11.89M | 11.97M | 11.94M | 12.01M | 12.19M | 12.61M | 12.43M | | 12.92M | 12.92M | 12.99M | 13.32M | 13.34M | 13.35M | 13.35M | 13.39M | 13.39M | 13.39M | 13.39M | 14.46M | 15.81M | 16.02M | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | 71.88M | | 747.94M | | | | 844.50M | | | | 861.87M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.01M | 12.19M | 12.61M | | 12.91M | 12.92M | 12.92M | | 13.32M | | | | | | | 13.39M | 14.46M | 15.81M | 15.84M | 15.48M | 18.85M | 15.91M | 15.91M |
|
EBITDA
|
0.21M | -0.45M | 0.21M | 0.10M | -0.01M | -0.03M | 0.02M | -0.10M | -0.44M | 0.61M | -0.17M | -0.43M | -0.27M | -0.03M | 0.29M | -0.51M | 0.01M | | -0.07M | -0.00M | -0.34M | -0.07M | -0.06M | -0.06M | -0.23M | -0.05M | -0.01M | -0.03M | -0.04M | -0.04M | -0.04M | -0.31M | -0.06M | -0.02M | -0.03M | -0.04M | -0.02M | -0.04M | -0.13M | -0.11M | -0.03M | 0.02M | -0.04M | -0.01M | -0.04M | -0.31M | -0.14M | -0.12M | -0.13M | -0.12M | -0.12M | -0.12M | -0.13M | -0.12M | -0.12M | -0.10M | -0.02M | -0.01M | -0.03M | -0.71M | -1.29M | -0.55M | -0.51M | -0.01M | -0.02M | -0.02M | -0.02M |
|
Interest Expenses
|
-766.00 | -477.00 | -473.00 | -0.00M | -0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 0.00M | 0.00M | 0.01M | 0.01M | 0.02M | 0.04M | 777.00 | 0.00M | 0.00M | 712.00 | 0.05M | 0.00M | 657.00 | 637.00 | 519.00 | 686.00 | 721.00 | -0.01M | -0.00M | -0.00M | -0.00M | 0.03M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | -0.00M | 942.00 | 0.00M | 0.00M | | 565.00 | 872.00 | 0.00M | 853.00 | 0.00M | 347.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M |