|
Revenue
|
| | 7.47M | 12.05M | 8.74M | 11.36M | 9.94M | 15.34M | 18.70M | 27.28M | 17.63M | 22.35M | 23.57M | 14.50M | 12.39M | 14.10M | 15.63M | 14.78M | 12.00M | 12.39M | 12.60M | 14.13M | 15.09M | 19.01M | 18.36M |
|
Cost of Revenue
|
0.00M | 0.21M | 2.67M | 4.67M | 3.41M | 4.67M | 4.16M | 5.72M | 9.55M | 17.24M | 11.85M | 12.99M | 13.57M | 13.13M | 9.00M | 9.93M | 8.49M | 8.12M | 6.75M | 6.00M | 5.84M | 6.77M | 7.08M | 8.86M | 7.59M |
|
Gross Profit
|
| | 4.80M | 7.38M | 5.33M | 6.69M | 5.78M | 9.62M | 9.15M | 10.04M | 5.78M | 9.36M | 10.00M | 1.37M | 3.39M | 4.16M | 7.14M | 6.65M | 5.25M | 6.39M | 6.76M | 7.36M | 8.01M | 10.15M | 10.77M |
|
Selling, General & Administrative
|
| | 4.18M | 3.44M | 4.29M | 8.94M | 8.73M | 9.15M | 8.06M | 8.92M | 10.50M | 10.60M | 8.76M | 7.62M | 8.06M | 7.98M | 6.96M | 6.45M | 5.80M | 5.96M | 6.43M | 6.48M | 5.00M | 6.39M | 11.82M |
|
Restructuring Costs
|
| | 0.13M | 0.13M | 0.13M | 0.13M | 0.13M | 0.02M | 0.12M | 0.25M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | 15.24M | 12.84M | 11.08M | 17.88M | 16.27M | 17.22M | 18.75M | 36.11M | 26.62M | 27.80M | 19.19M | 22.24M | 12.12M | 14.14M | 32.57M | 13.09M | 9.85M | 8.98M | 9.43M | 11.53M | 10.01M | 12.14M | 11.03M |
|
Operating Expenses
|
| | 19.55M | 16.41M | 15.50M | 26.96M | 25.14M | 26.39M | 26.93M | 45.27M | 37.12M | 38.40M | 27.95M | 29.86M | 20.18M | 22.12M | 39.53M | 19.54M | 15.65M | 14.94M | 15.86M | 18.01M | 15.01M | 18.53M | 22.85M |
|
Operating Income
|
-0.00M | -0.21M | -12.09M | -4.36M | -6.75M | -15.60M | -15.20M | -11.05M | -8.23M | -18.00M | -19.49M | -16.05M | -4.38M | -15.36M | -7.79M | -8.02M | -23.90M | -4.76M | -3.65M | -2.55M | -3.25M | -3.88M | 0.08M | 0.48M | -4.49M |
|
EBIT
|
-0.00M | -0.21M | -12.09M | -4.36M | -6.75M | -15.60M | -15.20M | -11.05M | -8.23M | -18.00M | -19.49M | -16.05M | -4.38M | -15.36M | -7.79M | -8.02M | -23.90M | -4.76M | -3.65M | -2.55M | -3.25M | -3.88M | 0.08M | 0.48M | -4.49M |
|
Interest & Investment Income
|
| 0.22M | 0.33M | 0.09M | 0.10M | -0.02M | 0.26M | 1.04M | 0.59M | -1.41M | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | | 0.10M | | | | 0.10M | | | | | | | | | | | | | |
|
EBT
|
-0.00M | 0.01M | -11.76M | -4.28M | -6.65M | -25.73M | -18.73M | -8.25M | 0.88M | -11.17M | -15.85M | -15.92M | -4.44M | -14.34M | -7.69M | -9.63M | -26.43M | -4.63M | -5.00M | -1.98M | -3.02M | -2.81M | 0.35M | 0.67M | -3.95M |
|
Tax Provisions
|
| 0.00M | 0.04M | 0.04M | 0.04M | 0.06M | 0.03M | 0.05M | 0.05M | 0.27M | 0.04M | 0.06M | 0.06M | 0.23M | | | | | | | | | | | |
|
Profit After Tax
|
-0.00M | 0.01M | -11.79M | -4.32M | -6.69M | -25.80M | -18.75M | -8.30M | 0.83M | -11.41M | -15.89M | -15.98M | -4.50M | -14.55M | -7.75M | -9.92M | -26.57M | -4.66M | -5.04M | -2.03M | -3.06M | -2.81M | 0.32M | 0.78M | -3.74M |
|
Equity Income
|
| | | | | | | | | | -0.16M | | | | -0.22M | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | 155.00 | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.00M | 0.01M | -11.79M | -4.32M | -6.69M | -25.80M | -18.75M | -8.30M | 0.83M | -11.45M | -15.89M | -15.98M | -4.50M | -14.58M | -7.69M | -9.63M | -26.43M | -4.63M | -5.00M | -1.98M | -3.02M | -2.81M | 0.35M | 0.67M | -3.95M |
|
Consolidated Net Income
|
-0.00M | 0.01M | -11.79M | -4.32M | -6.69M | -25.80M | -18.75M | -8.30M | 0.83M | -11.45M | -15.89M | -15.98M | -4.50M | -14.58M | -7.69M | -9.63M | -26.43M | -4.63M | -5.00M | -1.98M | -3.02M | -2.81M | 0.35M | 0.67M | -3.95M |
|
Income towards Parent Company
|
-0.00M | 0.01M | -11.79M | -4.32M | -6.69M | -25.80M | -18.75M | -8.30M | 0.83M | -11.45M | -15.89M | -15.98M | -4.50M | -14.58M | -7.69M | -9.63M | -26.43M | -4.63M | -5.00M | -1.98M | -3.02M | -2.81M | 0.35M | 0.67M | -3.95M |
|
Net Income towards Common Stockholders
|
-0.00M | 0.01M | -16.03M | -8.67M | -11.22M | -26.47M | -18.75M | -10.07M | -7.51M | -20.27M | -15.89M | -15.98M | -4.50M | -14.58M | -7.69M | -9.63M | -26.43M | -4.63M | -5.00M | -1.98M | -3.02M | -2.81M | 0.35M | 0.67M | -3.95M |
|
EPS (Basic)
|
0.00 | 0.00 | -1.22 | -0.66 | -0.85 | -1.40 | -0.39 | -0.16 | 0.02 | -0.39 | -0.30 | -0.30 | -0.09 | -0.27 | -0.15 | -0.19 | -0.50 | -0.09 | -0.09 | -0.04 | -0.06 | -0.05 | 0.01 | 0.01 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| | | -0.66 | -0.85 | -1.40 | -0.39 | -0.19 | -0.14 | -0.39 | -0.30 | -0.30 | -0.09 | -0.27 | -0.15 | -0.19 | -0.50 | -0.09 | -0.09 | -0.04 | -0.06 | -0.05 | 0.01 | 0.01 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
3.25M | 13.16M | 13.16M | 13.16M | 13.16M | 18.93M | 48.07M | 52.57M | 52.59M | 51.48M | 0.05M | 0.05M | 52.79M | 52.79M | 52.95M | 53.01M | 53.04M | 53.04M | 53.30M | 53.61M | 54.85M | 54.48M | 57.13M | 57.59M | 57.93M |
|
Shares Outstanding (Diluted Average)
|
| | | 13.16M | 13.16M | 18.93M | 48.07M | 52.97M | 52.68M | 51.79M | 0.05M | 0.05M | 52.79M | 52.79M | 52.95M | 53.01M | 53.04M | 53.04M | 53.30M | 53.61M | 54.85M | 54.48M | 57.13M | 57.59M | 57.93M |
|
EBITDA
|
-0.00M | -0.21M | -12.09M | -4.36M | -6.75M | -15.60M | -15.20M | -11.05M | -8.23M | -18.00M | -19.49M | -16.05M | -4.38M | -15.36M | -7.79M | -8.02M | -23.90M | -4.76M | -3.65M | -2.55M | -3.25M | -3.88M | 0.08M | 0.48M | -4.49M |
|
Tax Rate
|
| 21.01% | -0.31% | -0.94% | -0.62% | -0.24% | -0.14% | -0.64% | 5.57% | -2.43% | -0.28% | -0.35% | -1.44% | -1.64% | | | | | | | | | | | |