|
Revenue
|
-0.02M | -0.02M | -0.11M | 256.00 | 222.00 | 498.00 | -976.00 | 0.28M | 0.20M | | | | 1.00M | | | | | | | | | 0.01M | 2.44M | 0.63M | 0.02M | 0.01M | 1.15M | -1.17M | 1.14M | 6.81M | 8.70M | 7.74M | 6.85M | 6.59M | 10.26M | 7.46M | 7.47M | 7.83M | 11.63M | 7.78M | 5.19M | 5.53M | 10.02M | 7.18M | 8.64M | 9.40M | 10.51M | 9.18M | 10.29M | 9.90M | 11.14M | 9.89M | 11.02M | 10.18M | 12.02M | 15.24M | 11.45M | 12.68M | 12.32M | 12.17M | 14.09M | 14.80M |
|
Cost of Revenue
|
| | | 240.00 | 80.00 | | -320.00 | | 0.00M | | | | 0.96M | | | | | | | | | | 1.56M | 0.75M | 0.00M | | 9.24M | 2.08M | 2.07M | 0.43M | | | | | | | | | | | 0.66M | 0.58M | | 0.83M | 0.83M | 0.99M | 1.30M | 1.11M | 0.94M | 0.84M | 0.63M | 0.22M | 0.22M | 0.19M | 0.33M | 2.32M | 0.22M | 0.25M | 0.48M | 0.34M | 0.74M | 0.64M |
|
Gross Profit
|
| | | 16.00 | 142.00 | 498.00 | -656.00 | 0.28M | 0.19M | | | | 0.04M | | | | | | | | | 0.01M | 0.88M | -0.13M | 0.01M | 0.01M | -8.09M | -3.26M | -0.93M | 6.38M | | | | | | | | | | | 4.54M | 4.95M | | 6.35M | 7.81M | 8.41M | 9.21M | 8.07M | 9.35M | 9.06M | 10.51M | 9.67M | 10.81M | 10.00M | 11.70M | 12.92M | 11.23M | 12.43M | 11.84M | 11.83M | 13.35M | 14.15M |
|
Research & Development
|
| | | | | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
1.11M | 0.60M | 1.70M | 0.59M | 0.55M | 0.38M | -5.92M | 0.36M | 0.47M | 0.34M | -2.96M | 0.91M | 0.85M | | | | | | | | | 0.60M | 0.26M | 0.72M | 0.27M | 0.52M | 0.37M | 0.23M | 1.02M | 0.63M | | | | | | | | | | | 0.98M | 0.95M | | 1.48M | 1.19M | 1.52M | 1.60M | 1.49M | 1.52M | 1.66M | 1.93M | 1.87M | 2.01M | 2.15M | 2.41M | 1.98M | 1.86M | 1.84M | 2.13M | 1.77M | 1.92M | 2.04M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.21M | | | | | | | | | | | | | 0.06M | | 0.02M | | | | | | 0.32M | 0.17M | | | 0.00M | 0.11M | | | 0.15M | | 0.42M | | |
|
Other Operating Expenses
|
0.15M | 0.07M | 0.16M | | | | | | | | | | | | | | | | | | | -0.65M | -0.66M | -0.92M | -0.48M | 0.76M | 11.65M | -14.54M | -2.94M | 4.44M | -0.39M | 1.30M | 0.52M | -0.03M | -3.92M | 0.16M | -0.84M | -0.27M | -1.30M | 1.79M | -3.20M | -0.42M | -0.69M | 7.23M | 7.23M | 8.95M | 11.98M | 1.38M | 8.72M | 9.05M | 10.65M | -2.71M | -7.38M | -3.95M | -9.56M | 13.09M | -7.49M | -3.92M | -2.11M | 11.75M | 12.22M | 12.45M |
|
Operating Expenses
|
1.26M | 0.67M | 1.86M | 0.59M | 0.55M | 0.38M | -5.92M | 0.38M | 0.47M | 0.34M | -2.96M | 0.91M | 0.85M | | | | | | | | | -0.05M | -0.39M | -0.20M | -0.22M | 1.28M | 12.02M | -14.31M | -1.71M | 5.07M | | | | | | | | | | | 5.37M | 6.02M | | 8.74M | 8.42M | 10.47M | 13.58M | 11.07M | 10.23M | 11.03M | 12.75M | 12.46M | 18.48M | 12.30M | 20.00M | 15.07M | 12.57M | 20.84M | 13.69M | 13.94M | 14.14M | 14.49M |
