|
Revenue (Quarter)
|
13.40M | | | | 12.21M | 17.44M | 34.96M | 14.99M | 12.84M | 28.56M | 45.96M | 18.61M | 10.35M | 19.47M | 30.55M | 11.78M | 11.98M | 34.83M | 40.47M | 16.57M | 12.17M | 10.55M | 47.16M | 5.44M | 10.23M | 10.59M | 8.15M | 2.96M | 2.78M | 4.44M | 0.28M | 0.56M | 0.79M | 0.31M | -0.77M | 0.16M | 0.26M | 0.34M | 0.20M | 0.20M | 0.11M | 0.03M | 0.01M | 0.01M | 1.35M | 11.75M | 12.55M | 3.47M | 7.42M | 11.96M | 1.04M | 3.36M | 3.72M | 23.74M | -9.13M | 0.68M | 0.27M | 1.03M | 0.14M | 0.55M | 0.61M | 1.32M | 1.35M |
|
Gross Profit (Quarter)
|
6.36M | | | | 4.17M | 4.84M | 9.86M | 4.79M | 4.22M | 8.52M | 15.54M | 7.64M | 3.35M | 7.22M | 9.34M | 3.67M | 4.55M | 10.15M | 10.90M | 7.16M | 5.11M | 3.90M | 9.95M | 0.04M | 3.21M | 3.07M | 2.85M | 0.53M | 1.29M | -0.08M | -0.02M | 0.06M | 0.17M | -0.15M | -0.17M | 0.03M | 0.14M | 0.26M | 0.03M | 0.20M | 0.10M | 0.03M | 0.00M | 590.00 | 0.05M | 0.98M | 1.36M | 1.79M | 1.38M | 1.49M | 0.74M | 1.20M | 1.24M | 1.41M | -2.73M | 0.28M | 0.26M | 0.62M | 0.08M | 0.08M | 0.19M | 0.12M | 0.02M |
|
Amortization - Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.02M |
|
Research & Development (Quarter)
|
0.27M | | | | 0.14M | 0.15M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.10M | -0.08M | | 0.00M | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.02M | | | | | | | | | | 0.43M | 0.77M | 0.79M | 0.68M | 0.21M | 0.12M | 0.02M | 0.00M | 1.19M | 0.00M | 655.00 | 0.31M | 1.58M | | | |
|
Share-based Compensation (IS) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.49M | | 0.43M | 0.77M | 0.79M | | | | | | | | | | | | | |
|
Selling, General & Administrative (Quarter)
|
0.85M | | | | 1.01M | 1.22M | 2.10M | 1.48M | 0.65M | 0.96M | 1.32M | 1.31M | 1.28M | 1.63M | 1.08M | 1.19M | 1.00M | 1.32M | 2.63M | 2.98M | 0.27M | 1.46M | 5.96M | 0.68M | 1.01M | 1.01M | 2.31M | 2.86M | 3.08M | 8.66M | -4.18M | 2.75M | 3.64M | 2.58M | 2.98M | 0.95M | 0.87M | 0.92M | -0.82M | 1.85M | 0.31M | 0.64M | -2.82M | 396.00 | 0.79M | 2.24M | 7.66M | 3.41M | 2.65M | 3.56M | 4.56M | 3.38M | 2.42M | 3.79M | -2.35M | 3.42M | 1.42M | 1.58M | 0.51M | | 0.85M | 1.32M | 0.59M |
|
Restructuring Costs (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 428.00 | 421.00 | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | | | | | | | | | |
|
Other Operating Expenses (Quarter)
|
