|
Revenue
|
1.97M | 3.19M | 3.07M | 2.98M | 3.17M | 3.02M | 2.06M | 2.24M | 2.94M | 1.68M | 1.73M | 2.19M | 2.23M | 2.09M | 2.27M | 2.04M | 2.64M | 2.23M | 2.11M | 1.90M | 2.15M | 1.42M | 2.30M | 1.71M | 2.06M | 1.83M | 1.99M | 1.63M | 1.82M | 3.22M | 3.50M | 5.20M | 7.44M | 8.34M | 6.17M | 5.77M | 4.99M | 5.34M | 6.26M | 5.61M | 5.40M | 5.68M | 7.19M | 13.24M | 62.13M | 30.79M | 7.82M | 32.83M | 17.37M | 44.27M | 30.48M | 28.94M | 47.41M | 43.09M | 30.61M | 38.37M | 17.79M | 31.06M | 19.44M | 25.02M | 25.86M | 24.33M |
|
Cost of Revenue
|
1.29M | 2.04M | 2.10M | 1.87M | 1.88M | 1.81M | 1.15M | 1.31M | 1.67M | 1.04M | 1.11M | 1.36M | 1.34M | 1.40M | 1.50M | 1.27M | 1.56M | 1.49M | 1.42M | 1.18M | 1.35M | 0.94M | 1.58M | 1.09M | 1.31M | 1.12M | 1.36M | 0.92M | 1.09M | 2.12M | 2.19M | 3.80M | 6.08M | 6.32M | 5.57M | 4.83M | 4.27M | 4.35M | 5.86M | 3.85M | 3.50M | 3.74M | 5.27M | 5.11M | 6.28M | 5.27M | 7.20M | 10.49M | 12.37M | 25.45M | 23.77M | 26.46M | 29.52M | 34.36M | 29.86M | 20.18M | 21.58M | 22.52M | 18.17M | 19.74M | 19.73M | 18.06M |
|
Gross Profit
|
0.68M | 1.15M | 0.97M | 1.11M | 1.29M | 1.21M | 0.90M | 0.93M | 1.28M | 0.64M | 0.62M | 0.83M | 0.89M | 0.69M | 0.77M | 0.76M | 1.08M | 0.75M | 0.70M | 0.71M | 0.80M | 0.48M | 0.72M | 0.62M | 0.75M | 0.70M | 0.63M | 0.71M | 0.73M | 1.10M | 1.32M | 1.39M | 1.36M | 2.03M | 0.60M | 0.94M | 0.72M | 1.00M | 0.40M | 1.75M | 1.91M | 1.94M | 1.92M | 8.14M | 55.85M | -36.06M | 0.62M | 22.33M | 5.00M | 18.82M | 6.71M | 2.48M | 17.89M | 8.73M | 0.75M | 18.19M | -3.79M | 8.54M | 1.27M | 5.28M | 6.13M | 6.26M |
|
Research & Development
|
0.17M | 0.16M | 0.13M | 0.19M | 0.20M | 0.19M | 0.17M | 0.16M | 0.16M | 0.19M | 0.19M | 0.17M | 0.18M | 0.22M | 0.20M | 0.18M | 0.21M | 0.20M | 0.23M | 0.23M | 0.23M | 0.20M | 0.23M | 0.19M | 0.17M | 0.15M | 0.20M | 0.23M | 0.27M | 0.31M | 0.32M | 0.34M | 0.37M | 0.33M | 0.39M | 0.46M | 0.47M | 0.48M | 0.45M | 0.44M | 0.46M | 0.47M | 0.48M | 0.60M | 0.53M | 0.52M | 0.38M | 0.69M | 0.73M | 0.52M | 0.83M | 1.84M | 1.80M | 1.10M | 1.11M | 0.11M | 0.10M | 4.60M | 6.20M | 0.13M | 0.11M | 1.60M |
|
Selling, General & Administrative
|
0.37M | 0.35M | 0.40M | 0.45M | 0.43M | 0.30M | 0.42M | 0.41M | 0.39M | 0.42M | 0.56M | 0.38M | 0.38M | 0.43M | 0.48M | 0.42M | 0.39M | 0.43M | 0.51M | 0.44M | 0.46M | 0.38M | 0.35M | 0.37M | 0.34M | 0.40M | 1.19M | 0.97M | 1.58M | 1.69M | 2.75M | 3.22M | 4.39M | 5.09M | 7.14M | 4.50M | 3.51M | 3.55M | 3.96M | 2.90M | 2.92M | 2.84M | 3.87M | 5.09M | 7.99M | 11.29M | 12.31M | 13.69M | 19.03M | 15.36M | 15.95M | 21.57M | 21.32M | 16.34M | 15.15M | 10.37M | 11.36M | 12.00M | 1.51M | 9.20M | 9.87M | 11.35M |
|
Other Operating Expenses
|
0.31M | 0.25M | 0.27M | 0.28M | 0.24M | 0.25M | 0.24M | 0.24M | 0.25M | 0.27M | 0.31M | 0.27M | 0.26M | 0.27M | 0.27M | 0.31M | 0.33M | 0.29M | 0.32M | 0.26M | 0.26M | 0.32M | 0.36M | 0.26M | 0.23M | 0.23M | 0.19M | 0.29M | 0.33M | -2.59M | -8.26M | -6.10M | -8.98M | -7.45M | -12.18M | 0.42M | 0.38M | 4.65M | 4.93M | 1.34M | -0.70M | 0.26M | -1.72M | 1.24M | 1.50M | 1.99M | 3.44M | 6.92M | -30.32M | -5.67M | -123.75M | 8.94M | 45.27M | 11.65M | 36.64M | 4.05M | 11.68M | 16.55M | 2.69M | 2.33M | 6.28M | 7.37M |
|
Operating Expenses
|
0.85M | 0.77M | 0.81M | 0.91M | 0.87M | 0.74M | 0.84M | 0.81M | 0.81M | 0.89M | 1.05M | 0.81M | 0.81M | 0.92M | 0.94M | 0.92M | 0.93M | 0.92M | 1.06M | 0.93M | 0.95M | 0.90M | 0.94M | 0.82M | 0.74M | 0.79M | 1.58M | 1.50M | 2.17M | 2.41M | 3.75M | 4.36M | 5.46M | 6.22M | 8.95M | 5.37M | 4.36M | 8.68M | 9.34M | 4.68M | 2.67M | 3.56M | 2.63M | 6.94M | 10.03M | 13.81M | 16.13M | 21.30M | 28.72M | 25.83M | 118.04M | 32.35M | 68.39M | 29.08M | 52.90M | 14.53M | 23.14M | 33.14M | 10.41M | 11.67M | 16.25M | 20.32M |
|
Operating Income
|
-0.17M | 0.38M | 0.17M | 0.20M | 0.42M | 0.47M | 0.07M | 0.12M | 0.47M | -0.24M | -0.46M | 0.01M | 0.08M | -0.23M | -0.17M | -0.15M | 0.15M | -0.18M | -0.36M | -0.22M | -0.15M | -0.42M | -0.22M | -0.20M | 0.01M | -0.08M | -0.95M | -0.79M | -1.44M | -1.32M | -2.43M | -2.97M | -4.10M | -4.19M | -8.35M | -4.43M | -3.64M | -7.69M | -8.94M | -2.93M | -0.77M | -1.62M | -0.71M | 1.20M | 45.82M | -49.87M | -15.51M | 1.03M | -23.72M | -7.01M | -111.33M | -29.86M | -50.51M | -20.35M | -52.15M | 3.66M | -26.93M | -24.59M | -9.13M | -6.38M | -10.13M | -14.06M |
|
EBIT
|
-0.17M | 0.38M | 0.17M | 0.20M | 0.42M | 0.47M | 0.07M | 0.12M | 0.47M | -0.24M | -0.46M | 0.01M | 0.08M | -0.23M | -0.17M | -0.15M | 0.15M | -0.18M | -0.36M | -0.22M | -0.15M | -0.42M | -0.22M | -0.20M | 0.01M | -0.08M | -0.95M | -0.79M | -1.44M | -1.32M | -2.43M | -2.97M | -4.10M | -4.19M | -8.35M | -4.43M | -3.64M | -7.69M | -8.94M | -2.93M | -0.77M | -1.62M | -0.71M | 1.20M | 45.82M | -49.87M | -15.51M | 1.03M | -23.72M | -7.01M | -111.33M | -29.86M | -50.51M | -20.35M | -52.15M | 3.66M | -26.93M | -24.59M | -9.13M | -6.38M | -10.13M | -14.06M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.12M | 0.27M | -0.33M | -0.42M | -0.37M | 0.34M | -0.03M | 0.98M | 1.96M | -1.92M | -0.75M | -0.62M | -4.69M | 0.24M | 0.11M | -2.50M | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.06M | 0.02M | | -0.21M | -0.41M | -0.75M | -3.62M | -3.13M | 0.60M | 0.71M | 0.78M | 0.84M | 0.91M | 0.90M | 0.70M | 320.00 | 0.04M | 0.10M | -0.03M | 0.04M | 0.01M | 0.12M | 0.63M | 0.45M | 0.08M | 0.72M | 1.34M | 1.20M | 2.18M | 0.28M | 0.83M | 0.52M | 0.72M | 0.77M | 0.12M | 0.24M | 1.08M | 0.64M |
|
Other Non Operating Income
|
0.04M | -0.08M | 0.05M | -0.03M | -0.00M | 0.01M | 0.06M | -0.03M | 0.01M | 0.00M | 0.06M | 0.09M | -0.01M | -0.02M | -0.03M | -0.00M | -0.00M | 0.03M | 0.06M | 0.07M | -0.07M | 0.02M | -0.00M | 0.01M | 0.06M | 0.02M | -0.01M | | | | | | -4.74M | -1.34M | | -0.81M | 0.38M | -0.16M | -0.01M | -0.46M | -0.01M | -12.82M | -5.41M | 0.48M | 0.45M | | | | | | | -0.06M | -0.09M | -1.55M | -5.62M | 1.41M | -0.66M | -0.24M | 2.48M | -4.57M | | 1.14M |
|
Non Operating Income
|
0.04M | -0.08M | 0.05M | -0.03M | -0.00M | 0.01M | 0.02M | -0.03M | 0.01M | -0.22M | 0.22M | 0.09M | -0.01M | -0.02M | | -0.00M | -0.00M | 0.03M | 0.04M | 0.07M | -0.07M | 0.02M | -0.11M | 0.01M | 0.06M | 0.02M | -0.01M | | | | | | | | | 2.19M | 0.16M | 2.38M | 1.39M | 1.91M | 0.61M | 15.12M | -41.70M | 4.85M | -7.08M | -1.11M | -1.21M | -29.82M | -2.15M | -0.94M | -18.20M | -16.01M | -12.38M | -6.94M | -53.83M | 10.53M | -12.86M | -7.21M | 4.83M | 1.72M | -7.34M | 0.73M |
|
EBT
|
-0.13M | 0.30M | 0.21M | 0.17M | 0.42M | 0.49M | 0.09M | 0.09M | 0.48M | -0.46M | -0.43M | 0.11M | -0.12M | -0.25M | -0.36M | -0.16M | 0.15M | -0.15M | -0.50M | -0.20M | -0.27M | -0.40M | -0.23M | -0.19M | 0.07M | -0.06M | -0.95M | -0.99M | -1.85M | -2.07M | -1.85M | -6.10M | -6.99M | -7.55M | -12.42M | -6.62M | -3.80M | -10.06M | -10.32M | -4.84M | -1.38M | -16.74M | -7.14M | 6.05M | 38.74M | -50.99M | -16.72M | -28.79M | -25.87M | -7.95M | -129.53M | -45.87M | -62.88M | -27.29M | -105.97M | 14.19M | -39.78M | -31.80M | -4.30M | -4.66M | -17.47M | -13.33M |
|
Tax Provisions
|
| | | 0.00M | 0.01M | 0.04M | -0.01M | 0.01M | | 0.01M | -0.02M | | | | | | | | | | | | | | | -0.02M | 0.00M | | | | | -0.00M | 0.01M | -0.02M | -0.06M | -0.01M | -0.07M | -0.01M | -0.02M | -0.01M | -0.01M | -0.01M | -0.01M | 0.01M | 3.50M | -3.37M | -0.01M | | | 0.14M | -4.85M | -0.26M | 1.37M | -0.56M | -0.20M | -0.00M | -0.00M | 0.05M | 0.01M | 0.06M | -0.13M | 0.25M |
|
Profit After Tax
|
-0.13M | 0.30M | 0.21M | 0.17M | 0.41M | 0.45M | 0.10M | 0.07M | 0.48M | -0.47M | -0.41M | 0.11M | -0.12M | -0.25M | -0.36M | -0.16M | 0.15M | -0.15M | -0.50M | -0.20M | -0.27M | -0.40M | -0.23M | -0.19M | 0.07M | -0.04M | -0.96M | -0.99M | -2.07M | -2.07M | -6.20M | -6.10M | -7.00M | -7.52M | -12.37M | -6.71M | -4.06M | -10.34M | -11.84M | -6.53M | -1.38M | -16.73M | -5.43M | 6.05M | 36.32M | -47.72M | -16.82M | -28.79M | -26.09M | -8.09M | -126.97M | -48.83M | -64.25M | -28.08M | -113.47M | 14.19M | -39.78M | -31.86M | -4.31M | -4.72M | -19.05M | -13.58M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.11M | -0.29M | | -0.51M | -0.11M | -0.10M | -0.06M | -0.04M | -0.11M | -0.07M | -0.53M | -0.03M | | | | | | | | 1.08M | -1.08M | 0.10M | 0.12M | -0.01M | -0.32M | -0.72M | -6.96M | -45.65M | -3.57M | -6.67M | -11.82M | 7.13M | -5.51M | -4.09M | -3.87M | -0.52M | 1.71M | -0.57M |
|
Income from Continuing Operations
|
-0.13M | 0.30M | 0.21M | 0.17M | 0.41M | 0.45M | 0.10M | 0.07M | 0.48M | -0.47M | -0.41M | 0.11M | -0.12M | -0.25M | -0.36M | -0.16M | 0.15M | -0.15M | -0.50M | -0.20M | -0.27M | -0.40M | -0.23M | -0.19M | 0.07M | -0.04M | -0.96M | -0.99M | -1.85M | -2.07M | -1.85M | -6.10M | -7.00M | -7.52M | -12.37M | -6.61M | -3.73M | -10.06M | -10.31M | -4.83M | -1.38M | -16.73M | -7.13M | 6.05M | 35.24M | -47.62M | -16.70M | -28.79M | -25.87M | -8.09M | -124.68M | -45.61M | -64.25M | -26.72M | -105.77M | 14.19M | -39.78M | -31.86M | -4.31M | -4.72M | -17.34M | -13.58M |
|
Consolidated Net Income
|
-0.13M | 0.30M | 0.21M | 0.17M | 0.41M | 0.45M | 0.10M | 0.07M | 0.48M | -0.47M | -0.41M | 0.11M | -0.12M | -0.25M | -0.36M | -0.16M | 0.15M | -0.15M | -0.50M | -0.20M | -0.27M | -0.40M | -0.23M | -0.19M | 0.07M | -0.04M | -0.96M | -0.99M | -1.85M | -2.07M | -1.85M | -6.10M | -7.00M | -7.52M | -12.37M | -0.11M | -0.33M | -0.28M | -1.53M | -1.70M | -256.00 | -16.73M | 2.36M | 6.05M | 35.24M | -47.62M | -16.70M | -28.79M | -25.87M | 0.09M | -2.28M | -3.22M | -64.25M | -1.36M | -0.08M | -3.34M | 0.34M | 2.22M | -4.31M | -4.72M | -17.34M | -13.58M |
|
Income towards Parent Company
|
-0.13M | 0.30M | 0.21M | 0.17M | 0.41M | 0.45M | 0.10M | 0.07M | 0.48M | -0.47M | -0.41M | 0.11M | -0.12M | -0.25M | -0.36M | -0.16M | 0.15M | -0.15M | -0.50M | -0.20M | -0.27M | -0.40M | -0.23M | -0.19M | 0.07M | -0.04M | -0.96M | -0.99M | -1.85M | -2.07M | -1.85M | -6.10M | -7.00M | -7.52M | -12.37M | -0.11M | -0.33M | -0.28M | -1.53M | -1.70M | -256.00 | -16.73M | 2.36M | 6.05M | 35.24M | -47.62M | -16.70M | -28.79M | -25.87M | 0.09M | -2.28M | -3.22M | -64.25M | -1.36M | -0.08M | -3.34M | 0.34M | 2.22M | -4.31M | -4.72M | -17.34M | -13.58M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.27M | | | -49.00 | 49.00 | 0.00M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.04M | 0.19M | 0.15M | 0.23M | 0.32M | 0.41M | 0.41M | 1.26M | 1.31M | 1.33M | 1.38M | 1.97M | 2.21M | 2.24M |
|
Net Income towards Common Stockholders
|
-0.13M | 0.30M | 0.21M | 0.17M | 0.41M | 0.45M | 0.10M | 0.07M | 0.48M | -0.47M | -0.41M | 0.11M | -0.12M | -0.25M | -0.36M | -0.16M | 0.15M | -0.15M | -0.50M | -0.20M | -0.27M | -0.40M | -0.23M | -0.19M | 0.07M | -0.04M | -0.96M | -0.99M | -1.85M | -2.59M | -8.26M | -6.10M | -8.98M | -7.45M | -12.18M | -6.68M | -4.06M | -10.35M | -11.84M | -6.54M | -1.38M | -16.74M | -4.78M | 4.96M | 36.32M | -47.72M | -16.83M | -28.78M | -25.81M | -7.46M | -120.16M | -48.88M | -61.00M | -22.18M | -100.34M | 2.46M | -35.23M | -26.88M | -1.83M | -6.17M | -21.27M | -15.26M |
|
EPS (Basic)
|
-0.02 | 0.05 | 0.03 | 0.03 | 0.06 | 0.07 | 0.01 | 0.01 | 0.07 | -0.07 | -0.06 | 0.02 | -0.02 | -0.04 | -0.05 | -0.02 | 0.02 | -0.02 | -0.08 | -0.03 | -0.04 | -0.06 | -0.03 | -0.03 | 0.01 | -0.01 | -0.14 | -0.12 | -0.20 | -0.15 | -17.59 | -3.33 | -104.24 | -88.23 | -134.58 | -46.92 | -5.00 | -6.47 | 1.65 | -1.44 | -0.24 | -1.69 | 0.17 | 0.13 | 0.72 | -0.81 | -0.29 | -94.97 | -26.73 | -7.71 | -0.01M | -0.00M | -0.00M | -99.48 | -946.59 | 5.56 | -38.17 | -26.87 | 4.13 | -0.98 | -2.66 | -0.39 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | 0.05 | 0.03 | 0.02 | 0.06 | 0.06 | 0.01 | 0.01 | 0.07 | -0.07 | -0.06 | 0.02 | -0.02 | -0.04 | | -0.02 | 0.02 | -0.02 | | | -0.03 | -0.06 | | | -0.03 | -0.01 | | | | | | | | | | | | | | -1.44 | -0.24 | -1.69 | | 0.12 | 0.69 | -0.81 | -0.29 | -94.97 | -26.73 | -7.71 | -0.01M | -0.00M | -0.00M | -99.48 | -946.59 | 6.52 | -38.17 | -26.87 | 4.13 | -0.98 | -1.23 | -0.39 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.00 | 4.00 | 12.00 | 12.00 | 22.00 | 42.00 | 63.00 | 63.00 | 190.00 | 223.00 | 312.00 | 312.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.08M | 0.08M | 0.08M | 0.86M | 1.11M | 1.11M | 1.11M | 32.14M | 32.14M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.53M | 5.86M | 9.88M | | 40.20M | 52.78M | 58.99M | | 90.97M | 0.97M | 0.98M | 0.03M | 0.05M | 0.05M | 0.22M | 0.11M | 1.04M | 0.93M | 1.08M | 0.90M | 6.28M | 7.99M | 38.80M |
|
EBITDA
|
-0.17M | 0.38M | 0.17M | 0.20M | 0.42M | 0.47M | 0.07M | 0.12M | 0.47M | -0.24M | -0.46M | 0.01M | 0.08M | -0.23M | -0.17M | -0.15M | 0.15M | -0.18M | -0.36M | -0.22M | -0.15M | -0.42M | -0.22M | -0.25M | -0.09M | -0.09M | -0.95M | -0.97M | -1.99M | -2.00M | -0.97M | -10.78M | -7.86M | -8.87M | -13.24M | -7.39M | -3.53M | -11.43M | -12.19M | -7.93M | -0.52M | -15.13M | -5.37M | 4.87M | 36.45M | -47.91M | -16.01M | -29.06M | -27.28M | -7.16M | -119.71M | -48.70M | -61.52M | -22.46M | -100.33M | 2.52M | -35.42M | -27.10M | -1.27M | -6.17M | -21.27M | -15.26M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.49M | 4.07M | 4.86M | 2.10M | 0.53M | 2.95M | 1.68M | 1.09M | 0.96M | 2.37M | 5.23M | 0.31M | 0.02M | 0.14M | 1.40M | 29.82M | 2.03M | 2.37M | 5.28M | 12.10M | 15.93M | 6.14M | 9.13M | 5.63M | 5.32M | 7.77M | 0.85M | 3.84M | 7.66M | 3.06M |
|
Tax Rate
|
| | | 0.58% | 2.16% | 7.99% | | 13.79% | | | 4.16% | | | | | | | | | | | | | | | 36.67% | | | | | | 0.07% | | 0.31% | 0.48% | 0.21% | 1.94% | 0.05% | 0.15% | 0.12% | 0.43% | 0.04% | 0.08% | 0.10% | 9.04% | 6.60% | 0.08% | | | | 3.74% | 0.57% | | 2.07% | 0.19% | | 0.01% | | | | 0.74% | |