|
Operating Income
|
-1.26M | -0.67M | 1.86M | -0.59M | -0.55M | -0.38M | 7.15M | -0.11M | -0.27M | -0.34M | 2.96M | -0.91M | -0.81M | | | | | | | | | -1.42M | -0.55M | -1.81M | -0.99M | -1.27M | -10.88M | -4.56M | 0.09M | 1.74M | | | | | | | | | | | -0.18M | -0.49M | | -1.56M | 0.22M | -1.07M | -3.07M | -1.89M | 0.06M | -1.13M | -1.61M | -2.57M | -7.45M | -2.11M | -7.98M | 0.16M | -1.12M | -8.15M | -1.38M | -1.77M | -0.06M | 0.31M |
|
EBIT
|
-1.26M | -0.67M | 1.86M | -0.59M | -0.55M | -0.38M | 7.15M | -0.11M | -0.27M | -0.34M | 2.96M | -0.91M | -0.81M | | | | | | | | | -1.42M | -0.55M | -1.81M | -0.99M | -1.27M | -10.88M | -4.56M | 0.09M | 1.74M | | | | | | | | -0.33M | -1.75M | | -0.18M | -0.49M | | -1.56M | 0.22M | -1.07M | -3.07M | -1.89M | 0.06M | -1.13M | -1.61M | -2.57M | -7.45M | -2.11M | -7.98M | 0.16M | -1.12M | -8.15M | -1.38M | -1.77M | -0.06M | 0.31M |
|
Interest & Investment Income
|
| | | | | | 3.00 | | | | | 147.00 | 138.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
0.01M | 0.01M | -0.01M | 266.00 | -0.02M | -0.11M | | | | | | | | | | | | | | | | | | | | -4.65M | | | | -0.03M | | | | | | | | | | | -0.70M | 0.15M | | -2.56M | 1.01M | 1.73M | 0.30M | 0.06M | 0.04M | 0.01M | 0.01M | | 0.01M | | 0.01M | 0.01M | | | | | -0.84M | |
|
Non Operating Income
|
0.02M | 0.02M | 0.11M | 1.00M | 0.06M | 0.05M | -2.35M | -0.03M | -0.03M | 0.04M | -0.03M | 0.16M | -0.03M | | | | | | | | | | | | -2.46M | | | | -1.25M | 4.86M | | | | | | | | | | | -2.76M | 0.17M | | -3.75M | 1.13M | 1.21M | 0.46M | 0.20M | 0.15M | -0.07M | -0.06M | -0.26M | -0.34M | -0.50M | -0.98M | -0.47M | -0.48M | -0.54M | -0.54M | -0.53M | -1.34M | -0.67M |
|
EBT
|
-1.28M | -0.69M | 1.75M | -0.62M | -0.58M | -0.43M | 7.08M | -0.13M | -0.30M | -0.38M | 2.91M | -0.98M | -0.89M | | | | | | | | | -2.13M | -1.45M | -3.07M | -2.27M | -3.05M | -11.49M | -0.84M | -0.30M | 1.32M | | | | | | | | -0.33M | -1.75M | | -2.94M | -0.32M | | -5.31M | 1.35M | 0.14M | -2.64M | -1.70M | 0.21M | -1.20M | -1.85M | -2.83M | -7.79M | -2.61M | -8.96M | -0.30M | -1.60M | -8.69M | -1.92M | -2.31M | -1.39M | -0.37M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | | -0.04M | | | 0.08M | 0.01M | 0.01M | 0.01M | 0.16M | 0.03M | 0.03M | 0.03M | -0.04M | 0.02M | 0.02M | -0.00M | 0.04M | 0.02M | 0.02M | |
|
Profit After Tax
|
