|
Revenue
|
| | | | | | | 0.02M | 0.02M | -0.49M | 0.09M | -0.12M | 0.04M | 0.04M | 0.03M | 0.03M | 0.03M | 0.23M | 0.24M | 0.25M | 0.26M | 0.20M | | 0.20M | 0.32M | 0.30M | 0.26M | 0.29M | 0.30M | 0.29M | 0.26M | 0.25M | 0.21M | 0.29M | 0.24M | 0.26M | 0.27M | 0.26M | 0.24M | 0.24M | 0.21M | 0.20M | 0.19M | 0.20M | 0.17M | 0.13M | 0.05M | 0.06M | 0.06M | 0.03M | 0.03M | | 0.00M | -0.02M | 0.01M | 0.01M | 0.01M |
|
Cost of Revenue
|
| | 0.07M | 0.10M | | | 0.02M | 0.03M | | | | | 0.02M | 0.03M | 0.01M | 0.00M | 0.03M | 0.10M | 0.16M | 0.13M | 0.13M | 0.13M | | 0.08M | 0.12M | 0.12M | 0.10M | 0.12M | 0.14M | 0.14M | 0.15M | 0.09M | 0.10M | 0.07M | 0.05M | 0.06M | 0.11M | 0.10M | 0.08M | 0.09M | 0.06M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | | 272.00 | -0.01M | 0.00M | 0.01M | 38.00 |
|
Gross Profit
|
| | | | | | | | | | | | 0.01M | 0.01M | 0.02M | 0.02M | -831.00 | 0.14M | 0.08M | 0.12M | 0.14M | 0.07M | | 0.12M | 0.20M | 0.18M | 0.15M | 0.17M | 0.17M | 0.15M | 0.12M | 0.16M | 0.11M | 0.22M | 0.19M | 0.20M | 0.17M | 0.16M | 0.16M | 0.15M | 0.15M | 0.15M | 0.12M | 0.14M | 0.11M | 0.09M | 0.03M | 0.04M | 0.04M | 0.01M | 0.01M | | 0.00M | -0.02M | 0.00M | 0.00M | 0.01M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | -0.03M | -0.40M | -0.14M | | -0.51M | -0.99M | -0.28M | 0.34M | -0.41M | | | 0.58M | | | | | | | | | | | | | | | | 0.07M | 0.06M | 0.06M | 0.07M | 0.09M | 0.01M | 0.14M | 0.18M | 0.07M | 0.07M | 0.07M | 0.01M | 0.02M | 0.08M | 0.01M | 0.14M | 0.04M | 0.37M |
|
Selling, General & Administrative
|
| 0.39M | | 0.33M | 0.26M | 4.07M | | 0.03M | 0.01M | 4.35M | 0.06M | 0.13M | 0.10M | | 0.08M | 0.07M | 0.12M | 1.29M | 0.12M | 0.11M | 0.11M | 0.17M | | 0.20M | 0.37M | 0.40M | 0.16M | 0.18M | 0.26M | 0.28M | 0.24M | 0.22M | 0.23M | 0.24M | 0.20M | 0.16M | 0.64M | -0.28M | 0.20M | 0.20M | 0.23M | 0.16M | 0.15M | 0.12M | 0.11M | 0.14M | 0.09M | 0.13M | 0.10M | -0.05M | 0.05M | 0.17M | 0.25M | 0.14M | 0.09M | 0.07M | 0.07M |
|
Restructuring Costs
|
| | | | | | 0.02M | | | | 0.06M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 0.02M | | 0.01M | 0.01M | 0.38M | | 0.07M | 0.06M | 0.49M | 0.04M | 0.20M | 0.27M | | 0.57M | 0.09M | 0.17M | -0.69M | 0.26M | 0.29M | 0.88M | 0.23M | | 0.27M | 0.30M | 0.41M | 1.32M | 0.27M | 0.67M | 0.37M | 0.19M | 0.26M | 0.21M | 1.27M | 0.32M | 0.30M | 0.30M | 0.92M | 0.26M | 0.23M | 0.01M | 0.13M | 0.30M | 0.29M | 0.02M | | 0.18M | 0.21M | 0.22M | -0.21M | 0.19M | 0.17M | 0.80M | 0.26M | 0.22M | 0.09M | 0.20M |
|
Operating Expenses
|
| 0.41M | | 0.35M | 0.28M | 4.49M | 0.02M | 0.10M | 0.07M | 4.84M | 0.16M | 0.33M | 0.37M | | 0.65M | 0.16M | 0.29M | 0.60M | 0.37M | 0.40M | 0.99M | 0.39M | | 0.47M | 0.67M | 0.81M | 1.48M | 0.45M | 0.93M | 0.65M | 0.44M | 0.48M | 0.45M | 1.51M | 0.52M | 0.46M | 0.94M | 0.64M | 0.46M | 0.44M | 0.62M | 0.52M | 0.45M | 0.41M | 0.38M | 0.93M | 0.37M | 0.35M | 0.31M | -0.01M | 0.24M | 0.34M | 1.05M | 0.40M | 0.31M | 0.17M | 0.27M |
|
Operating Income
|
0.15M | -0.41M | -0.24M | -0.35M | -0.28M | -4.49M | -0.02M | -0.10M | -0.07M | -0.08M | -0.16M | -0.33M | -0.35M | -0.22M | -0.62M | -0.14M | -0.29M | -0.46M | -0.29M | -0.28M | -0.85M | -0.33M | | -0.35M | -0.47M | -0.64M | -1.33M | -0.28M | -0.76M | -0.50M | -0.32M | -0.32M | -0.34M | -1.29M | -0.33M | -0.26M | -0.77M | -0.48M | -0.30M | -0.28M | -0.47M | -0.37M | -0.33M | -0.27M | -0.27M | -0.84M | -0.34M | -0.31M | -0.28M | -0.10M | -0.24M | -0.34M | -1.04M | -0.40M | -0.31M | -0.16M | -0.27M |
|
EBIT
|
0.15M | -0.41M | -0.24M | -0.35M | -0.28M | -4.49M | -0.02M | -0.10M | -0.07M | -0.08M | -0.16M | -0.33M | -0.35M | -0.22M | -0.62M | -0.14M | -0.29M | -0.46M | -0.29M | -0.28M | -0.85M | -0.33M | | -0.35M | -0.47M | -0.64M | -1.33M | -0.28M | -0.76M | -0.50M | -0.32M | -0.32M | -0.34M | -1.29M | -0.33M | -0.26M | -0.77M | -0.48M | -0.30M | -0.28M | -0.47M | -0.37M | -0.33M | -0.27M | -0.27M | -0.84M | -0.34M | -0.31M | -0.28M | -0.10M | -0.24M | -0.34M | -1.04M | -0.40M | -0.31M | -0.16M | -0.27M |
|
Other Non Operating Income
|
| | | | | | | | | | | | -0.12M | 0.09M | | -0.93M | 1.35M | 3.49M | -0.13M | | | | | | | | | | -1.05M | 1.06M | -0.03M | 14.00 | -50.00 | | | -1.17M | -12.64M | | | -0.19M | 4.41M | | | | | | | 0.00M | 0.22M | -0.05M | 0.00M | | | | | | -0.05M |
|
Non Operating Income
|
| | | | 0.02M | | | -0.02M | -0.02M | -0.09M | -0.11M | 0.12M | 0.12M | 1.34M | 0.29M | 0.55M | 0.83M | 0.15M | -0.82M | 0.14M | 0.27M | 18.91M | | -6.24M | 0.05M | 16.74M | -14.08M | 1.29M | 1.28M | -21.47M | -4.46M | -4.12M | -1.06M | -0.14M | 0.38M | -1.17M | -12.64M | 3.73M | -5.21M | 9.38M | 4.41M | 3.03M | -0.77M | 3.39M | -7.14M | 2.59M | 0.38M | -0.39M | 2.38M | 0.16M | -0.80M | 0.76M | -1.35M | 1.36M | -1.37M | -2.45M | -8.32M |
|
EBT
|
-0.18M | -0.43M | -0.25M | -0.35M | -0.28M | -4.92M | -0.05M | -0.12M | -0.08M | -0.17M | -0.05M | -0.45M | -0.48M | -1.56M | -0.91M | -0.69M | -1.12M | -0.61M | 0.53M | -0.42M | -1.12M | -19.24M | | 5.89M | -0.58M | -0.73M | -1.48M | -0.41M | -0.58M | -1.51M | -0.44M | -0.45M | -0.48M | -1.47M | -0.71M | -1.43M | -13.41M | 3.26M | -5.51M | 9.10M | 3.93M | 2.65M | -1.10M | 3.12M | -7.41M | 1.75M | 0.04M | -0.71M | 2.10M | 0.06M | -1.04M | 0.42M | -2.40M | 0.96M | -1.68M | -2.61M | -8.59M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | | | | | | |
|
Profit After Tax
|
-0.18M | -0.41M | -0.25M | -0.35M | -0.28M | -3.92M | -0.05M | -0.12M | -0.08M | 4.34M | -0.05M | -0.45M | -0.48M | -1.56M | -0.91M | -0.69M | -1.12M | -0.61M | 0.53M | -0.42M | -1.12M | -19.24M | | 5.89M | -0.52M | -17.38M | 12.75M | -1.57M | 0.52M | -7.16M | 4.14M | 3.80M | 0.73M | -1.15M | -0.71M | -1.43M | -13.41M | 3.26M | -5.51M | 9.18M | 3.95M | 2.12M | -1.10M | 3.07M | -7.44M | 1.73M | 0.07M | -0.73M | 2.10M | 0.22M | -1.11M | 0.42M | -2.50M | 1.02M | -1.68M | -2.61M | -8.59M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | | | | -0.03M | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.18M | -0.43M | -0.25M | -0.35M | -0.28M | -4.92M | -0.05M | -0.12M | -0.08M | -0.17M | -0.05M | -0.45M | -0.48M | -1.56M | -0.91M | -0.69M | -1.12M | -0.61M | 0.53M | -0.42M | -1.12M | -19.24M | | 5.89M | -0.58M | -0.73M | -1.48M | -0.41M | -0.58M | -1.51M | -0.44M | -0.45M | -0.48M | -1.47M | -0.71M | -1.43M | -13.41M | 3.26M | -5.51M | 9.10M | 3.93M | 2.65M | -1.10M | 3.07M | -7.44M | 1.73M | 0.03M | -0.71M | 2.10M | 0.06M | -1.05M | 0.42M | -2.40M | 0.96M | -1.68M | -2.61M | -8.59M |
|
Consolidated Net Income
|
-0.18M | -0.43M | -0.25M | -0.35M | -0.28M | -4.92M | -0.05M | -0.12M | -0.08M | -0.17M | -0.03M | -0.42M | -0.36M | -1.77M | -0.91M | -0.67M | -1.06M | -0.58M | 0.57M | -0.40M | -1.12M | -18.95M | | 5.97M | -0.58M | -17.33M | 12.71M | -1.53M | 0.58M | -7.08M | 4.25M | 3.86M | 0.82M | -1.13M | -0.66M | -1.42M | -13.40M | 3.38M | -5.52M | 9.18M | 3.95M | 2.12M | -1.10M | 3.07M | -7.44M | 1.73M | 0.03M | -0.71M | 2.10M | 0.06M | -0.06M | -0.06M | -0.10M | 0.06M | -0.00M | | |
|
Income towards Parent Company
|
-0.18M | -0.43M | -0.25M | -0.35M | -0.28M | -4.92M | -0.05M | -0.12M | -0.08M | -0.17M | -0.03M | -0.42M | -0.36M | -1.77M | -0.91M | -0.67M | -1.06M | -0.58M | 0.57M | -0.40M | -1.12M | -18.95M | | 5.97M | -0.58M | -17.33M | 12.71M | -1.53M | 0.58M | -7.08M | 4.25M | 3.86M | 0.82M | -1.13M | -0.66M | -1.42M | -13.40M | 3.38M | -5.52M | 9.18M | 3.95M | 2.12M | -1.10M | 3.07M | -7.44M | 1.73M | 0.07M | 0.60M | 0.70M | 0.06M | -0.06M | -0.06M | -0.10M | 0.06M | -0.00M | | |
|
Net Income towards Common Stockholders
|