0.21M | | | | 0.65M | 0.64M | 0.99M | 0.53M | 0.52M | 0.73M | 1.12M | 0.74M | 1.21M | 1.00M | 1.11M | 0.86M | 1.38M | 1.63M | 1.82M | 1.05M | 1.27M | 0.98M | 1.89M | 0.86M | 0.75M | 1.11M | -0.79M | -2.82M | -2.48M | 0.22M | 6.51M | -2.30M | -3.22M | -2.18M | -25.41M | 0.05M | 0.47M | 0.22M | 5.51M | 4.22M | 0.24M | 0.08M | 15.09M | 1.53M | 0.01M | 5.60M | -2.83M | 0.61M | 0.78M | 1.77M | 2.14M | 0.13M | -1.08M | 0.12M | 17.92M | -2.44M | -0.13M | 3.49M | 24.76M | 29.65M | 0.64M | 0.90M | -1.11M |
|
Operating Expenses (Quarter)
|
1.33M | | | | 1.80M | 2.00M | 3.22M | 2.15M | 1.32M | 1.84M | 2.58M | 2.15M | 2.41M | 2.63M | 2.19M | 2.06M | 2.38M | 2.95M | 4.45M | 4.04M | 1.54M | 2.45M | 7.85M | 1.54M | 1.76M | 2.12M | 1.53M | 0.03M | 0.60M | 8.88M | 2.34M | 0.45M | 0.42M | 0.40M | -22.43M | 1.02M | 1.36M | 1.16M | 4.69M | 6.06M | 0.55M | 0.72M | 12.28M | 1.53M | 0.80M | 7.84M | 4.83M | 4.46M | 4.22M | 6.13M | 7.40M | 3.73M | 1.47M | 3.94M | 15.57M | 2.18M | 1.30M | 5.07M | 25.58M | 31.23M | 1.50M | 2.22M | -0.53M |
|
Operating Income (Quarter)
|
5.03M | | | | 3.44M | 3.28M | 5.53M | 2.64M | 1.81M | 6.69M | 16.23M | 4.23M | 3.20M | 4.59M | 7.16M | 1.61M | 2.17M | 4.73M | 13.64M | 3.12M | 3.57M | 1.46M | 2.10M | -1.50M | 1.45M | 0.95M | 1.33M | -2.52M | -2.10M | -8.96M | -85.52M | -2.78M | -3.48M | -17.71M | -166.55M | -0.99M | -1.22M | -0.90M | -4.66M | -5.86M | -0.44M | -0.69M | -12.27M | -1.53M | -0.75M | -6.86M | -3.47M | -2.68M | -2.84M | -4.64M | -6.66M | -2.11M | -0.23M | -2.53M | -17.60M | -1.90M | -1.04M | -4.45M | -25.49M | -31.15M | -1.31M | -2.10M | 0.55M |
|
EBIT (Quarter)
|
5.03M | | | | 3.44M | 3.28M | 5.53M | 2.64M | 1.81M | 6.69M | 16.23M | 4.23M | 3.20M | 4.59M | 7.16M | 1.61M | 2.17M | 4.73M | 13.64M | 3.12M | 3.57M | 1.46M | 2.10M | -1.50M | 1.45M | 0.95M | 1.33M | -2.52M | -2.10M | -8.96M | -85.52M | -2.78M | -3.48M | -17.71M | -166.55M | -0.99M | -1.22M | -0.90M | -4.66M | -5.86M | -0.44M | -0.69M | -12.27M | -1.53M | -0.75M | -6.86M | -3.47M | -2.68M | -2.84M | -4.64M | -6.66M | -2.11M | -0.23M | -2.53M | -17.60M | -1.90M | -1.04M | -4.45M | -25.49M | -31.15M | -1.31M | -2.10M | 0.55M |
|
Non Operating Investment Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | -0.07M | -0.11M | | | | | | | | | |
|
Interest & Investment Income (Quarter)
|
0.02M | | | | 0.07M | 0.08M | 0.05M | 0.07M | 0.09M | 0.08M | 0.08M | 0.07M | 0.08M | 0.08M | 0.09M | 0.07M | 0.24M | 0.08M | 0.28M | 0.03M | 0.23M | 0.05M | 0.04M | 0.13M | 0.02M | 0.01M | -0.15M | 0.00M | 0.00M | -147.00 | -152.00 | 11.00 | -0.00M | 0.01M | -0.01M | 43.00 | 0.00M | 54.00 | -77.00 | | | | | | | | | | | | | 0.46M | 0.25M | 0.20M | 0.41M | 0.29M | 0.21M | 0.24M | -0.05M | 0.13M | 0.12M | 0.12M | -0.30M |
|
Other Non Operating Income (Quarter)
|
0.53M | | | | 1.81M | 1.34M | 2.22M | 0.16M | -0.72M | -0.38M | 1.38M | 0.41M | 2.52M | 0.90M | 1.50M | -1.71M | -0.01M | 0.01M | 1.62M | -0.76M | 1.33M | -8.17M | 7.60M | -0.01M | 0.07M | -0.07M | 0.21M | 0.17M | -0.31M | 2.24M | -2.53M | -0.01M | -362.00 | -115.00 | 2.40M | 0.02M | -0.01M | -0.00M | -0.25M | -0.49M | 0.02M | 0.53M | -0.04M | 0.99M | -0.53M | 0.13M | 0.62M | -0.00M | 0.39M | 0.78M | 0.84M | -0.04M | -1.52M | -0.06M | -8.93M | -1.71M | 0.04M | 0.04M | 0.19M | 0.08M | 3.07M | 0.05M | 2.87M |
|
Non Operating Income (Quarter)
|
-2.00M | | | | -0.04M | 118.00 | -0.07M | 968.00 | 32.00 | 0.48M | -0.46M | 0.15M | 0.17M | -0.20M | -0.48M | -0.75M | -1.91M | -0.67M | -1.15M | -0.88M | -0.32M | -1.67M | 2.86M | -0.01M | 0.07M | -0.07M | -1.26M | 0.14M | -0.56M | 2.24M | -2.71M | -0.45M | -0.42M | -115.00 | 0.77M | -0.08M | -0.01M | -0.02M | -3.52M | -0.49M | -0.31M | -1.70M | -12.35M | 0.99M | -0.53M | 0.13M | 0.88M | -0.00M | 0.39M | 0.78M | 0.84M | -0.04M | -1.52M | 0.15M | -7.61M | -1.44M | 0.23M | 0.04M | 0.19M | 0.20M | -0.02M | 0.05M | -3.33M |
|
EBT (Quarter)
|
7.03M | | | | 2.39M | 2.66M | 6.57M | 2.99M | 3.39M | 7.17M | 12.51M | 5.64M | 1.11M | 4.39M | 6.67M | 0.87M | 0.26M | 6.54M | 5.30M | 2.25M | 3.25M | -0.21M | -1.64M | -1.05M | 0.77M | 0.19M | 1.06M | -2.37M | -2.66M | -6.26M | -90.74M | -3.23M | -3.89M | -5.51M | -164.52M | -1.07M | -1.25M | -0.92M | -8.05M | -6.70M | -0.75M | -2.40M | -24.63M | -0.54M | -1.28M | -6.63M | -2.70M | -2.51M | -2.21M | -3.43M | -5.16M | -2.11M | -1.50M | -2.38M | -26.82M | -3.34M | -0.81M | -4.22M | -25.37M | -30.95M | 1.85M | -1.97M | 0.11M |
|
Tax Provisions (Quarter)
|
1.92M | | | | 0.76M | 0.73M | 1.67M | 0.93M | 0.86M | 1.92M | 3.16M | 1.48M | 0.32M | 1.13M | 1.70M | 0.23M | 0.10M | 1.82M | 2.18M | 0.56M | 1.07M | 0.16M | 2.47M | | 0.63M | 0.25M | 0.72M | 0.06M | 0.20M | -0.00M | 0.01M | | | | | | 75.00 | 1.00 | | | | | | | | | | 0.19M | 0.12M | 0.20M | -0.06M | 0.03M | 0.04M | 0.01M | | | | | | | | | |
|
Profit After Tax (Quarter)
|
5.11M | | | | 1.49M | 1.81M | 4.61M | 2.06M | 2.53M | 5.03M | 10.03M | 4.16M | 2.97M | 3.84M | 9.51M | 0.64M | 0.16M | 4.72M | -2.80M | 1.68M | 2.09M | -0.43M | -0.21M | -1.07M | 0.13M | -0.42M | 0.34M | -2.65M | -2.49M | -6.26M | -87.98M | -2.74M | -3.89M | -18.10M | -144.77M | -1.07M | -1.25M | -1.40M | -6.08M | -6.70M | -0.83M | -2.40M | 24.63M | -0.54M | -0.40M | -10.49M | -0.31M | -2.70M | -2.34M | -3.63M | -5.34M | -2.14M | -1.54M | -2.39M | -26.76M | -3.32M | -0.81M | -4.93M | -24.81M | -2.71M | 1.85M | -1.97M | -28.13M |
|
Equity Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.19M | -0.12M | | | -0.03M | -0.04M | | | | | | | | | | |
|
Net Income - Minority (Quarter)
|
| | | | | | | | | | | | | | | | | | -4.69M | | -4.96M | -4.83M | | | | | -35.16M | | | | -20.34M | -20.64M | -19.19M | -20.69M | -4.61M | | | -3.57M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests (Quarter)
|
0.35M | | | | 0.14M | 0.12M | 0.38M | 0.14M | 0.10M | 0.17M | 0.53M | 0.04M | 0.23M | 0.08M | -1.69M | -0.15M | 0.11M | 0.10M | 0.52M | 0.17M | 0.11M | -0.13M | -0.19M | 5.00M | -7.05M | 0.02M | 8.49M | 0.17M | 0.62M | -1.20M | -12.40M | 0.19M | -0.95M | 0.98M | -14.30M | -0.35M | -0.38M | -0.32M | -0.81M | -62.00 | -0.01M | 62.00 | | | | -0.18M | -0.43M | -0.18M | -0.23M | -0.10M | -0.18M | -0.07M | -0.07M | -0.04M | -0.08M | 0.00M | -0.04M | -0.05M | -0.14M | 1.87M | | | |
|
Income from Continuing Operations (Quarter)
|
5.11M | | | | 1.63M | 1.94M | 4.90M | 2.06M | 2.53M | 5.25M | 9.34M | 4.16M | 0.78M | 3.26M | 4.97M | 0.64M | 0.16M | 4.72M | 3.12M | 1.68M | 2.18M | -0.37M | -4.11M | -1.05M | 0.13M | -0.06M | 0.34M | -2.43M | -2.86M | -6.26M | -90.75M | -3.23M | -3.89M | -5.51M | -164.52M | -1.07M | -1.25M | -0.92M | -8.05M | -6.70M | -0.75M | -2.40M | -24.63M | -0.54M | -1.28M | -6.63M | -2.70M | -2.70M | -2.34M | -3.63M | -5.11M | -2.14M | -1.54M | -2.39M | -26.82M | -3.34M | -0.81M | -4.22M | -25.37M | -30.95M | 1.85M | -1.97M | 0.11M |
|
Consolidated Net Income (Quarter)
|
5.11M | | | | 1.63M | 1.94M | 4.90M | 2.06M | 2.53M | 5.25M | 9.34M | 4.16M | 0.78M | 3.26M | 4.97M | 0.64M | 0.16M | 4.72M | 3.12M | 1.68M | 2.18M | -0.37M | -4.11M | -1.05M | 0.13M | -0.06M | 0.34M | -0.05M | -0.05M | -0.05M | -14.52M | -0.05M | 61.00 | 0.00M | -123.53M | -0.61M | -0.72M | -0.48M | -13.99M | -0.10M | -0.08M | -0.16M | -0.22M | -0.26M | 0.87M | -0.18M | 0.26M | -2.70M | -154.00 | | -0.31M | -0.11M | 0.21M | -0.06M | -1.29M | 0.02M | -0.99M | -0.72M | 1.84M | 28.24M | | | -0.05M |
|
Income towards Parent Company (Quarter)
|
5.11M | | | | 1.63M | 1.94M | 4.90M | 2.06M | 2.53M | 5.25M | 9.34M | 4.16M | 0.78M | 3.26M | 4.97M | 0.64M | 0.16M | 4.72M | -1.57M | 1.68M | -2.78M | -5.20M | -4.11M | -1.05M | 0.13M | -0.06M | -34.82M | -0.05M | -0.05M | -0.05M | -34.86M | -20.69M | -19.19M | -20.69M | -128.14M | -0.61M | -0.72M | -4.05M | -13.99M | -0.10M | -0.08M | -0.16M | -0.22M | -0.26M | 0.87M | -0.18M | 0.26M | 0.10 | | | | 0.10 | | | -1.29M | 0.02M | -0.99M | -0.72M | 1.84M | 28.24M | | | -0.05M |
|
Net Income towards Common Stockholders (Quarter)
|
5.11M | | | | 1.63M | 1.94M | 4.90M | 2.06M | 2.53M | 5.25M | 9.34M | 4.16M | 0.78M | 3.26M | 4.97M | 0.64M | 0.16M | 4.72M | -1.57M | 1.68M | -2.78M | -5.20M | -4.11M | -1.05M | 0.38M | -0.06M | -34.82M | -0.05M | -2.54M | -9.27M | -0.20M | -20.69M | -3.45M | -17.59M | -146.17M | -0.61M | -0.72M | -4.05M | -13.99M | -0.10M | -0.08M | -0.16M | -0.22M | -0.54M | -1.28M | -6.45M | -2.34M | 0.10 | -2.11M | -3.53M | -5.16M | 0.10 | -1.47M | -2.35M | -26.68M | -3.97M | -0.81M | -4.22M | -25.37M | -30.95M | 1.85M | -1.97M | 0.11M |
|
EPS (Basic) (Quarter)
|
0.22 | 0.15 | 0.46 | 0.20 | 0.06 | 0.07 | 0.18 | 0.07 | 0.09 | 0.19 | 0.33 | 0.14 | 0.03 | 0.11 | 0.18 | 0.02 | | 0.17 | 0.11 | 0.06 | 0.08 | -0.02 | -0.01 | -0.30 | 0.12 | -0.28 | -1.13 | -0.64 | -0.50 | -1.89 | -15.08 | -0.42 | -0.23 | -0.94 | -6.58 | -0.03 | -0.05 | -0.02 | -0.28 | 0.20 | 0.02 | 0.07 | 0.65 | 0.01 | -0.01 | 0.10 | 1.04 | 0.04 | -0.16 | -0.25 | -0.36 | -0.14 | -0.10 | -0.16 | -1.87 | -1.67 | -0.40 | -2.09 | -58.79 | -12.65 | 0.61 | -0.33 | -7.49 |
|
EPS (Weighted Average and Diluted) (Quarter)
|
0.22 | 0.15 | 0.46 | 0.20 | 0.06 | 0.07 | 0.18 | 0.07 | 0.09 | 0.19 | 0.33 | 0.14 | 0.03 | 0.11 | 0.18 | | | | | | | | | -0.30 | 0.12 | -0.28 | 0.09 | -0.63 | -0.50 | -1.86 | -12.72 | -0.41 | -0.23 | -0.93 | -6.48 | -0.03 | -0.05 | -0.02 | -0.73 | 3.53 | -0.02 | -0.07 | -0.74 | -0.02 | -0.02 | -0.10 | -0.64 | -0.18 | -0.16 | -0.24 | -0.38 | -0.14 | -0.10 | -0.16 | -1.80 | -1.68 | -0.88 | -2.42 | -59.49 | -1.89 | 0.61 | -0.33 | -14.30 |
|
Shares Outstanding (Weighted Average) (Quarter)
|
20.19M | 20.34M | 21.67M | 25.69M | 25.69M | 25.69M | 25.69M | 25.69M | 25.76M | 25.92M | 26.11M | 26.66M | 26.66M | 26.66M | | 26.66M | | | 26.66M | 26.66M | 26.66M | 26.66M | 26.83M | 3.55M | | | 3.93M | 4.15M | 4.54M | 4.75M | 4.86M | 6.64M | | 18.68M | 21.64M | 31.02M | 31.17M | 31.34M | 32.00M | 33.15M | 35.87M | 36.98M | 38.06M | 40.04M | 54.32M | 66.46M | 13.09M | 13.09M | 13.09M | 14.21M | 14.32M | 14.65M | 14.65M | 14.65M | 14.75M | | | 1.99M | 0.52M | 2.45M | 3.05M | 3.87M | 1.99M |
|
Shares Outstanding (Diluted Average) (Quarter)
|
21.06M | 21.90M | 23.10M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | 26.66M | | | | | | | | | | 3.55M | | | 3.93M | 4.21M | 4.60M | 4.81M | 5.59M | 6.71M | | 18.91M | 21.97M | 31.69M | 31.84M | 32.01M | 32.00M | 33.82M | 34.00M | 37.65M | 43.15M | 40.60M | 54.36M | 64.29M | 13.65M | 13.65M | 13.65M | 14.77M | 14.53M | 14.86M | 14.69M | 14.69M | 14.79M | | | 2.02M | 0.52M | 2.45M | 2.84M | 5.91M | 1.99M |
|
EBITDA (Quarter)
|
5.03M | | | | 3.44M | 3.28M | 5.53M | 2.64M | 1.81M | 6.69M | 16.23M | 4.23M | 3.20M | 4.59M | 7.16M | 1.61M | 2.17M | 4.73M | 13.64M | 0.92M | 3.40M | -8.54M | 3.35M | 19.65M | -5.10M | 0.17M | -29.93M | -1.98M | -1.25M | -1.35M | -116.46M | -0.98M | -6.71M | -17.75M | -75.12M | -1.89M | 2.73M | 0.41M | -4.55M | 107.65M | -0.92M | -2.67M | -28.52M | -0.72M | -0.45M | -10.92M | -1.71M | -2.71M | -3.84M | -5.37M | -5.65M | -1.66M | -3.09M | -2.38M | -27.13M | -3.37M | -1.91M | -4.19M | -23.61M | -3.08M | 1.87M | -1.73M | 2.43M |
|
Interest Expenses (Quarter)
|
0.22M | | | | 0.18M | 0.31M | 0.20M | 0.15M | 0.25M | 0.21M | 0.27M | 0.28M | 0.35M | 0.48M | 0.88M | 0.81M | 1.75M | 0.81M | 1.17M | 1.10M | 0.60M | 1.71M | 0.47M | 0.21M | 0.79M | 0.69M | -0.03M | 0.03M | 0.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.02M | 0.02M | 0.05M | 0.02M | 0.01M | 0.01M | 0.03M | 0.08M |
|
Shares Outstanding (Quarter)
|
| | 1.46M | | 25.69M | 25.69M | 25.69M | 25.69M | | 26.51M | 26.66M | 26.66M | 26.66M | 26.66M | | 26.66M | | | 26.66M | 26.66M | 26.66M | 26.66M | 27.16M | 4.06M | | | 4.06M | 4.31M | 5.17M | 5.17M | 5.17M | 6.94M | | 26.07M | 31.02M | 31.02M | 31.67M | 32.32M | 33.81M | 38.14M | 38.49M | 41.96M | 10.03M | 59.58M | 65.32M | 0.32M | 14.04M | 14.04M | 14.04M | 14.65M | 14.65M | 14.65M | 14.65M | 14.65M | 0.45M | | | 2.07M | 0.61M | 3.01M | 0.01M | 20.15M | 5.05M |
|
Tax Rate (Quarter)
|
27.35 | | | | 31.92 | 27.26 | 25.40 | 31.07 | 25.48 | 26.74 | 25.28 | 26.31 | 29.16 | 25.76 | 25.51 | 26.41 | 39.55 | 27.88 | 41.10 | 25.05 | 32.95 | -75.99 | -151.26 | | 82.45 | 128.71 | 67.81 | -2.59 | -7.47 | 0.03 | -0.01 | | | | | | -0.01 | 0.00 | | | | | | | | | | -7.49 | -5.59 | -5.87 | 1.10 | -1.21 | -2.39 | -0.45 | | | | | | | | | |