|
Revenue
|
| 0.10M | 0.69M | 0.71M | 0.69M | 0.73M | 1.73M | 3.51M | 6.04M | 7.66M | 11.67M | 18.28M | 19.76M | 26.83M | 29.38M | 30.30M | 30.90M | 30.92M | 31.61M | 32.91M | 32.11M | 32.53M | 32.65M | 31.87M | 32.29M | 31.89M | 32.48M | 31.58M | 32.04M | 32.81M | 30.76M | 26.23M | 27.67M | 31.03M | 30.05M | 29.43M | 29.66M | 30.00M | 29.14M | 32.15M | 35.98M | 36.37M | 36.51M | 38.57M | 36.42M | 38.48M | 37.47M | 37.50M | 37.34M | 37.90M | 38.80M | 38.12M | 37.98M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -2.35M | 0.05M | 0.05M | 0.01M | 0.00M | -0.06M | 0.12M | -0.03M | -0.20M | -0.10M |
|
Depreciation & Amortization - Total
|
| | | | | | | 1.05M | 1.87M | 2.01M | | 5.32M | 5.47M | 7.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
| | 0.57M | 0.27M | 0.40M | 0.36M | 0.46M | 0.36M | 0.47M | 1.14M | 0.73M | 1.02M | 0.91M | 2.29M | 1.42M | 1.29M | 1.25M | 1.95M | 1.10M | 1.42M | 0.88M | 1.80M | 1.12M | 1.28M | 0.90M | 1.57M | 1.51M | 1.36M | 1.01M | 1.15M | 1.24M | 1.45M | 1.19M | 1.33M | 1.31M | 0.92M | 1.17M | 1.38M | 1.41M | 1.35M | 1.29M | 1.34M | 1.53M | 1.23M | 1.17M | 1.31M | 1.54M | 1.43M | 1.33M | 1.51M | 1.92M | 1.40M | 1.26M |
|
Restructuring Costs
|
| | | | | | | 2.69M | 1.02M | 0.76M | 1.24M | 3.63M | 1.07M | 7.96M | 0.16M | 0.67M | | | 0.79M | 1.73M | 0.22M | -0.57M | 0.02M | 0.04M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.03M | 1.06M | 0.47M | 0.43M | 0.45M | 1.00M | 1.54M | 3.43M | 2.92M | 1.30M | 1.28M | 0.35M | -0.20M | -5.30M | 26.76M | -0.99M | -0.96M | -0.44M | 25.75M | 27.26M | 27.55M | 35.91M | 27.37M | 26.17M | 26.25M | 25.96M | 26.78M | 25.75M | 26.80M | 31.07M | 24.67M | 22.89M | 23.40M | 24.73M | 24.08M | 23.19M | 23.17M | 23.45M | 23.42M | 26.33M | 28.88M | 29.19M | 29.84M | 28.90M | 28.31M | 30.57M | 28.91M | 28.95M | 28.91M | 31.64M | 29.80M | 29.15M | 28.91M |
|
Operating Expenses
|
0.03M | 1.06M | 1.05M | 0.70M | 0.85M | 1.36M | 2.00M | 5.42M | 6.05M | 7.32M | 10.88M | 19.31M | 17.49M | 32.05M | 28.34M | 27.86M | 26.23M | 26.01M | 27.64M | 30.41M | 28.64M | 37.15M | 28.51M | 27.48M | 27.17M | 27.53M | 28.29M | 27.11M | 27.81M | 32.23M | 25.91M | 24.33M | 24.58M | 26.06M | 25.39M | 24.11M | 24.34M | 24.84M | 24.83M | 27.68M | 30.17M | 30.54M | 31.37M | 30.13M | 29.48M | 31.88M | 30.46M | 30.39M | 30.24M | 33.14M | 31.72M | 30.54M | 30.18M |
|
Operating Income
|
-0.03M | -0.96M | -0.36M | 0.01M | -0.15M | -0.63M | -0.26M | -1.91M | -0.01M | 0.34M | 0.80M | -1.02M | 2.27M | -5.23M | 1.04M | 2.43M | 4.67M | 4.91M | 3.97M | 2.50M | 3.46M | -4.62M | 4.14M | 4.38M | 5.12M | 4.37M | 4.18M | 4.47M | 4.23M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBIT
|
-0.03M | -0.96M | -0.36M | 0.01M | -0.15M | -0.63M | -0.26M | -1.91M | -0.01M | 0.34M | 0.80M | -1.02M | 2.27M | -5.23M | 1.04M | 2.43M | 4.67M | 4.91M | 3.97M | 2.50M | 3.46M | -4.62M | 4.14M | 4.38M | 5.12M | 4.37M | 4.18M | 4.47M | 4.23M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 0.00M | 0.01M | 0.00M | 0.02M | 0.06M | 0.06M | 0.04M | 0.06M | 0.04M | 0.10M | 0.24M | 0.02M | 0.02M | 0.03M | 0.03M | 0.02M | 0.07M | 0.09M | 0.12M | 0.17M | 0.14M | 0.02M | 0.03M | 0.06M | 0.04M | 0.02M | 0.07M | 0.00M | 0.06M | 0.06M | 0.03M | | 0.19M | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | -0.41M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.90M | -0.54M | -0.60M | -3.42M | -0.25M | -9.05M | -4.24M | -2.59M | -0.86M | -0.52M | -1.80M | -3.63M | -2.88M | -10.81M | -2.24M | -2.17M | -1.53M | -2.67M | -2.95M | -2.68M | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.82M | -0.61M | -0.62M | -3.50M | -0.26M | -9.05M | -4.24M | -2.30M | -0.96M | -0.46M | -1.80M | -3.63M | -2.86M | -10.81M | -2.24M | -2.17M | -5.79M | -13.07M | -2.95M | -2.68M | -2.83M | -2.96M | -1.62M | -4.31M | -3.19M | -1.26M | -1.33M | -0.45M | -0.56M | -0.17M | -1.26M | -2.63M | -2.90M | -5.83M | -5.25M | -2.31M | -3.71M | -3.85M | -3.34M | -3.20M | -3.21M | -5.23M | -2.60M | -2.16M | -1.96M |
|
Equity Income
|
| | | | | | | -0.01M | 0.09M | -0.07M | -0.02M | -0.09M | -0.01M | | | 0.29M | -0.10M | 0.06M | | | 0.02M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.90M | -0.54M | -0.60M | -3.42M | -0.25M | -9.05M | -4.24M | -2.59M | -0.86M | -0.52M | -1.80M | -3.63M | -2.88M | -10.81M | -2.24M | -2.17M | -1.53M | -2.67M | -2.95M | -2.68M | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Consolidated Net Income
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.90M | -0.54M | -0.60M | -3.42M | -0.25M | -9.05M | -4.24M | -2.59M | -0.86M | -0.52M | -1.80M | -3.63M | -2.88M | -10.81M | -2.24M | -2.17M | -1.53M | -2.67M | -2.95M | -2.68M | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income towards Parent Company
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.90M | -0.54M | -0.60M | -3.42M | -0.25M | -9.05M | -4.24M | -2.59M | -0.86M | -0.52M | -1.80M | -3.63M | -2.88M | -10.81M | -2.24M | -2.17M | -1.53M | -2.67M | -2.95M | -2.68M | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.03M | -1.05M | -0.86M | -0.46M | -0.40M | -0.82M | -0.56M | -2.36M | -0.90M | -0.54M | -0.60M | -3.42M | -0.25M | -9.05M | -4.24M | -2.59M | -0.86M | -0.52M | -1.80M | -3.63M | -2.88M | -10.81M | -2.24M | -2.17M | -1.53M | -2.67M | -2.95M | -2.68M | -2.83M | | | | | | | | | | | | | | | | | | | | | | | | |
|
EPS (Basic)
|
-1.52 | -16.69 | -1.71 | -0.43 | -0.18 | -0.38 | -0.06 | -0.18 | -0.03 | -0.03 | -0.01 | -0.05 | 0.00 | -0.33 | -0.12 | -0.07 | -0.03 | -0.01 | -0.05 | -0.10 | -0.08 | -0.30 | -0.06 | -0.06 | -0.04 | -0.07 | -0.08 | -0.07 | -0.08 | -0.08 | -0.04 | -0.12 | -0.09 | -0.04 | -0.04 | -0.01 | -0.02 | -0.01 | -0.03 | -0.07 | -0.08 | -0.16 | -0.14 | -0.06 | -0.10 | -0.11 | -0.09 | -0.09 | -0.09 | -0.14 | -0.07 | -0.06 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01 | -0.02 | -0.01 | -0.03 | -0.07 | -0.08 | -0.16 | -0.14 | -0.06 | -0.10 | -0.11 | -0.09 | -0.09 | -0.09 | -0.14 | -0.07 | -0.06 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.06M | 0.50M | 1.05M | 2.22M | 2.15M | 8.70M | 13.38M | 23.73M | 20.57M | 49.09M | 66.13M | 76.11M | 27.74M | 34.65M | 34.87M | 35.07M | 34.96M | 35.43M | 35.58M | 35.66M | 35.57M | 35.59M | 35.59M | 35.59M | 35.59M | 35.58M | 35.69M | 35.81M | 35.75M | 36.02M | 36.02M | 36.02M | 36.02M | 36.02M | 36.02M | 36.04M | 36.03M | 36.08M | 36.12M | 36.15M | 36.13M | 36.22M | 36.21M | 36.21M | 36.20M | 36.15M | 36.14M | 36.13M | 36.12M | 36.10M | 36.10M | 36.10M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 36.02M | | 36.02M | 36.04M | 36.03M | 36.08M | 36.12M | 36.15M | 36.13M | 36.22M | 36.21M | 36.21M | 36.20M | 36.15M | 36.14M | 36.13M | 36.12M | 36.10M | 36.10M | 36.10M |
|
EBITDA
|
-0.03M | -0.96M | -0.36M | 0.01M | -0.15M | -0.63M | -0.26M | -3.14M | -0.59M | -1.60M | -2.10M | -2.36M | -3.33M | -7.71M | -9.87M | -5.62M | 0.64M | 12.79M | -0.49M | -4.91M | -2.62M | -7.64M | 2.72M | -0.33M | -4.92M | -21.01M | -7.61M | -10.32M | -5.58M | -0.31M | -15.77M | -4.67M | -1.29M | 0.68M | 1.70M | 1.14M | 1.41M | 3.35M | 12.21M | 5.88M | 19.05M | -8.12M | -13.28M | 8.01M | -0.01M | -18.88M | 2.39M | -4.34M | -17.77M | 0.29M | -8.00M | -5.46M | -4.38M |
|
Interest Expenses
|
| 0.10M | 0.50M | 0.47M | 0.24M | 0.19M | 0.32M | 0.45M | 0.92M | 0.94M | 1.46M | 2.43M | 2.58M | 3.86M | 5.38M | 5.26M | 5.55M | 5.45M | 5.80M | 6.15M | 6.36M | 6.27M | 6.47M | 6.68M | 6.83M | 7.17M | 7.15M | 7.17M | 7.12M | 6.87M | 6.50M | 6.28M | 6.28M | 6.29M | 6.04M | 5.80M | 5.88M | 5.52M | 5.57M | 7.11M | 8.72M | 11.68M | 10.41M | 10.81M | 10.73M | 10.51M | 10.43M | 10.39M | 10.40M | 10.05M | 9.73M | 9.79M | 9.82M |
|
Shares Outstanding
|
| 0.28M | 0.79M | 1.39M | 3.05M | 6.75M | 10.82M | 16.03M | 31.47M | 42.00M | 59.58M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |