|
Revenue
|
0.33M | 0.01M | 0.00M | 0.00M | -0.01M | 0.00M | 0.18M | 0.34M | 0.32M | 0.23M | 0.37M | 0.35M | 0.39M | | | 0.62M | | | | 0.20M | 0.82M | 0.37M | 0.35M | 0.32M | 0.16M | 0.13M | 0.38M | 0.28M | 0.14M | 0.07M | 0.04M | 0.15M | 0.12M | 0.15M | 0.08M | 0.09M | 0.04M | 0.65M | 0.53M | 0.80M | 0.11M | 0.31M | 0.10M | 1.12M | 0.41M | 0.70M | 0.77M | 0.49M | 0.08M | | 1.80M | | | | | | 0.05M | | | 0.17M | | 0.20M | | 0.20M | 0.10M | |
|
Gross Profit
|
0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.82M | 0.30M | 0.49M | 0.27M | 0.30M | 0.17M | 0.06M | 1.90M | 0.05M | | | | | | | | | | | | | | |
|
Research & Development
|
0.08M | 0.10M | 0.25M | 1.06M | 0.16M | 0.62M | 1.14M | 1.17M | 1.46M | 1.16M | 1.31M | 1.05M | 1.18M | 0.66M | 0.63M | 0.97M | 0.55M | 0.58M | 0.34M | 0.42M | 1.19M | 0.73M | 0.81M | 0.76M | 0.55M | 0.70M | 1.05M | 0.85M | 0.82M | 1.05M | 1.14M | 1.11M | 0.98M | 0.99M | 0.97M | 1.04M | 1.12M | 1.27M | 1.45M | 1.62M | 0.98M | 0.89M | 1.09M | 0.58M | 1.86M | 2.37M | 2.16M | 3.10M | 1.13M | 1.86M | 3.27M | 3.56M | 2.55M | 2.78M | 2.64M | 2.36M | 1.61M | 1.53M | 0.90M | 1.14M | 1.30M | 1.88M | 1.91M | 3.22M | 3.55M | 4.28M |
|
Share-based Compensation (IS)
|
| 0.01M | 0.03M | 0.04M | 0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.41M | 0.47M | 0.50M | 0.54M | 1.21M | 1.25M | 1.93M | 2.70M | 1.19M | 1.75M | 1.25M | 1.44M | 1.02M | 1.04M | 1.23M | 0.95M | 0.95M | 1.05M | 0.95M | 0.94M | 1.05M | 1.30M | 1.22M | 1.45M | 1.42M | 1.68M | 2.40M | 2.18M | 2.47M | 2.35M | 2.84M | 2.89M | 2.50M | 2.59M | 2.60M | 3.00M | 2.87M | 3.39M | 2.84M | 3.22M | 2.99M | 2.58M | 2.98M | 3.17M | 5.37M | 5.67M | 5.31M | 6.65M | 4.17M | 5.37M | 5.32M | 6.89M | 5.09M | 7.79M | 3.52M | 2.61M | 3.55M | 2.96M | 2.72M | 2.44M | 2.80M | 2.74M | 2.97M | 2.17M | 2.50M | 5.17M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.24M | 0.30M | 0.27M | 0.26M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.06M | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | -1.74M | | | | | | | | | | | | | | | | | | | | -0.24M | -0.30M | -0.27M | -0.26M | -0.17M | -0.17M | -0.18M | -0.18M | -0.18M | -0.18M | -0.19M | -0.19M | -0.19M | -0.06M | | | | | | | | | 1.00M | | | | | | | |
|
Operating Expenses
|
0.49M | 0.57M | 0.76M | 1.59M | 1.37M | 1.87M | 3.06M | 3.87M | 2.65M | 2.91M | 2.55M | 2.50M | 2.20M | 1.70M | 1.86M | 1.92M | -0.24M | 1.64M | 1.29M | 1.36M | 2.23M | 2.03M | 2.04M | 2.21M | 1.97M | 2.39M | 3.45M | 3.03M | 3.29M | 3.40M | 3.97M | 4.01M | 3.48M | 3.58M | 3.57M | 4.04M | 4.00M | 4.67M | 4.30M | 4.85M | 3.96M | 3.47M | 4.07M | 3.75M | 7.23M | 8.04M | 7.47M | 9.74M | 5.31M | 7.23M | 8.59M | 10.45M | 7.64M | 10.57M | 6.17M | 4.96M | 5.15M | 4.50M | 3.63M | 3.58M | 4.11M | 4.62M | 4.88M | 5.40M | 6.05M | 9.45M |
|
Operating Income
|
-0.33M | -0.57M | -0.76M | -1.59M | -1.37M | -1.87M | -2.89M | 6.22 | -2.33M | -2.67M | -2.18M | 8.53 | -1.81M | -1.70M | -1.86M | -1.30M | 0.24M | -1.64M | -1.29M | -1.15M | -1.42M | -1.67M | -1.69M | -1.90M | -1.81M | -2.25M | -3.07M | -2.75M | -3.15M | -3.33M | -3.94M | -3.86M | -3.36M | -3.43M | -3.49M | -3.95M | -3.95M | -4.01M | -3.77M | -4.05M | -3.85M | -3.15M | -4.06M | -2.93M | -6.92M | -7.54M | -7.20M | -9.44M | -5.22M | -7.23M | -6.79M | -10.45M | -7.64M | -10.57M | -6.17M | -4.96M | -5.10M | -4.50M | -3.63M | -3.41M | -4.11M | -4.42M | -4.88M | -5.20M | -5.95M | -9.45M |
|
EBIT
|
-0.33M | -0.57M | -0.76M | -1.59M | -1.37M | -1.87M | -2.89M | 6.22 | -2.33M | -2.67M | -2.18M | 8.53 | -1.81M | -1.70M | -1.86M | -1.30M | 0.24M | -1.64M | -1.29M | -1.15M | -1.42M | -1.67M | -1.69M | -1.90M | -1.81M | -2.25M | -3.07M | -2.75M | -3.15M | -3.33M | -3.94M | -3.86M | -3.36M | -3.43M | -3.49M | -3.95M | -3.95M | -4.01M | -3.77M | -4.05M | -3.85M | -3.15M | -4.06M | -2.93M | -6.92M | -7.54M | -7.20M | -9.44M | -5.22M | -7.23M | -6.79M | -10.45M | -7.64M | -10.57M | -6.17M | -4.96M | -5.10M | -4.50M | -3.63M | -3.41M | -4.11M | -4.42M | -4.88M | -5.20M | -5.95M | -9.45M |
|
Non Operating Investment Income
|
-0.98M | 0.98M | 0.44M | -0.06M | -1.44M | -2.84M | -0.14M | 1.95M | -2.70M | -1.09M | -0.92M | 0.80M | -0.24M | 0.64M | 0.11M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
0.00M | 0.00M | 0.01M | 0.00M | 695.00 | 0.00M | 0.00M | 0.00M | 0.00M | 608.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.03M | 0.15M | -0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.10M | 0.04M | 0.02M | 0.05M | 0.06M | 0.04M | 0.04M | 0.22M | 0.17M | 0.11M | 0.07M | 0.08M | 0.27M | 0.49M |
|
Other Non Operating Income
|
0.00M | -0.97M | 0.45M | -0.05M | -1.45M | -2.85M | -0.14M | 7,000.00M | | | | | | | | -0.00M | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | -1.45M | -2.85M | -0.14M | 1.95M | 2.71M | 1.08M | -0.92M | -2.87M | -0.24M | 0.62M | 0.10M | -0.01M | 0.14M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | -0.31M | -0.47M | -0.46M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.47M | -0.45M | -0.46M | -0.45M | -0.45M | -0.61M | -0.61M | -0.61M | -0.61M | -0.61M | -0.59M | -0.46M | 9.55M | 0.03M | 0.04M | 0.04M | 0.07M | 0.10M | 0.01M | -0.11M | 0.03M | 0.03M | 0.01M | 0.99M | 0.16M | 0.12M | 0.06M | 0.02M | 0.04M | 0.23M | 0.45M |
|
EBT
|
-0.32M | -1.54M | -0.31M | -1.64M | -2.82M | -4.71M | -2.89M | -0.01M | 0.38M | -2.69M | -2.19M | -0.01M | -1.82M | -1.71M | -1.87M | -1.34M | 0.24M | -1.63M | -1.29M | -1.15M | -1.54M | -1.66M | -1.69M | -1.89M | -1.81M | -2.25M | -3.39M | -3.23M | -3.62M | -3.80M | -4.41M | -4.33M | -3.84M | -3.90M | -3.97M | -4.42M | -4.41M | -4.47M | -4.22M | -4.52M | -4.47M | -3.77M | -4.68M | -3.54M | -7.53M | -8.13M | -7.66M | -10.10M | -5.80M | -7.20M | -6.75M | -10.01M | -7.54M | -10.56M | -6.18M | -4.93M | -5.07M | -4.49M | -3.63M | -3.25M | -3.99M | -4.36M | -4.86M | -5.16M | -5.72M | -8.99M |
|
Tax Provisions
|
100.00 | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.32M | -1.54M | 0.31M | -1.64M | 2.82M | -4.71M | -3.03M | -1.58M | 0.38M | -1.60M | -3.10M | -1.36M | -2.05M | -1.07M | -1.76M | -1.32M | 0.38M | -1.62M | -1.28M | -1.14M | -1.41M | -1.65M | -1.68M | -1.89M | -1.80M | -2.25M | -3.38M | -3.22M | -3.61M | -3.79M | -4.41M | -4.33M | -3.83M | -3.90M | -3.96M | -4.42M | -4.40M | -4.47M | -4.22M | -4.50M | -4.46M | -3.76M | -4.68M | -3.54M | -7.53M | -8.13M | -7.66M | 0.11M | -5.19M | -7.19M | -6.75M | -10.39M | -18.13M | -10.56M | -6.28M | -40.63M | -5.75M | -8.21M | -3.17M | -7.78M | -3.99M | -4.36M | -4.86M | -5.16M | -5.72M | -8.99M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | -0.35M | -0.54M | -0.55M | -0.56M | -0.49M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.32M | -1.54M | -0.31M | -1.64M | -2.82M | -4.71M | -2.89M | -0.01M | 0.38M | -2.69M | -2.19M | -0.01M | -1.82M | -1.71M | -1.87M | -1.34M | 0.24M | -1.63M | -1.29M | -1.15M | -1.54M | -1.66M | -1.69M | -1.89M | -1.81M | -2.25M | -3.39M | -3.23M | -3.62M | -3.80M | -4.41M | -4.33M | -3.84M | -3.90M | -3.97M | -4.42M | -4.41M | -4.47M | -4.22M | -4.52M | -4.47M | -3.77M | -4.68M | -3.54M | -7.53M | -8.13M | -7.66M | -10.10M | -5.80M | -7.20M | -6.75M | -10.01M | -7.54M | -10.56M | -6.18M | -4.93M | -5.07M | -4.49M | -3.63M | -3.25M | -3.99M | -4.36M | -4.86M | -5.16M | -5.72M | -8.99M |
|
Consolidated Net Income
|
-0.32M | -1.54M | -0.31M | -1.64M | -2.82M | -4.71M | -2.89M | -0.01M | 0.38M | -2.69M | -2.19M | -0.01M | -1.82M | -1.71M | -1.87M | -1.34M | 0.24M | -1.63M | -1.29M | -1.15M | -1.54M | -1.66M | -1.69M | -1.89M | -1.81M | -2.25M | -3.39M | -3.23M | -3.62M | -3.80M | -4.41M | -4.33M | -3.84M | -3.90M | -3.97M | -4.42M | -4.41M | -4.47M | -4.22M | -4.52M | -4.47M | -3.77M | -4.68M | -3.54M | -7.53M | -8.13M | -7.66M | -10.10M | -3.75M | -4.73M | -5.64M | -6.67M | -10.59M | -22.99M | -1.01M | -1.10M | -0.67M | -3.72M | -0.54M | -4.53M | -3.99M | -4.36M | -4.86M | -5.16M | -5.72M | -8.99M |
|
Income towards Parent Company
|
-0.32M | -1.54M | -0.31M | -1.64M | -2.82M | -4.71M | -2.89M | -0.01M | 0.38M | -2.69M | -2.19M | -0.01M | -1.82M | -1.71M | -1.87M | -1.34M | 0.24M | -1.63M | -1.29M | -1.15M | -1.54M | -1.66M | -1.69M | -1.89M | -1.81M | -2.25M | -3.39M | -3.23M | -3.62M | -3.80M | -4.41M | -4.33M | -3.84M | -3.90M | -3.97M | -4.42M | -4.41M | -4.47M | -4.22M | -4.52M | -4.47M | -3.77M | -4.68M | -3.54M | -7.53M | -8.13M | -7.66M | -10.10M | -3.75M | -4.73M | -5.64M | -6.67M | -10.59M | -22.99M | -1.01M | -1.10M | -0.67M | -3.72M | -0.54M | -4.53M | -3.99M | -4.36M | -4.86M | -5.16M | -5.72M | -8.99M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | 0.06M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.07M | 0.07M | 0.02M | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.32M | -1.54M | -0.31M | -1.64M | -2.82M | -4.71M | -2.89M | -0.01M | 0.38M | -2.69M | -2.19M | -0.01M | -1.82M | -1.71M | -1.87M | -1.34M | 0.24M | -1.63M | -1.29M | -1.15M | -1.54M | -1.66M | -1.69M | -1.89M | -1.81M | -2.25M | -3.04M | -2.68M | -3.06M | -3.23M | -3.94M | -4.39M | -3.89M | -3.96M | -4.03M | -4.48M | -4.46M | -4.53M | -4.29M | -4.57M | -4.53M | -25.39M | -4.74M | -3.60M | -7.60M | -8.19M | -7.72M | 0.05M | -5.25M | -11.94M | -12.39M | -17.05M | -7.54M | -22.99M | -1.01M | -1.10M | -0.67M | -3.72M | -0.54M | -4.53M | -3.99M | -4.36M | -4.86M | -5.16M | -5.67M | -8.99M |
|
EPS (Basic)
|
0.01 | 0.06 | 0.01 | -0.06 | -0.10 | -0.15 | -0.09 | 0.00 | 0.01 | -0.05 | -0.07 | -0.35 | -0.04 | -0.02 | -0.04 | -0.03 | 0.01 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.02 | -0.03 | -0.04 | -0.03 | -0.03 | -0.04 | -0.04 | -0.49 | -0.42 | -0.41 | -0.35 | -0.42 | -0.25 | -242.62 | -0.22 | -0.24 | -0.21 | -0.69 | -0.06 | -0.06 | -0.05 | -0.04 | -0.04 | 0.01 | -0.60 | -1.37 | -1.42 | -1.96 | -2.05 | -68.43 | -11.07 | -1.80 | -4.80 | -4.42 | -0.85 | -1.18 | -0.46 | -0.48 | -0.49 | -0.49 | -0.11 | -0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | -0.10 | | | 0.00 | 0.01 | | | | -0.04 | | | | 0.01 | | | | -0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04 | 0.01 | -0.60 | -1.37 | -1.42 | -1.96 | -2.05 | -68.43 | -11.07 | -1.80 | -4.80 | -4.42 | -0.85 | -1.18 | -0.46 | -0.48 | -0.49 | -0.49 | -0.11 | -0.09 |
|
Shares Outstanding (Weighted Average)
|
23.46M | 24.36M | 28.27M | 28.27M | 28.27M | 30.93M | 32.34M | 30.97M | 32.38M | 32.38M | 45.72M | 0.04M | 47.77M | 47.77M | 47.77M | 49.38M | 56.69M | 63.98M | 65.64M | 62.97M | 65.86M | 70.96M | 72.99M | 71.50M | 77.31M | 77.33M | 81.16M | 80.97M | 89.11M | 89.11M | 89.11M | 8.91M | 9.19M | 9.66M | 11.54M | 10.63M | 0.02M | 0.02M | 0.02M | 18.93M | 0.02M | 0.04M | 0.08M | 62.80M | 162.44M | 188.09M | 215.54M | 7.83M | 8.71M | 8.71M | 8.72M | 8.72M | 8.84M | 0.49M | 0.66M | 0.61M | 1.20M | 1.86M | 3.71M | 3.83M | 8.63M | 9.13M | 9.86M | 10.50M | 52.98M | 99.13M |
|
Shares Outstanding (Diluted Average)
|
| | | | 28.27M | | | 30.97M | 34.67M | | | | 47.77M | | | | 60.63M | | | | 65.86M | | | | | | | | | | | | | | | | | | | | | | | | | | 215.54M | 7.83M | 8.71M | 8.71M | 8.72M | 8.72M | 8.84M | 0.49M | 0.66M | 0.61M | 1.20M | 1.86M | 3.71M | 3.83M | 8.63M | 9.13M | 9.86M | 10.50M | 52.98M | 99.13M |
|
EBITDA
|
-0.33M | -0.57M | -0.76M | -1.59M | -1.37M | -1.87M | -2.89M | 6.22 | -2.33M | -2.67M | -2.18M | 8.53 | -1.81M | -1.70M | -1.86M | -1.30M | 0.38M | -1.62M | -1.28M | -1.14M | -1.41M | -1.66M | -1.69M | -1.88M | -1.81M | -2.25M | -3.38M | -3.22M | -3.61M | -3.79M | -4.41M | -4.33M | -3.83M | -3.90M | -3.96M | -4.42M | -4.40M | -4.47M | -4.22M | -4.50M | -3.85M | -3.15M | -4.06M | -2.93M | -6.92M | -7.54M | -7.20M | -9.44M | -5.22M | -7.23M | -6.79M | -10.45M | -7.64M | -10.57M | -6.17M | -4.96M | -5.10M | -4.50M | -3.63M | -3.41M | -3.99M | -4.36M | -4.88M | -5.20M | -5.74M | -8.97M |
|
Interest Expenses
|
| -20.00 | | | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.04M | | | | | 0.12M | | | | | | 0.32M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.48M | 0.47M | 0.47M | 0.62M | 0.61M | 0.62M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | 0.61M | | | -0.38M | | 0.03M | 0.04M | 0.02M | 0.03M | 0.03M | 0.05M | 0.06M | 0.06M | 0.06M | 0.05M | 0.04M | 0.04M | 0.04M |
|
Shares Outstanding
|
| | | | | | | 0.03M | 32.38M | 32.38M | 47.77M | 0.05M | 47.77M | 47.77M | | 56.69M | | 64.44M | 0.07M | 65.64M | 67.46M | 71.98M | 74.07M | 77.21M | 77.33M | 77.33M | 82.61M | 89.11M | 89.11M | 89.11M | 89.12M | 8.91M | 9.28M | 11.53M | 11.59M | 16.04M | 18.34M | 18.84M | 19.60M | 20.15M | 24.15M | 54.57M | 107.36M | 5.60M | 180.32M | 211.77M | 216.13M | 8.71M | 8.72M | 8.72M | 8.73M | 0.44M | 0.45M | 0.62M | 0.79M | 1.01M | 1.38M | 3.24M | 8.52M | 8.62M | 8.64M | 9.17M | 10.07M | 19.35M | 20.25M | 30.05M |
|
Tax Rate
|
-0.03 | -0.04 | -0.20 | -0.04 | -0.02 | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |