|
Revenue
|
2.29M | 2.36M | 2.90M | 2.47M | 2.78M | 2.89M | 3.41M | 3.29M | 4.35M | 5.13M | 5.84M | 5.24M | 5.32M | 5.84M | 6.11M | 5.55M | 6.45M | 8.76M | 5.12M | 6.58M | 7.63M | 8.03M | 8.41M | 8.02M | 8.30M | 9.09M | 9.76M | 9.49M | 10.51M | 10.50M | 10.75M | 10.92M | 11.99M | 12.05M | 17.97M | 12.86M | 13.93M | 13.47M | 17.65M | 13.31M | 12.00M | 11.23M | 15.14M | 12.18M | 13.97M | 15.21M | 20.85M | 15.64M | 20.52M | 20.06M | 22.68M | 16.67M | 18.52M | 16.96M | 18.23M | 15.52M | 16.62M | 15.87M | 26.64M | 19.55M | 21.10M | 16.42M |
|
Cost of Revenue
|
1.82M | 1.87M | 2.16M | 1.89M | 2.04M | 2.40M | 2.54M | 2.61M | 3.16M | 3.87M | 4.15M | 3.67M | 3.83M | 4.16M | 4.20M | 3.73M | 4.46M | 6.58M | 3.09M | 4.66M | 5.33M | 5.67M | 5.79M | 5.67M | 5.90M | 6.40M | 6.52M | 6.43M | 7.10M | 7.05M | 7.03M | 7.44M | 8.41M | 8.52M | 12.47M | 8.88M | 9.86M | 9.86M | 12.65M | 10.19M | 8.68M | 8.37M | 10.62M | 8.88M | 10.17M | 11.43M | 14.79M | 11.92M | 16.07M | 15.55M | 17.84M | 12.90M | 14.03M | 12.42M | 13.99M | 11.71M | 12.64M | 12.20M | 20.79M | 15.06M | 16.67M | 12.57M |
|
Gross Profit
|
0.47M | 0.49M | 0.75M | 0.58M | 0.74M | 0.49M | 0.87M | 0.67M | 1.19M | 1.26M | 1.69M | 1.57M | 1.49M | 1.68M | 1.91M | 1.82M | 1.98M | 2.18M | 2.03M | 1.91M | 2.30M | 2.35M | 2.62M | 2.34M | 2.40M | 2.69M | 3.24M | 3.05M | 3.41M | 3.44M | 3.72M | 3.48M | 3.58M | 3.53M | 5.49M | 3.98M | 4.06M | 3.60M | 5.01M | 3.11M | 3.32M | 2.87M | 4.52M | 3.30M | 3.81M | 3.78M | 6.06M | 3.73M | 4.45M | 4.51M | 4.84M | 3.77M | 4.49M | 4.54M | 4.24M | 3.80M | 3.98M | 3.67M | 5.85M | 4.49M | 4.43M | 3.86M |
|
Selling, General & Administrative
|
0.55M | 0.46M | | 0.46M | 0.47M | 0.57M | 0.50M | 0.66M | 1.12M | 0.91M | 1.54M | 1.20M | 1.21M | 1.28M | 1.99M | 1.37M | 1.30M | 2.67M | 1.81M | 1.95M | 2.06M | 2.40M | 2.59M | 1.83M | 1.71M | 1.70M | 2.13M | 2.20M | 2.17M | 1.89M | 2.67M | 3.00M | 3.07M | 3.35M | 4.70M | 3.79M | 4.02M | 3.75M | 4.90M | 4.61M | 4.90M | 4.47M | 5.56M | 4.85M | 4.66M | 5.00M | 6.03M | 5.17M | 5.52M | 4.32M | 3.32M | 4.44M | 4.18M | 4.16M | 3.94M | 3.98M | 3.83M | 2.82M | 6.91M | 4.71M | 4.19M | 3.19M |
|
Other Operating Expenses
|
| | 0.54M | | -0.73M | -0.18M | 0.91M | -0.36M | -1.07M | 1.60M | 2.08M | 0.06M | -0.09M | -1.20M | 0.97M | | 0.14M | -0.64M | -1.32M | 0.24M | | | | | | | | 0.62M | 0.85M | 1.13M | 0.75M | 0.34M | 0.33M | | | 0.34M | 0.33M | 0.01M | | 1.70M | | | 0.01M | | | | | 0.29M | | | -0.29M | | | | -0.05M | 0.02M | | | | | | |
|
Operating Expenses
|
0.55M | 0.46M | 0.54M | 0.46M | 0.47M | 0.57M | 0.50M | 0.66M | 1.12M | 0.91M | 1.54M | 1.20M | 1.21M | 1.28M | 1.99M | 1.37M | 1.30M | 2.67M | 1.81M | 1.95M | 2.06M | 2.40M | 2.59M | 1.83M | 1.71M | 1.70M | 2.13M | 2.20M | 2.17M | 1.89M | 2.67M | 3.00M | 3.07M | 3.35M | 4.70M | 3.79M | 4.02M | 3.75M | 4.90M | 6.31M | 4.90M | 4.47M | 5.56M | 4.85M | 4.66M | 5.00M | 6.03M | 5.17M | 5.52M | 4.32M | 3.32M | 6.39M | 4.18M | 4.16M | 5.12M | 3.98M | 3.83M | 2.82M | 6.91M | 4.71M | 4.19M | 3.19M |
|
Operating Income
|
-0.08M | 0.03M | 0.21M | 0.12M | 0.26M | -0.09M | 0.37M | 0.01M | 0.07M | 0.35M | 0.15M | 0.37M | 0.28M | 0.40M | -0.08M | 0.46M | 0.68M | -0.49M | 0.23M | -0.03M | 0.25M | -0.05M | 0.03M | 0.51M | 0.69M | 0.99M | 1.11M | 0.85M | 1.24M | 1.55M | 1.05M | 0.48M | 0.51M | 0.18M | 0.79M | 0.19M | 0.05M | -0.15M | 0.10M | -3.20M | -1.57M | -1.60M | -1.04M | -1.55M | -0.85M | -1.22M | 0.03M | -1.45M | -1.07M | 0.19M | 1.52M | -2.62M | 0.31M | 0.38M | -2.22M | -0.17M | 0.15M | 0.85M | 1.01M | -0.22M | 0.24M | 0.66M |
|
EBIT
|
-0.08M | 0.03M | 0.21M | 0.12M | 0.26M | -0.09M | 0.37M | 0.01M | 0.07M | 0.35M | 0.15M | 0.37M | 0.28M | 0.40M | -0.08M | 0.46M | 0.68M | -0.49M | 0.23M | -0.03M | 0.25M | -0.05M | 0.03M | 0.51M | 0.69M | 0.99M | 1.11M | 0.85M | 1.24M | 1.55M | 1.05M | 0.48M | 0.51M | 0.18M | 0.79M | 0.19M | 0.05M | -0.15M | 0.10M | -3.20M | -1.57M | -1.60M | -1.04M | -1.55M | -0.85M | -1.22M | 0.03M | -1.45M | -1.07M | 0.19M | 1.52M | -2.62M | 0.31M | 0.38M | -2.22M | -0.17M | 0.15M | 0.85M | 1.01M | -0.22M | 0.24M | 0.66M |
|
Other Non Operating Income
|
-0.51M | 0.27M | -0.06M | 0.14M | 0.19M | 0.06M | 0.32M | -0.38M | -0.09M | 0.67M | 3.41M | | | | | | | | | | | 0.01M | | | | | | | | | | | 0.01M | | | | | | 0.13M | | | | | | | 1.67M | 1.76M | | -0.04M | | 0.34M | | | | -0.03M | -0.00M | -0.00M | | -0.01M | -0.00M | -0.00M | -0.00M |
|
Non Operating Income
|
-1.56M | 0.31M | 0.02M | 0.14M | 0.15M | 0.06M | 0.46M | -0.62M | -1.06M | 1.25M | 1.87M | -0.34M | -0.37M | -0.73M | -1.00M | -0.27M | -0.25M | -0.12M | -0.14M | -0.11M | -0.11M | -0.22M | -0.13M | -0.13M | -0.11M | -0.12M | -0.12M | -0.12M | -0.03M | -0.02M | -0.00M | -0.03M | -0.02M | -0.03M | -0.03M | -0.03M | -0.02M | -0.00M | 0.09M | -0.06M | -0.08M | -0.04M | -0.07M | -0.30M | -0.08M | 1.59M | 1.67M | 0.22M | -0.15M | -0.18M | -0.20M | -0.17M | -0.21M | -0.26M | -0.25M | 1.62M | -0.21M | 0.01M | 0.13M | -0.21M | -0.19M | -0.01M |
|
EBT
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.56M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.43M | -0.61M | 0.08M | -0.14M | 0.14M | -0.26M | -0.10M | 0.38M | 0.58M | 0.87M | 0.99M | 0.73M | 1.21M | 1.53M | 1.05M | 0.45M | 0.49M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -2.79M | 0.10M | 0.12M | -1.13M | 1.44M | -0.06M | 0.86M | -0.93M | -0.43M | 0.06M | 0.65M |
|
Tax Provisions
|
| | | | -0.30M | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.15M | | | | | | | | | | | | | | | | | | | | 0.02M | | | | | | | | | |
|
Profit After Tax
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.56M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.43M | -0.65M | -3.69M | -2.02M | -1.95M | -3.17M | -20.04M | 4.83M | 0.58M | 0.87M | 0.12M | 0.73M | 1.21M | 1.53M | 1.05M | 0.45M | 0.33M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.09M | -2.83M | 0.08M | 0.13M | -1.67M | 1.44M | -0.10M | 1.33M | -0.85M | -0.43M | 0.06M | -1.72M |
|
Net Income - Minority
|
| | | | | | | | | | | | | | | | | -0.04M | | 360.00 | 360.00 | 360.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | 0.04M | -0.04M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.86M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.43M | -0.61M | 0.08M | -0.14M | 0.14M | -0.26M | -0.10M | 0.38M | 0.58M | 0.87M | 0.99M | 0.73M | 1.21M | 1.53M | 1.05M | 0.45M | 0.33M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -2.79M | 0.08M | 0.12M | -1.13M | 1.44M | -0.06M | 0.86M | -0.93M | -0.43M | 0.06M | 0.65M |
|
Consolidated Net Income
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.86M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.43M | -0.61M | 0.08M | -1.87M | -2.09M | -2.91M | -19.94M | 4.45M | | | -0.88M | | | | | 0.45M | 0.33M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -0.04M | -0.07M | 0.01M | -0.54M | -0.02M | -0.04M | 0.47M | 0.89M | | | -2.37M |
|
Income towards Parent Company
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.86M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.43M | -0.65M | 0.08M | -1.87M | -2.09M | -2.91M | -19.94M | 4.45M | | | -0.88M | | | | | 0.45M | 0.33M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -0.04M | -0.07M | 0.01M | -0.54M | -0.02M | -0.04M | 0.47M | 0.89M | | | -2.37M |
|
Net Income towards Common Stockholders
|
-1.64M | 0.34M | 0.23M | 0.17M | 0.86M | -0.14M | 0.90M | -0.60M | -0.99M | 1.60M | 2.02M | 0.03M | -0.09M | -0.34M | -1.09M | 0.19M | 0.65M | -0.65M | 0.08M | -1.87M | -2.09M | -2.91M | -19.94M | 4.45M | | | -0.88M | | | | | 0.45M | 0.33M | 0.15M | 0.77M | 0.16M | 0.02M | -0.16M | 0.19M | -3.25M | -1.65M | -1.64M | -1.11M | -1.84M | -0.94M | 0.37M | 1.70M | -1.23M | -1.22M | 0.01M | 1.32M | -0.04M | -0.07M | 0.01M | -0.54M | 1.43M | -0.04M | 0.47M | 0.89M | | | -2.37M |
|
EPS (Basic)
|
-0.01 | 0.00 | 0.00 | 0.00 | 0.14 | -0.03 | 0.21 | -0.10 | -0.10 | 0.28 | 0.36 | 0.01 | -0.02 | -0.05 | -0.17 | 0.03 | 0.06 | -0.08 | 0.01 | -0.01 | 0.01 | -0.01 | -0.87 | 0.02 | 0.02 | 0.04 | -0.03 | 0.03 | 0.04 | 0.05 | 0.03 | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | -0.09 | -0.05 | -0.05 | -0.03 | -0.05 | -0.03 | 0.01 | 0.04 | -0.03 | -0.03 | 0.00 | 0.03 | -0.06 | 0.00 | 0.00 | -0.03 | 0.03 | 0.00 | 0.02 | 0.02 | -0.01 | 0.00 | 0.01 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.00 | 0.00 | 0.00 | 0.04 | -0.03 | 0.07 | -0.10 | -0.10 | 0.10 | 0.16 | 0.00 | -0.02 | -0.05 | -0.17 | 0.01 | 0.03 | -0.08 | 0.01 | -0.01 | 0.01 | -0.01 | -0.87 | 0.02 | 0.02 | 0.03 | -0.03 | 0.03 | 0.04 | 0.05 | 0.04 | 0.01 | 0.01 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | -0.09 | -0.05 | -0.05 | -0.03 | -0.05 | -0.03 | 0.01 | 0.04 | -0.03 | -0.03 | 0.00 | 0.03 | -0.06 | 0.00 | 0.00 | -0.03 | 0.03 | 0.00 | 0.02 | 0.02 | -0.01 | 0.00 | 0.01 |
|
Shares Outstanding (Weighted Average)
|
196.99M | 199.62M | 196.67M | 202.39M | 4.11M | 4.42M | 4.38M | 5.67M | 5.87M | 5.67M | 5.70M | 6.23M | 6.34M | 6.48M | 6.50M | 7.54M | 7.82M | 9.37M | 11.42M | 20.45M | 22.79M | 22.90M | 23.00M | 24.69M | 25.00M | 25.05M | 25.07M | 25.71M | 29.04M | 32.33M | 29.85M | 33.71M | 34.01M | 33.99M | 33.98M | 33.95M | 34.00M | 34.06M | 34.12M | 34.63M | 34.66M | 35.26M | 34.87M | 35.87M | 35.87M | 40.25M | 39.45M | 46.26M | 46.86M | 47.39M | 47.13M | 48.46M | 49.06M | 49.19M | 49.08M | 49.71M | 49.71M | 51.00M | 50.56M | 53.96M | 54.79M | 54.79M |
|
Shares Outstanding (Diluted Average)
|
196.99M | 706.61M | 196.67M | 781.70M | 14.85M | 14.93M | 13.11M | 5.67M | 5.87M | 10.39M | 12.53M | 15.69M | 6.34M | 6.48M | 6.50M | 13.56M | 19.57M | 9.37M | 15.99M | 20.45M | 31.50M | 22.90M | 23.00M | 26.20M | 31.88M | 32.04M | 31.98M | 31.85M | 30.05M | 33.48M | 29.97M | 33.73M | 34.01M | 33.99M | 33.98M | 33.95M | 34.00M | 34.06M | 34.12M | 34.63M | 34.66M | 35.26M | 34.87M | 35.87M | 35.87M | 40.25M | 39.45M | 46.26M | 46.86M | 47.39M | 47.13M | 48.46M | 49.06M | 49.24M | 49.08M | 50.60M | 51.12M | 51.64M | 51.32M | 53.96M | 54.79M | 54.79M |
|
EBITDA
|
-0.08M | 0.03M | 0.21M | 0.12M | 0.26M | -0.09M | 0.37M | 0.01M | 0.07M | 0.35M | 0.15M | 0.37M | 0.28M | 0.40M | -0.08M | 0.46M | 0.68M | -0.49M | 0.23M | -0.03M | 0.25M | -0.05M | 0.03M | 0.51M | 0.69M | 0.99M | 1.11M | 0.85M | 1.24M | 1.55M | 1.05M | 0.48M | 0.51M | 0.18M | 0.79M | 0.19M | 0.05M | -0.15M | 0.10M | -3.20M | -1.57M | -1.60M | -1.04M | -1.55M | -0.85M | -1.22M | 0.03M | -1.45M | -1.07M | 0.19M | 1.52M | -2.62M | 0.31M | 0.38M | -2.22M | -0.17M | 0.15M | 0.85M | 1.01M | -0.22M | 0.24M | 0.66M |
|
Interest Expenses
|
0.81M | 0.10M | | 0.18M | 0.21M | 0.12M | 0.06M | 0.05M | 0.05M | 0.07M | 0.89M | 0.34M | 0.37M | 0.73M | 1.00M | 0.29M | 0.25M | 0.15M | 0.10M | 0.11M | 0.11M | 0.22M | 0.13M | 0.13M | 0.11M | 0.12M | 0.12M | 0.12M | 0.03M | 0.02M | 0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.02M | 0.02M | 0.04M | 0.07M | 0.09M | 0.05M | 0.09M | 0.09M | 0.09M | 0.08M | 0.09M | 0.08M | 0.11M | 0.18M | 0.21M | 0.17M | 0.21M | 0.26M | 0.23M | 0.22M | 0.21M | -0.01M | 0.89M | 0.21M | 0.19M | 0.02M |
|
Tax Rate
|
| | | | -53.00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | 31.94% | | | | | | | | | | | | | | | | | | | | 16.06% | | | | | | | | | |