|
Revenue
|
5.16M | 10.96M | 13.33M | 11.87M | 15.35M | 21.18M | 20.51M | 27.81M | 22.42M | 25.61M | 26.75M | 27.92M | 16.31M | 17.85M | 17.16M | 21.04M | 15.96M | 18.18M | 20.91M | 19.91M | 16.85M | 22.30M | 22.71M | 19.38M | 14.93M | 15.59M | 17.20M | 13.08M | 12.48M | 13.48M | 15.56M | 14.65M | 13.39M | 14.84M | 15.43M | 16.55M | 16.53M | 20.29M | 20.02M | 21.30M | 19.52M | 22.24M | 23.03M | 18.97M | 18.12M | 19.11M | 24.86M | 24.84M | 23.99M | 29.10M | 28.52M | 27.86M | 31.00M | 29.00M | 11.73M | 11.35M | 6.66M | 6.74M | 6.53M | 6.70M | 5.27M | 5.04M | 5.01M |
|
Cost of Revenue
|
0.01M | | 0.00M | 21.96M | 6.00 | 11.33M | 11.56M | 15.98M | 13.04M | 15.40M | 14.92M | -1.00M | 12.47M | 14.26M | 13.22M | 0.41M | 9.20M | 10.13M | 10.95M | 10.87M | 10.25M | 13.37M | 12.84M | 11.33M | 8.85M | 8.94M | 9.68M | 10.18M | 7.19M | 8.21M | 8.64M | 8.40M | 7.70M | 9.16M | 9.57M | 11.64M | 10.02M | 12.14M | 11.54M | 11.11M | 10.82M | 12.35M | 12.50M | 11.43M | 10.62M | 11.39M | 14.97M | 16.25M | 15.15M | 17.98M | 19.10M | 17.65M | 19.81M | 18.42M | 10.41M | 9.51M | 6.17M | 6.13M | 6.29M | 7.69M | 5.14M | 5.51M | 4.47M |
|
Gross Profit
|
5.15M | | 13.33M | -10.10M | 15.35M | 9.84M | 8.95M | 11.83M | 9.38M | 10.21M | 11.83M | 11.38M | 7.41M | 7.91M | 7.84M | 8.84M | 6.75M | 8.05M | 9.96M | 8.75M | 6.60M | 8.93M | 9.87M | 8.05M | 6.08M | 6.65M | 7.52M | 2.90M | 5.29M | 5.27M | 6.92M | 6.25M | 5.70M | 5.68M | 5.86M | 4.92M | 6.51M | 8.15M | 8.48M | 10.19M | 8.70M | 9.88M | 10.53M | 7.54M | 7.50M | 7.71M | 9.88M | 8.58M | 8.84M | 11.12M | 9.42M | 10.21M | 11.19M | 10.58M | 1.32M | 1.84M | 0.48M | 0.61M | 0.24M | -0.99M | 0.13M | -0.47M | 0.53M |
|
Research & Development
|
| | -0.01M | 4.24M | 17.00M | 1.06M | 1.03M | 1.20M | 1.16M | 1.38M | 2.29M | 1.08M | 2.49M | 2.38M | 2.02M | 0.07M | 1.69M | 1.87M | 1.64M | 1.07M | 1.50M | 1.73M | 1.81M | 1.86M | 1.99M | 2.34M | 2.23M | 2.58M | 2.08M | 1.43M | 1.48M | 1.52M | 1.48M | 1.51M | 1.60M | 1.56M | 1.69M | 1.84M | 1.86M | 1.85M | 2.03M | 2.08M | 2.12M | 2.39M | 2.60M | 2.42M | 2.38M | 2.38M | 2.13M | 2.09M | 2.12M | 2.48M | 2.62M | 2.28M | 1.02M | 1.25M | 0.90M | 0.97M | 1.10M | 0.92M | 0.79M | 0.89M | 0.83M |
|
Selling, General & Administrative
|
| | 0.01M | 16.35M | 64.00M | 5.41M | 5.34M | 5.37M | 5.26M | 5.74M | 5.98M | 2.16M | 5.52M | 4.41M | 4.60M | 0.34M | 3.89M | 3.28M | 3.85M | 3.15M | 3.04M | 2.87M | 3.69M | 3.16M | 3.06M | 5.54M | 6.46M | 4.55M | 4.58M | 2.98M | 2.12M | 1.64M | 1.79M | 2.08M | 1.25M | 2.12M | 2.56M | 2.76M | 2.64M | 2.87M | 2.62M | 2.28M | 2.59M | 1.95M | 2.19M | 2.15M | 2.12M | 2.16M | 2.60M | 2.40M | 4.77M | 2.50M | 2.64M | 2.81M | 2.21M | 2.75M | 3.48M | 4.54M | 7.03M | 3.10M | 3.15M | 3.06M | 3.52M |
|
Restructuring Costs
|
| | | | | 0.07M | | | | | | | | 0.28M | | 0.05M | | | 1.25M | 0.52M | 0.44M | 0.61M | 1.82M | 0.22M | 0.17M | 0.02M | 0.21M | 0.86M | 2.74M | 0.20M | 0.16M | -0.01M | | | -0.05M | | 0.11M | 0.26M | 0.22M | 0.16M | -0.01M | -0.00M | -0.09M | 0.12M | 0.07M | 1.42M | 0.16M | 0.07M | 0.27M | 0.10M | 0.06M | 0.22M | 0.05M | 0.07M | | 0.11M | | | | | 0.26M | 0.42M | 0.40M |
|
Other Operating Expenses
|
| 0.49M | 2.24M | 8.41M | 6.05M | 0.69M | 0.85M | 7.50M | 1.86M | -2.70M | -3.80M | 19.18M | 7.44M | -41.88M | -7.91M | -20.44M | 4.70M | 4.76M | 15.64M | 9.57M | 5.04M | 5.73M | 5.08M | 8.30M | 5.00M | 6.46M | 5.24M | 12.32M | 4.22M | 3.28M | 3.31M | 3.23M | 3.38M | 3.31M | 3.45M | 3.31M | 3.90M | 4.36M | 3.92M | 4.21M | 4.50M | 4.72M | 4.64M | 4.82M | 4.50M | 3.98M | 4.25M | 4.29M | 4.15M | 4.47M | 4.35M | 5.27M | 5.33M | 5.02M | 1.40M | 1.10M | 1.17M | 1.83M | 1.66M | 1.61M | 1.41M | 1.55M | 1.37M |
|
Operating Expenses
|
| | -0.01M | 20.59M | 81.00M | 11.50M | 11.20M | 12.29M | 11.42M | 13.35M | 14.47M | 4.81M | 15.45M | 52.88M | 17.91M | -19.98M | 10.28M | 9.91M | 22.38M | 14.31M | 10.02M | 10.94M | 12.40M | 13.54M | 10.22M | 14.35M | 14.14M | 20.31M | 13.62M | 7.89M | 7.07M | 6.37M | 6.64M | 6.91M | 6.24M | 6.99M | 8.26M | 9.21M | 8.64M | 9.09M | 9.13M | 9.08M | 9.27M | 9.28M | 9.35M | 9.96M | 8.91M | 8.91M | 9.15M | 9.06M | 11.29M | 10.47M | 10.64M | 10.18M | 4.64M | 5.22M | 5.55M | 7.33M | 9.79M | 5.63M | 5.60M | 5.91M | 6.12M |
|
Operating Income
|
5.15M | | 13.34M | -30.69M | -65.65M | -1.66M | -2.25M | -0.46M | -2.04M | -2.97M | -3.03M | -2.32M | -6.71M | -43.28M | -8.19M | -0.79M | -3.52M | -1.87M | -12.42M | -5.64M | -3.42M | -2.01M | -2.53M | -5.49M | -4.14M | -7.71M | -6.62M | -17.41M | -8.32M | -2.62M | -0.15M | -0.12M | -0.95M | -1.23M | -0.38M | -2.08M | -1.75M | -1.06M | -0.15M | 1.09M | -0.43M | 0.81M | 1.25M | -1.80M | -1.85M | -2.25M | 0.98M | -0.33M | -0.31M | 2.06M | -1.88M | -0.26M | 0.55M | 0.40M | -3.32M | -3.38M | -5.06M | -6.72M | -9.55M | -6.62M | -5.47M | -6.39M | -5.58M |
|
EBIT
|
5.15M | 4.00M | 13.34M | -30.69M | -65.65M | -1.66M | -2.25M | -0.46M | -2.04M | -2.97M | -3.03M | -2.32M | -6.71M | -43.28M | -8.19M | -0.79M | -3.52M | -1.87M | -12.42M | -5.64M | -3.42M | -2.01M | -2.53M | -5.49M | -4.14M | -7.71M | -6.62M | -17.41M | -8.32M | -2.62M | -0.15M | -0.12M | -0.95M | -1.23M | -0.38M | -2.08M | -1.75M | -1.06M | -0.15M | 1.09M | -0.43M | 0.81M | 1.25M | -1.80M | -1.85M | -2.25M | 0.98M | -0.33M | -0.31M | 2.06M | -1.88M | -0.26M | 0.55M | 0.40M | -3.32M | -3.38M | -5.06M | -6.72M | -9.55M | -6.62M | -5.47M | -6.39M | -5.58M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | -2.08M | -0.51M | -0.56M | -0.47M | -0.42M | -0.47M | -0.48M | -0.54M | -0.77M | -0.52M | -0.53M | -0.56M | -0.67M | -0.68M | -0.64M | -0.59M | -0.48M | -0.47M | -0.29M | -0.28M | -0.28M | -0.24M | -0.25M | -0.15M | -0.25M | -0.41M | -0.41M | -0.40M | -0.14M | -0.06M | -0.03M | -0.04M | -0.04M | -0.04M | -0.21M | -0.08M | -0.09M | -0.15M | 0.24M | 1.34M | 1.21M | 1.32M | 1.31M |
|
Other Non Operating Income
|
| | | | | -0.25M | 0.39M | -0.06M | 0.20M | 0.03M | -0.62M | -0.06M | 0.22M | -0.30M | -0.03M | 0.40M | -0.18M | 0.35M | 0.28M | 0.25M | -0.09M | -0.16M | -0.70M | -0.32M | -0.23M | 0.05M | -0.01M | -1.02M | 0.23M | 0.04M | 0.04M | -0.28M | 0.98M | 0.00M | -0.05M | -1.76M | -0.04M | -1.37M | 0.20M | | -0.00M | -0.07M | 0.17M | -0.04M | 0.09M | -0.03M | -0.17M | -0.00M | 2.95M | -0.05M | | 0.10M | -0.00M | 0.04M | -0.25M | 0.18M | -0.23M | -0.06M | 0.34M | 0.73M | -0.53M | -0.87M | -0.03M |
|
Non Operating Income
|
| | | | | | | | 0.23M | | 0.03M | 0.96M | | -0.16M | 0.02M | 2.36M | | | | 0.75M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
5.15M | 4.00M | 0.00M | -16.20M | -65.65M | -2.12M | -2.07M | -0.47M | -1.91M | -3.22M | -3.87M | -0.88M | -6.79M | -44.09M | -8.58M | 24.30M | -4.29M | -2.14M | -12.52M | -5.96M | -5.59M | -2.68M | -3.79M | -6.27M | -4.79M | -8.12M | -7.11M | -23.50M | -8.86M | -3.10M | -0.64M | -0.97M | -0.80M | -1.91M | -1.08M | -4.59M | -2.26M | -2.71M | -0.25M | -1.12M | -0.71M | 0.50M | 1.17M | -2.92M | -2.02M | -2.69M | 0.40M | -2.01M | 2.50M | 2.56M | -0.80M | -0.20M | 0.51M | -2.02M | -3.65M | -5.63M | -5.38M | -6.93M | -8.97M | -6.04M | -4.79M | -5.94M | -4.30M |
|
Tax Provisions
|
| | | -1.55M | | -1.07M | 0.04M | 0.57M | -0.02M | -1.58M | 0.05M | 0.04M | -0.18M | -5.25M | 0.01M | -0.34M | -0.11M | 0.01M | 0.36M | -0.09M | 0.06M | -0.01M | 0.09M | -0.05M | 0.02M | 0.06M | 0.06M | 0.08M | 0.06M | -0.13M | 0.10M | 0.10M | -0.12M | -0.00M | -0.04M | -0.05M | 0.04M | 0.04M | 0.04M | 0.03M | 0.10M | 0.08M | 0.10M | 0.04M | 0.03M | 0.06M | 0.01M | -0.03M | 0.03M | 0.02M | -0.07M | 0.05M | -0.01M | 0.06M | 0.01M | 0.05M | 0.01M | -0.01M | 0.36M | -0.27M | 0.00M | 0.10M | -0.85M |
|
Profit After Tax
|
3.04M | 0.49M | 2.24M | -20.33M | 150.00 | -1.05M | -2.13M | -1.03M | 1.88M | -1.64M | -3.92M | -2.78M | -6.61M | -38.84M | -8.59M | 1.18M | -4.96M | -3.11M | -25.54M | -5.69M | -5.66M | -2.67M | -3.89M | -6.21M | -4.81M | -8.18M | -7.17M | -19.06M | -8.93M | -2.97M | -0.74M | -1.07M | -0.69M | -1.90M | -1.03M | -4.53M | -2.31M | -2.75M | -0.29M | 0.63M | -0.81M | 0.42M | 1.07M | -1.82M | -2.05M | -2.75M | 0.39M | -0.70M | 2.47M | 2.54M | -1.92M | -0.25M | 0.52M | 0.34M | -3.66M | -3.33M | -5.38M | -6.92M | 85.95M | -0.35M | -4.79M | -6.04M | -3.45M |
|
Income from Non-Controlling Interests
|
| | | | | -0.20M | -0.11M | -0.10M | -0.02M | -0.08M | -0.23M | -0.13M | -0.38M | -2.47M | -0.68M | 0.29M | -0.17M | -0.21M | -1.32M | 0.78M | -0.04M | 0.01M | -0.04M | -0.04M | -0.07M | 0.00M | -0.01M | -0.00M | 0.00M | -0.01M | 0.00M | -0.00M | 0.01M | | -0.00M | -0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
5.15M | 4.00M | 0.00M | -14.65M | -65.65M | -1.05M | -2.11M | -1.03M | -1.88M | -1.64M | -3.92M | -0.93M | -6.61M | -38.84M | -8.59M | 24.64M | -4.18M | -2.14M | -12.88M | -5.87M | -5.66M | -2.67M | -3.89M | -6.21M | -4.81M | -8.18M | -7.17M | -23.58M | -8.92M | -2.97M | -0.74M | -1.07M | -0.68M | -1.90M | -1.03M | -4.54M | -2.30M | -2.75M | -0.29M | -1.15M | -0.81M | 0.42M | 1.07M | -2.96M | -2.05M | -2.75M | 0.39M | -1.99M | 2.47M | 2.54M | -0.73M | -0.25M | 0.52M | -2.08M | -3.66M | -5.68M | -5.38M | -6.92M | -9.33M | -5.77M | -4.79M | -6.04M | -3.45M |
|
Consolidated Net Income
|
10.00 | 10.00 | | 0.38M | | 0.17M | -0.02M | 0.15M | | | -3.92M | -0.93M | -0.84M | -17.34M | -5.27M | -0.71M | -0.78M | -0.96M | -12.65M | 3.49M | 0.50M | 0.06M | 0.01M | -0.03M | -4.81M | -8.18M | -7.17M | -23.58M | -8.92M | -2.97M | -0.74M | -1.07M | -0.68M | -1.90M | -1.03M | -4.54M | -2.30M | -2.75M | -0.29M | -1.15M | -0.81M | 0.42M | 1.07M | -2.96M | -2.05M | -2.75M | 0.39M | -1.99M | 2.47M | 2.54M | -0.73M | -0.25M | 0.52M | -2.08M | 3.64M | 1.72M | 0.82M | 0.71M | 99.55M | 3.96M | -4.79M | -6.04M | -3.45M |
|
Income towards Parent Company
|
10.00 | 10.00 | | 0.38M | | 0.17M | -0.02M | 0.15M | | | -3.92M | -0.93M | -0.84M | -17.34M | -5.27M | -0.71M | -0.78M | -0.96M | -12.65M | 3.49M | 0.50M | 0.06M | 0.01M | -0.03M | -4.81M | -8.18M | -7.17M | -23.58M | -8.92M | -2.97M | -0.74M | -1.07M | -0.68M | -1.90M | -1.03M | -4.54M | -2.30M | -2.75M | -0.29M | -1.15M | -0.81M | 0.42M | 1.07M | -2.96M | -2.05M | -2.75M | 0.39M | -1.99M | 2.47M | 2.54M | -0.73M | -0.25M | 0.52M | -2.08M | 3.64M | 1.72M | 0.82M | 0.71M | 99.55M | 3.96M | -4.79M | -6.04M | -3.45M |
|
Net Income towards Common Stockholders
|
10.00 | 10.00 | | 0.38M | | 0.17M | -0.02M | 0.15M | | | -3.92M | -0.93M | -0.84M | -17.34M | -5.27M | -0.71M | -0.78M | -0.96M | -12.65M | 3.49M | 0.50M | 0.06M | 0.01M | -0.03M | -4.81M | -8.18M | -7.17M | -23.58M | -8.92M | -2.97M | -0.74M | -1.07M | -0.68M | -1.90M | -1.03M | -4.54M | -2.30M | -2.75M | -0.29M | -1.15M | -0.81M | 0.42M | 1.07M | -2.96M | -2.05M | -2.75M | 0.39M | -1.99M | 2.47M | 2.54M | -0.73M | -0.25M | 0.52M | -2.08M | 3.64M | 1.72M | 0.82M | 0.71M | 99.55M | 3.96M | -4.79M | -6.04M | -3.45M |
|
EPS (Basic)
|
0.20 | 0.03 | 0.09 | 0.02 | 0.15 | -0.02 | -0.05 | 0.00 | -0.04 | -0.03 | -0.06 | -0.02 | -0.11 | -0.61 | -0.13 | -0.01 | -0.08 | -0.47 | -3.53 | 0.53 | -0.74 | -0.34 | -0.46 | 0.00 | -0.44 | -0.75 | -0.66 | -2.18 | -0.83 | -0.27 | -0.07 | -0.10 | -0.06 | -0.15 | -0.07 | -0.34 | -0.15 | -0.18 | -0.02 | -0.07 | -0.06 | 0.02 | 0.05 | -0.17 | -0.12 | -0.17 | 0.01 | -0.05 | 0.10 | 0.10 | -0.11 | -0.02 | 0.01 | | -0.17 | -0.16 | -0.24 | -0.31 | 3.62 | -0.03 | -0.21 | -0.26 | -0.15 |
|
EPS (Weighted Average and Diluted)
|
| 0.05 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15 | -0.18 | -0.02 | -0.07 | -0.06 | 0.02 | 0.05 | -0.17 | -0.13 | -0.17 | 0.01 | -0.05 | 0.09 | 0.09 | -0.10 | -0.02 | 0.01 | | -0.17 | -0.16 | -0.24 | -0.31 | 3.62 | -0.03 | -0.21 | -0.26 | -0.15 |
|
Shares Outstanding (Weighted Average)
|
190.00 | 190.00 | 280.00 | 22.05M | 150.00 | 42.67M | 180.00 | 42.72M | 47.74M | 52.00M | 57.58M | 53.75M | 58.60M | 59.69M | 60.03M | 60.16M | 60.23M | 6.22M | 6.85M | 6.63M | 7.57M | 7.91M | 8.42M | 8.65M | 10.69M | 10.91M | 10.89M | 10.81M | 10.75M | 10.79M | 11.02M | 10.92M | 11.13M | 12.66M | 14.41M | 13.27M | 15.11M | 15.58M | 15.75M | 15.65M | 16.84M | 16.95M | | 16.98M | 17.52M | | | | | | | | | | 23.17M | | | | 23.66M | | | | |
|
Shares Outstanding (Diluted Average)
|
| 190.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.58M | | 15.65M | | 17.80M | | 16.98M | | | | | | | | | | | 23.17M | | | | 23.66M | | | | |
|
EBITDA
|
3.74M | 0.21M | 2.06M | -30.69M | -65.65M | -1.66M | -2.25M | -0.46M | -2.04M | -2.97M | -3.03M | -2.32M | -6.71M | -43.28M | -8.19M | -0.79M | -3.52M | -1.87M | -12.42M | -5.64M | -3.42M | -2.01M | -2.53M | -5.49M | -4.14M | -7.71M | -6.62M | -17.41M | -8.32M | -2.62M | -0.15M | -0.12M | -0.95M | -1.23M | -0.38M | -2.08M | -1.75M | -1.06M | -0.15M | 1.09M | -0.43M | 0.81M | 0.67M | -1.80M | -1.85M | -2.53M | 0.76M | -0.25M | 2.53M | 2.31M | -2.10M | -0.92M | -0.12M | 0.98M | -0.33M | -1.17M | -4.85M | -6.32M | 87.38M | -1.62M | -4.20M | -4.81M | -3.41M |
|
Tax Rate
|
| | | 9.56% | | 50.26% | -1.88% | -121.20% | 1.15% | 49.12% | -1.40% | -4.98% | 2.64% | 11.91% | -0.17% | -1.40% | 2.65% | -0.33% | -2.90% | 1.49% | -1.14% | 0.34% | -2.48% | 0.86% | -0.40% | -0.78% | -0.83% | -0.34% | -0.67% | 4.16% | -16.48% | -9.99% | 14.84% | 0.05% | 3.90% | 1.15% | -1.77% | -1.48% | -16.67% | -3.04% | -14.63% | 16.13% | 8.94% | -1.27% | -1.59% | -2.19% | 2.02% | 1.29% | 1.16% | 0.82% | 8.27% | -27.41% | -2.37% | -3.12% | -0.36% | -0.89% | -0.11% | 0.07% | -4.01% | 4.48% | -0.06% | -1.77% | 19.71% |