|
Revenue
|
1.45M | 1.33M | 1.33M | 1.40M | 1.32M | 1.22M | 1.27M | 1.34M | 1.31M | 1.17M | 1.18M | 0.02M | 0.14M | 0.42M | 0.21M | 0.16M | 0.25M | 0.17M | 0.34M | 0.81M | 0.90M | 0.89M | 1.02M | 1.28M | 1.61M | 1.99M | 2.05M | 3.85M | 5.13M | 6.32M | 5.63M | 5.76M | 6.01M | 7.32M | 10.19M | 10.09M | 11.47M | 9.58M | 10.80M | 9.61M | 8.93M | 9.05M | 9.20M | 9.49M | 9.58M | 10.02M | 10.40M | 10.49M | 10.44M | 10.84M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | 0.21M | 0.14M | 0.03M | 0.05M | 0.08M | 0.15M | 0.22M | 0.34M | 0.35M | 0.54M | 0.70M | 1.16M | 2.33M | 2.65M | 3.77M | 4.63M | 3.54M | 4.66M | 4.41M | 8.86M | 6.96M | 7.00M | 7.23M | 8.67M | 8.51M | 7.43M | 7.70M | 7.74M | 7.50M | 7.42M | 7.57M | 7.87M | 8.08M | 8.16M | 8.52M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | 0.73M | 0.75M | 0.67M | 0.68M | 0.93M | 1.07M | 1.29M | 0.89M | 1.52M | 2.48M | 2.55M | 1.00M | 2.22M | 1.36M | 2.91M | 1.33M | 3.13M | 4.46M | 2.35M | 2.13M | 1.10M | 1.50M | 1.35M | 1.46M | 1.99M | 2.17M | 2.44M | 2.53M | 2.41M | 2.29M | 2.32M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.01M | 0.01M | 0.18M | -0.00M | | | | | | | | | | | | | | 0.01M | 0.00M | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 0.01M | 0.05M | | 0.15M | 0.07M | 0.29M | 0.31M | 0.32M | 0.32M | 0.31M | 0.31M | 0.32M | 0.32M | 0.32M | 0.32M | 0.32M | 0.36M | 0.37M | 0.38M | 0.39M | 0.41M | 1.73M | | -0.45M | 0.45M | 0.45M | 0.45M | 0.45M | 0.44M | 0.44M | 0.44M | 0.36M | 0.43M | 0.42M | 0.41M | 0.37M | | 0.36M | 0.36M | 0.36M |
|
Selling, General & Administrative
|
0.05M | 0.04M | 0.06M | 0.03M | 0.06M | 0.24M | 0.06M | 0.05M | 0.05M | 0.13M | 0.00M | 0.08M | 0.03M | 0.33M | 0.12M | 0.37M | 0.20M | 0.31M | 0.12M | 0.15M | 0.36M | 0.19M | 0.49M | 0.19M | 0.38M | 0.32M | 0.41M | 0.34M | 0.37M | 1.01M | 0.37M | 2.10M | 0.91M | 1.72M | 1.18M | 1.81M | 2.42M | 1.97M | 2.54M | 2.20M | 2.17M | 3.13M | 2.46M | 2.16M | 2.42M | 2.40M | 2.27M | 2.37M | 2.24M | 2.15M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 0.17M | 0.18M | | | | | | | | | | | 0.01M | 0.06M | 0.01M | 0.01M | 0.18M | -0.00M | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
1.43M | 1.34M | 1.34M | 2.51M | 1.31M | 1.34M | 1.29M | -1.15M | 1.27M | 1.25M | | 0.11M | 0.05M | 0.11M | 0.38M | 0.21M | 0.14M | 0.03M | 0.05M | 0.08M | 0.15M | 0.22M | 0.40M | 0.35M | 0.54M | 0.70M | -0.62M | 2.55M | 2.71M | 0.19M | 0.81M | 2.24M | 5.10M | 5.31M | 9.73M | 7.22M | 7.28M | 7.48M | 9.25M | 8.93M | 7.90M | 7.97M | 9.31M | 7.60M | 7.52M | 8.42M | 8.23M | 8.18M | 8.29M | 8.63M |
|
Operating Expenses
|