1.28M | -0.69M | 1.75M | -1.59M | -0.60M | -0.43M | -3.01M | -0.13M | -0.30M | -0.38M | -0.42M | -0.75M | -0.84M | | | | | | | | | -2.13M | -1.45M | -2.98M | -3.45M | -7.70M | -11.54M | -14.40M | -1.56M | 6.17M | | | | | | | | -0.33M | -1.75M | | -2.94M | -0.14M | | -5.27M | 1.35M | 0.14M | -2.68M | -1.72M | 0.18M | -1.31M | -1.93M | -2.97M | -7.96M | -3.86M | -9.60M | -0.33M | -1.62M | -8.69M | -1.96M | -2.33M | -1.41M | -0.37M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | -0.02M | -0.10M | -0.10M | -0.11M | -0.13M | -1.22M | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | 0.00M | -8.70M | 937.00 | 0.00M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.28M | -0.69M | 1.75M | -0.62M | -0.58M | -0.43M | 7.08M | -0.13M | -0.30M | -0.38M | 2.91M | -0.98M | -0.89M | | | | | | | | | -2.13M | -1.45M | -3.07M | -2.27M | -3.05M | -11.49M | -0.84M | -0.30M | 1.32M | | | | | | | | -0.33M | -1.75M | | -2.94M | -0.14M | | -5.27M | 1.35M | 0.14M | -2.72M | -1.71M | 0.20M | -1.21M | -2.00M | -2.86M | -7.82M | -2.64M | -8.92M | -0.33M | -1.62M | -8.69M | -1.96M | -2.33M | -1.41M | -0.37M |
|
Consolidated Net Income
|
-1.28M | -0.69M | 1.75M | -0.62M | -0.58M | -0.43M | 7.08M | -0.13M | -0.30M | -0.38M | 2.91M | -0.98M | -0.89M | | | | | | | | | -2.13M | -1.45M | -3.07M | -2.27M | -3.05M | -11.49M | -0.84M | -0.30M | 1.32M | | | | | | | | -0.33M | -1.75M | | -2.94M | -0.14M | | -5.27M | 1.35M | 0.14M | -2.72M | -1.71M | 0.20M | -1.21M | -2.00M | -2.86M | -7.82M | -2.64M | -8.92M | -0.33M | -1.62M | -8.69M | -1.96M | -2.33M | -1.41M | -0.37M |
|
Income towards Parent Company
|
-1.28M | -0.69M | 1.75M | -0.62M | -0.58M | -0.43M | 7.08M | -0.13M | -0.30M | -0.38M | 2.91M | -0.98M | -0.89M | | | | | | | | | -2.13M | -1.45M | -3.07M | -2.27M | -3.05M | -11.49M | -0.84M | -0.30M | 1.32M | | | | | | | | -0.33M | -1.75M | | -2.94M | -0.14M | | -5.27M | 1.35M | 0.14M | -2.72M | -1.71M | 0.20M | -1.21M | -2.00M | -2.86M | -7.82M | -2.64M | -8.92M | -0.33M | -1.62M | -8.69M | -1.96M | -2.33M | -1.41M | -0.37M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | -5.25M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.28M | -0.69M | 1.75M | -0.62M | -0.58M | -0.43M | 7.08M | -0.13M | -0.30M | -0.38M | 2.91M | -0.98M | -0.89M | | | | | | | | | -2.13M | -1.45M | -3.07M | 2.98M | -3.05M | -11.49M | -0.84M | -0.30M | 1.32M | | | | | | | | -0.33M | -1.75M | | -2.94M | -0.30M | | -5.27M | 0.01M | 0.01M | -2.72M | -1.13M | 0.18M | -1.31M | -2.00M | -2.86M | -7.96M | -3.86M | -9.60M | -0.33M | -1.62M | -8.69M | -1.96M | -2.33M | -1.41M | -0.37M |
|
EPS (Basic)
|
-0.04M | -0.02M | 0.02M | -0.02M | -0.01 | -0.01 | 0.09 | -0.01M | -0.03M | -0.01 | 0.04 | -0.01 | -0.01 | | | | | | | | | -0.52 | -0.35 | -0.73 | -1.85 | -1.76 | -2.16 | -0.19 | -0.02 | 0.14 | | | | | | | | -0.02 | -0.07 | | -0.62 | -0.02 | | -0.73 | 0.17 | 0.02 | -0.35 | -0.20 | 0.02 | -0.14 | -0.20 | -0.23 | -0.60 | -0.55 | -1.17 | -0.04 | -0.17 | -0.80 | -0.19 | -0.21 | -0.13 | -0.03 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | -1.85 | -1.76 | -2.16 | -0.19 | -0.03 | 0.13 | | | | | | | | -0.02 | -0.41 | | -0.62 | -0.04 | | -0.73 | 0.13 | 0.02 | -0.35 | -0.23 | -0.01 | -0.14 | -0.20 | -0.23 | -0.60 | -0.55 | -1.17 | -0.04 | -0.17 | -0.80 | -0.19 | -0.21 | -0.13 | -0.03 |
|
Shares Outstanding (Weighted Average)
|
30.00 | 40.00 | 80.00 | 30.00 | 40.00 | 50.00 | 78.78M | 10.00 | 10.00 | | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 81.89M | 4.09M | 4.09M | 4.09M | 4.09M | 4.68M | 7.34M | 5.34M | 4.39M | 18.67M | 9.34M | 9.59M | | | | | | | | | 4.10M | 4.72M | 6.68M | 5.62M | 7.27M | 7.66M | 7.74M | 7.61M | 8.71M | 9.50M | 9.66M | 9.80M | 12.64M | 13.21M | 7.06M | 7.21M | 9.24M | 9.72M | 10.93M | 10.31M | 11.16M | 11.17M | 11.77M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | 4.68M | 7.34M | 5.34M | 4.39M | 9.54M | 10.38M | 10.61M | 12.79M | 14.53M | 15.26M | 16.16M | 18.69M | 19.67M | 20.23M | 4.29M | 5.68M | 5.21M | 6.91M | 6.38M | 7.27M | 7.91M | 7.74M | 7.61M | 8.85M | 9.63M | 9.79M | 9.93M | 12.64M | 13.21M | 7.06M | 7.21M | 9.30M | 9.79M | 10.93M | 10.31M | 11.16M | 11.23M | 11.77M |
|
EBITDA
|
1.27M | -0.68M | -0.12M | 1.59M | -0.26M | -0.54M | -2.81M | | -0.30M | -0.38M | -0.42M | -0.68M | -0.84M | | | | | | | | | -1.42M | -0.55M | -1.81M | -0.99M | -1.27M | -10.88M | -4.56M | 0.09M | 1.74M | | | | | | | | -0.33M | -1.75M | | -0.18M | -0.49M | | -1.56M | 0.22M | -1.07M | -3.07M | -1.89M | 0.06M | -1.13M | -1.61M | -2.57M | -7.45M | -2.11M | -7.98M | 0.16M | -1.12M | -8.15M | -1.38M | -1.77M | -0.06M | 0.31M |
|
Interest Expenses
|
0.02M | 0.02M | 0.11M | 0.04M | 0.04M | 0.05M | 0.07M | 0.03M | 0.03M | 0.04M | 0.05M | 0.07M | 0.08M | | | | | | | | | 0.71M | 0.90M | 1.26M | 1.28M | 1.78M | 0.61M | -3.72M | 0.40M | 0.42M | | | | | | | | | | | 1.06M | 0.27M | | 0.17M | 0.17M | 0.24M | 0.21M | 0.19M | 0.19M | 0.22M | -0.05M | 0.36M | 0.45M | 0.60M | 0.67M | 0.50M | 0.52M | 0.53M | 0.52M | 0.56M | 0.56M | 0.63M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 57.01% | | 0.73% | | | -2.88% | -0.43% | 3.45% | -0.60% | -8.41% | -0.96% | -0.42% | -1.19% | 0.42% | -7.76% | -1.47% | 0.03% | -2.25% | -0.93% | -1.55% | |