|
Revenue
|
-0.43M | 2.45M | 4.98M | 1.54M | 2.27M | 2.84M | 2.40M | 5.78M | 2.66M | 4.63M | 5.31M | 4.82M | 3.85M | 7.74M | 12.80M | -2.66M | 17.58M | 0.07M | 0.22M | -2.44M | -0.52M | 0.57M | 0.56M | | 0.57M | 2.49M | 12.53M |
|
Cost of Revenue
|
| 1.73M | 3.51M | 1.07M | 1.65M | 1.95M | 1.49M | 4.61M | 1.81M | 3.49M | 3.84M | 4.23M | 2.80M | 6.11M | 10.58M | | 14.79M | 7.21M | 6.80M | | 2.78M | 4.89M | 6.16M | -11.15M | 1.19M | 2.22M | 1.18M |
|
Gross Profit
|
| 0.72M | 1.47M | 0.47M | 0.62M | 0.88M | 0.91M | 1.17M | 0.85M | 0.95M | 1.48M | 0.60M | 1.05M | 1.62M | 2.22M | | 2.79M | 1.23M | 1.35M | | 0.22M | 0.46M | 1.05M | -3.18M | 0.36M | 0.27M | 7.32M |
|
Amortization - Intangibles
|
| | | | | | | | 0.79M | | | 0.12M | 0.15M | | | | | | 1.03M | | | | | | | | |
|
Research & Development
|
| 0.21M | 0.35M | 0.11M | 0.22M | 0.24M | 0.19M | 0.30M | 0.33M | 0.31M | 0.29M | 0.45M | 0.25M | 0.51M | 0.62M | | 0.81M | 0.32M | 0.44M | | 0.23M | 0.40M | 0.38M | -0.24M | 0.17M | 0.22M | 0.15M |
|
Share-based Compensation (IS)
|
0.09M | 0.09M | 0.03M | 0.13M | 0.13M | 0.12M | 0.57M | 1.28M | 0.74M | 0.93M | 1.11M | 2.98M | 1.71M | 0.97M | 0.50M | | 0.71M | 0.41M | 0.26M | -3.52M | 0.41M | 0.29M | 0.14M | | 0.18M | 0.09M | 0.05M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 5.32M | | | | 5.13M | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | 2.78M | 3.72M | 4.15M | 6.61M | | | | | | | | | | | | | | -0.02M | -0.02M |
|
Operating Expenses
|
| 0.21M | 0.35M | 0.11M | 0.22M | 0.24M | 0.19M | 0.30M | 3.11M | 4.03M | 4.43M | 7.07M | 0.25M | 0.51M | 0.62M | | 6.13M | 0.32M | 0.44M | | 5.35M | 0.40M | 0.38M | -0.24M | 0.17M | 0.22M | 0.15M |
|
Operating Income
|
| 0.51M | 1.12M | 0.36M | 0.40M | 0.65M | 0.72M | 0.87M | -2.26M | -3.08M | -2.96M | -6.47M | 0.81M | 1.12M | 1.61M | | -3.34M | 0.91M | 0.91M | | -5.13M | 0.06M | 0.67M | -2.94M | 0.20M | 0.05M | 7.17M |
|
EBIT
|
| 0.51M | 1.12M | 0.36M | 0.40M | 0.65M | 0.72M | 0.87M | -2.26M | -3.08M | -2.96M | -6.47M | 0.81M | 1.12M | 1.61M | | -3.34M | 0.91M | 0.91M | | -5.13M | 0.06M | 0.67M | -2.94M | 0.20M | 0.05M | 7.17M |
|
Other Non Operating Income
|
| 162.00 | | 0.44M | 0.00M | -0.14M | 0.12M | -0.07M | 0.00M | 100.00 | -0.06M | -0.13M | -0.00M | -0.00M | | -0.03M | -0.01M | -0.01M | 0.02M | 0.15M | 0.04M | -0.00M | 0.00M | | -0.01M | -0.03M | -982.00 |
|
EBT
|
| 0.01M | 0.54M | -0.19M | -0.16M | 1.15M | 1.09M | 0.70M | -2.45M | -3.16M | -2.86M | -6.62M | 0.55M | 1.50M | 2.07M | | -3.06M | 1.17M | 1.26M | | -5.66M | 0.63M | 1.24M | -2.94M | 0.77M | 0.66M | 7.88M |
|
Profit After Tax
|
1.55M | 1.26M | -3.03M | -8.18M | -0.16M | -1.49M | -2.13M | 2.79M | 2.26M | 2.71M | -2.96M | -7.08M | 4.33M | -3.48M | -3.38M | | -2.81M | -4.26M | -4.64M | 6.63M | -5.66M | -4.70M | -4.74M | 3.83M | -4.16M | -3.59M | 4.21M |
|
Income from Continuing Operations
|
| 0.01M | 0.54M | -0.19M | -0.16M | 1.15M | 1.09M | 0.70M | -2.45M | -3.16M | -2.86M | -6.62M | 0.55M | 1.50M | 2.07M | | -3.06M | 1.17M | 1.26M | | -5.66M | 0.63M | 1.24M | -2.94M | 0.77M | 0.66M | 7.88M |
|
Consolidated Net Income
|
| 0.01M | 0.54M | -0.19M | -0.16M | 1.15M | 1.09M | 0.70M | -2.45M | -3.16M | -2.86M | -6.62M | 0.55M | 1.50M | 2.07M | | -3.06M | 1.17M | 1.26M | | -5.66M | 0.63M | 1.24M | -2.94M | 0.77M | 0.66M | 7.88M |
|
Income towards Parent Company
|
| 0.01M | 0.54M | -0.19M | -0.16M | 1.15M | 1.09M | 0.70M | -2.45M | -3.16M | -2.86M | -6.62M | 0.55M | 1.50M | 2.07M | | -3.06M | 1.17M | 1.26M | | -5.66M | 0.63M | 1.24M | -2.94M | 0.77M | 0.66M | 7.88M |
|
Net Income towards Common Stockholders
|
| 0.01M | 0.54M | -0.19M | -0.16M | 1.15M | 1.09M | 0.70M | -2.45M | -3.16M | -2.86M | -6.62M | 0.55M | 1.50M | 2.07M | | -3.06M | 1.17M | 1.26M | | -5.66M | 0.63M | 1.24M | -2.94M | 0.77M | 0.66M | 7.88M |
|
EPS (Basic)
|
| 0.00 | 0.07 | -0.55 | 0.09 | 0.09 | 0.11 | -0.72 | -0.12 | -26.36 | 0.13 | -1.06 | 0.19 | 0.15 | 0.14 | | 0.11 | 0.05 | 0.05 | | -0.22 | 0.02 | 1.64 | -0.11 | 0.29 | 2.59 | 1.16 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | -0.30 | | | 0.14 | -1.12 | 0.11 | 0.17 | 0.19 | -1.21 | -0.22 | 0.02 | 0.04 | | | | |
|
Shares Outstanding (Weighted Average)
|
| 102.11M | 15.46M | 0.34M | 15.49M | 16.77M | 19.43M | 0.43M | 21.06M | 0.12M | 0.13M | 21.88M | 23.15M | 0.15M | 23.40M | | 24.90M | 24.95M | 24.96M | | 25.85M | 26.49M | 2.85M | 27.58M | 2.63M | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | 21.88M | | | 23.40M | | 24.90M | 24.95M | 24.96M | | 25.85M | 26.49M | 28.51M | | | | |
|
EBITDA
|
0.77M | -0.49M | 1.07M | 2.13M | 1.42M | 1.67M | 2.43M | 0.84M | 1.13M | 1.49M | 2.96M | 3.79M | 4.40M | 3.56M | 3.32M | 3.77M | 2.79M | 4.27M | 4.61M | 6.65M | 5.30M | 4.74M | 4.67M | 2.98M | 4.12M | 3.57M | 4.17M |
|
Interest Expenses
|
0.43M | 0.50M | 0.57M | 0.55M | 0.56M | -0.51M | -0.36M | 0.18M | 0.18M | 0.09M | -0.09M | 0.15M | 0.26M | -0.39M | -0.47M | 2.66M | -0.28M | -0.27M | -0.34M | 2.44M | 0.52M | -0.57M | -0.56M | | -0.57M | -0.61M | -0.71M |