1.49M | 1.37M | 1.40M | 2.53M | 1.37M | 1.58M | 1.35M | -1.11M | 1.31M | 1.39M | 0.01M | 0.24M | 0.08M | 0.77M | 0.75M | 0.87M | 0.64M | 0.66M | 0.49M | 0.53M | 0.82M | 0.73M | 1.21M | 0.87M | 1.24M | 1.35M | 2.16M | 3.28M | 3.48M | 5.33M | 5.46M | 6.07M | 6.01M | 6.58M | 11.36M | 9.48M | 10.14M | 9.90M | 12.23M | 11.58M | 10.51M | 11.46M | 12.20M | 10.19M | 10.35M | 11.19M | 10.50M | 10.91M | 10.89M | 11.14M |
|
Operating Income
|
-0.03M | -0.04M | -0.07M | -1.13M | -0.05M | -0.36M | -0.08M | 0.41M | 530.00 | -0.22M | 0.01M | -0.09M | 0.06M | -0.32M | -0.52M | -0.09M | 0.13M | 0.09M | 0.33M | 0.28M | 0.09M | 0.16M | -0.18M | 0.41M | 0.37M | 0.63M | -0.11M | 0.57M | 1.65M | 0.99M | 0.17M | -0.31M | 0.00M | 0.74M | -1.16M | 0.62M | 1.32M | -0.32M | -1.43M | -1.97M | -1.58M | -2.41M | -2.99M | -0.70M | -0.76M | -1.17M | -0.10M | -0.42M | -0.45M | -0.30M |
|
EBIT
|
-0.03M | -0.04M | -0.07M | -1.13M | -0.05M | -0.36M | -0.08M | 0.41M | 530.00 | -0.22M | 0.01M | -0.09M | 0.06M | -0.32M | -0.52M | -0.09M | 0.13M | 0.09M | 0.33M | 0.28M | 0.09M | 0.16M | -0.18M | 0.41M | 0.37M | 0.63M | -0.11M | 0.57M | 1.65M | 0.99M | 0.17M | -0.31M | 0.00M | 0.74M | -1.16M | 0.62M | 1.32M | -0.32M | -1.43M | -1.97M | -1.58M | -2.41M | -2.99M | -0.70M | -0.76M | -1.17M | -0.10M | -0.42M | -0.45M | -0.30M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | -0.02M | | -1.00 | | 0.01M | | | | | 0.01M | 0.00M | 0.02M | 0.03M | | | 465.00 | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.11M | 0.42M | -3.00M | | -0.04M | | -0.14M | -0.09M | 0.03M | | 0.22M | 0.03M | | | | | 0.08M | | 1.65M | 0.43M | -0.03M | 0.05M | 0.09M | -0.05M | 0.04M | 0.05M | 0.03M | 0.16M | 0.05M | 0.04M | 0.04M | 0.29M | 0.03M | 0.04M | -0.12M | 0.31M | 0.04M | 0.60M |
|
Non Operating Income
|
| | | | | | | | | | 0.02M | 0.13M | 0.12M | 0.42M | -2.81M | 0.50M | 0.47M | 0.54M | 1.96M | 0.49M | 0.58M | 0.57M | 0.70M | 0.25M | 0.54M | 0.45M | 0.93M | -0.51M | -0.53M | -0.52M | 1.14M | 0.56M | -0.68M | -0.79M | -0.61M | -0.39M | -0.29M | -0.67M | -0.76M | 6.00M | -0.52M | 0.15M | -0.64M | -0.34M | 1.56M | -0.44M | -0.48M | 0.31M | 0.14M | 1.05M |
|
EBT
|
-0.06M | -0.07M | -0.09M | -1.15M | -0.07M | -0.45M | -0.21M | -0.11M | -0.13M | -0.25M | -0.22M | -1.21M | 0.18M | 0.10M | -0.33M | -0.71M | -0.38M | -0.50M | -0.15M | -0.32M | -0.51M | -0.43M | -0.54M | -0.11M | -0.17M | 0.13M | -0.63M | 0.06M | 1.04M | 0.47M | -0.34M | -0.85M | -0.65M | 0.25M | -1.98M | 0.23M | 0.99M | -1.04M | -2.23M | -2.49M | -2.15M | -2.82M | -3.67M | -1.33M | -1.35M | -1.65M | -0.45M | -0.96M | -0.68M | -0.50M |
|
Profit After Tax
|
-0.06M | -0.07M | -0.09M | -1.15M | -0.07M | -0.42M | -0.21M | -0.11M | -0.13M | -0.25M | -0.01M | -0.23M | -0.05M | -0.75M | 2.30M | -0.56M | -0.34M | -0.45M | -1.63M | -0.21M | -0.50M | -0.42M | -0.88M | 0.16M | -0.17M | 0.18M | -1.05M | 0.06M | 1.12M | 0.47M | 1.31M | 0.26M | -0.68M | -0.05M | -1.77M | 0.23M | 1.03M | -0.99M | -2.19M | 4.03M | -2.10M | -2.26M | -3.63M | -1.03M | 0.79M | -1.61M | -0.58M | -0.70M | -0.31M | 0.75M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | 0.00M | 0.07M | 0.01M | 0.10M | 0.01M | 0.02M | | | 0.02M | -0.01M | -0.01M | 948.00 | 0.00M | -0.00M | -0.00M | -0.00M | 814.00 | 0.00M | -0.00M | 0.00M | 0.00M | 0.01M | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.06M | -0.07M | -0.09M | -1.15M | -0.07M | -0.45M | -0.21M | -0.11M | -0.13M | -0.25M | -0.22M | -1.21M | 0.18M | 0.10M | -0.33M | -0.71M | -0.38M | -0.50M | -0.15M | -0.32M | -0.51M | -0.43M | -0.54M | -0.11M | -0.17M | 0.13M | -0.63M | 0.06M | 1.04M | 0.47M | -0.34M | -0.85M | -0.65M | 0.25M | -1.98M | 0.23M | 0.99M | -1.04M | -2.23M | -2.49M | -2.15M | -2.82M | -3.67M | -1.33M | -1.35M | -1.65M | -0.45M | -0.96M | -0.68M | -0.50M |
|
Consolidated Net Income
|
-0.06M | -0.07M | -0.09M | -1.15M | -0.07M | -0.45M | -0.21M | -0.11M | -0.13M | -0.25M | -0.22M | -1.21M | 0.18M | 0.10M | -0.33M | -0.71M | -0.38M | -0.50M | -0.15M | -0.32M | -0.51M | -0.43M | -0.54M | -0.11M | -0.17M | 0.13M | -0.63M | 0.06M | 1.04M | 0.47M | -0.34M | -0.85M | -0.65M | 0.25M | -1.98M | 0.23M | 0.99M | -1.04M | -2.23M | -2.49M | -2.15M | -2.82M | -3.67M | -1.33M | -1.35M | -1.65M | -0.45M | -0.96M | -0.68M | -0.50M |
|
Income towards Parent Company
|
-0.06M | -0.07M | -0.09M | -1.15M | -0.07M | -0.45M | -0.21M | -0.11M | -0.13M | -0.25M | -0.22M | -1.21M | 0.18M | 0.10M | -0.33M | -0.71M | -0.38M | -0.50M | -0.15M | -0.32M | -0.51M | -0.43M | -0.54M | -0.11M | -0.17M | 0.13M | -0.63M | 0.06M | 1.04M | 0.47M | -0.34M | -0.85M | -0.65M | 0.25M | -1.98M | 0.23M | 0.99M | -1.04M | -2.23M | -2.49M | -2.15M | -2.82M | -3.67M | -1.33M | -1.35M | -1.65M | -0.45M | -0.96M | -0.68M | -0.50M |
|
Preferred Dividend Payments
|
-0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.06M | -0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | | 0.01M | 0.01M | 0.01M |
|
Net Income towards Common Stockholders
|
-0.08M | -0.08M | -0.11M | -1.17M | -0.09M | -0.47M | -0.23M | -0.12M | -0.14M | -0.27M | -0.01M | -0.16M | -0.06M | -0.70M | 2.28M | -0.57M | -0.35M | -0.46M | -1.65M | -0.21M | -0.49M | -0.43M | -0.89M | 0.16M | -0.18M | 0.18M | -1.07M | 0.05M | 1.12M | 0.46M | 1.33M | 0.24M | -0.69M | -0.06M | -1.78M | 0.23M | 1.03M | -1.00M | -2.20M | 4.02M | -2.11M | -2.27M | -3.64M | -1.04M | 0.79M | -1.61M | -0.58M | -0.67M | -0.32M | 0.74M |
|
EPS (Basic)
|
-0.01 | -0.01 | -0.02 | -0.18 | -0.01 | -0.07 | -0.03 | -0.02 | -0.02 | -0.04 | 0.00 | -0.02 | -0.01 | -0.09 | 0.13 | -0.02 | -0.01 | -0.02 | -0.07 | -0.01 | -0.02 | -0.02 | -0.04 | 0.01 | -0.01 | 0.01 | -0.04 | 0.00 | 0.04 | 0.17 | 0.49 | 0.09 | -0.26 | -0.02 | -0.64 | 0.07 | 0.34 | -0.33 | -0.72 | 1.32 | -0.69 | -0.74 | -1.20 | -0.34 | 0.26 | -0.52 | -0.19 | -0.22 | -0.10 | 0.24 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | -0.01 | -0.02 | -0.18 | -0.01 | -0.07 | -0.03 | -0.02 | | | 0.00 | -0.02 | -0.01 | -0.09 | 0.12 | -0.02 | -0.01 | -0.02 | -0.07 | -0.01 | -0.02 | -0.02 | -0.04 | 0.01 | -0.01 | 0.01 | -0.04 | 0.00 | 0.04 | 0.15 | 0.43 | 0.09 | -0.26 | -0.02 | -0.64 | 0.07 | 0.34 | -0.33 | -0.72 | 1.32 | -0.69 | -0.74 | -1.20 | -0.34 | 0.26 | -0.52 | -0.19 | -0.22 | -0.10 | 0.24 |
|
Shares Outstanding (Weighted Average)
|
6.42M | 6.42M | 6.50M | 6.53M | 6.80M | 6.80M | 6.83M | 6.82M | | 7.08M | 7.16M | 7.12M | 7.28M | 8.24M | 17.00M | 25.29M | 25.72M | 25.90M | 25.85M | 26.66M | 26.96M | 27.08M | 26.91M | 26.90M | 27.35M | 27.44M | 27.28M | 27.44M | 27.43M | 2.74M | 2.72M | 2.69M | 2.69M | 2.82M | 2.77M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M |
|
Shares Outstanding (Diluted Average)
|
6.42M | 6.42M | 6.50M | 6.53M | 6.80M | 6.80M | 6.83M | 6.82M | | | 7.16M | 7.12M | 7.28M | 8.24M | 19.83M | 25.29M | 25.72M | 25.90M | 25.85M | 26.66M | 26.96M | 27.08M | 26.91M | 26.90M | 27.35M | 27.44M | 27.28M | 27.44M | 27.81M | 3.12M | 3.11M | 2.76M | 2.69M | 2.82M | 2.77M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.05M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M | 3.07M |
|
EBITDA
|
-0.03M | -0.04M | -0.07M | -1.13M | -0.05M | -0.36M | -0.08M | 0.41M | 530.00 | -0.22M | 0.02M | -0.04M | 0.06M | -0.17M | -0.45M | 0.21M | 0.44M | 0.41M | 0.65M | 0.59M | 0.40M | 0.48M | 0.13M | 0.73M | 0.69M | 0.96M | 0.24M | 0.94M | 2.03M | 1.37M | 0.57M | 1.43M | 0.00M | 0.29M | -0.72M | 1.06M | 1.77M | 0.13M | -0.99M | -1.53M | -1.14M | -2.06M | -2.56M | -0.27M | -0.35M | -0.80M | -0.10M | -0.06M | -0.09M | 0.07M |
|
Interest Expenses
|
-0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.09M | 0.13M | 0.12M | 0.13M | 0.13M | -0.02M | -0.13M | -0.12M | -0.42M | -0.21M | 0.62M | 0.52M | 0.58M | 0.49M | 0.60M | 0.59M | 0.59M | 0.35M | 0.53M | 0.54M | 0.52M | 0.54M | 0.51M | 0.61M | 0.52M | 0.51M | 0.54M | 0.65M | 0.49M | 0.82M | 0.38M | 0.33M | 0.72M | 0.79M | 0.52M | 0.57M | 0.41M | 0.68M | 0.63M | 0.59M | 0.48M | 0.36M | 0.54M | 0.23M | 0.21M |