-0.18M | -0.43M | -0.25M | -0.35M | -0.28M | -4.92M | -0.05M | -0.12M | -0.08M | -0.17M | -0.03M | -0.42M | -0.36M | -1.77M | -0.91M | -0.67M | -1.06M | -0.58M | 0.57M | -0.40M | -1.12M | -18.95M | | 5.97M | -0.58M | -17.33M | 12.71M | -1.53M | 0.58M | -7.08M | 4.25M | 3.86M | 0.82M | -1.13M | -0.66M | -1.42M | -13.40M | 3.38M | -5.52M | 9.18M | 3.95M | 2.12M | -1.10M | 3.07M | 7.41M | -8.96M | 0.07M | 0.60M | 0.70M | 0.06M | -1.11M | 0.40M | -2.50M | 0.98M | -1.68M | -2.51M | -8.59M |
|
EPS (Basic)
|
-0.01 | -0.02 | 0.00 | -0.01 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | 0.01 | 0.00 | -0.01 | -0.19 | | 0.05 | 0.00 | -0.14 | 0.09 | -0.01 | 0.00 | -0.05 | 0.01 | 0.02 | 0.00 | -0.05 | -0.05 | -0.01 | 0.07 | 0.26 | -0.39 | 0.61 | 0.26 | 0.14 | -0.07 | 0.21 | 0.50 | -0.60 | 0.00 | -0.03 | 0.09 | 0.00 | -0.01 | 0.02 | -0.10 | 0.03 | -0.04 | -0.06 | -0.06 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | -0.14 | 0.04 | -0.01 | 0.00 | -0.02 | 0.01 | 0.01 | 0.00 | 0.00 | -0.05 | -0.01 | -0.07 | 0.26 | -0.39 | 0.13 | 0.06 | 0.03 | -0.07 | 0.21 | 0.50 | -0.60 | 0.00 | -0.03 | 0.01 | 0.00 | -0.01 | 0.00 | -0.10 | 0.00 | -0.04 | -0.06 | -0.06 |
|
Shares Outstanding (Weighted Average)
|
12.97M | 20.89M | 64.71M | 64.75M | 64.73M | 64.88M | 68.05M | 68.25M | 68.25M | 68.88M | 70.95M | 74.22M | 75.75M | 74.25M | 84.08M | 85.99M | 85.99M | 85.99M | 93.23M | 101.46M | 102.08M | 102.08M | 123.51M | 128.55M | 130.75M | 127.97M | 139.09M | 139.41M | 154.71M | 150.21M | 289.26M | 173.60M | 173.60M | 176.51M | 12.50M | 187.50M | 201.53M | 13.16M | 14.33M | 15.01M | 15.01M | 14.76M | 14.72M | 14.72M | 14.72M | 15.05M | 22.17M | 22.17M | 22.17M | 22.16M | 185.80M | 22.17M | 24.33M | 28.40M | 42.67M | 42.66M | 147.81M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | 127.97M | 316.20M | 139.41M | 154.71M | 382.81M | 533.49M | 423.66M | 432.02M | 424.08M | 12.50M | 187.50M | 201.53M | 13.16M | 14.33M | 70.17M | 71.26M | 72.18M | 14.72M | 14.72M | 14.72M | 15.05M | 203.75M | 22.17M | 143.72M | 203.74M | 185.80M | 221.97M | 24.33M | 257.72M | 42.67M | 42.66M | 147.81M |
|
EBITDA
|
0.15M | -0.41M | -0.24M | -0.35M | -0.28M | -4.49M | -0.02M | -0.10M | -0.07M | -0.08M | -0.16M | -0.33M | -0.35M | -0.22M | -0.62M | -0.14M | -0.29M | -0.46M | -0.29M | -0.28M | -0.85M | -0.33M | | -0.35M | -0.47M | -0.64M | -1.33M | -0.28M | -0.76M | -0.50M | -0.32M | -0.32M | -0.34M | -1.29M | -0.33M | -0.26M | -0.77M | -0.48M | -0.30M | -0.28M | -0.47M | -0.37M | -0.33M | -0.27M | -0.27M | -0.84M | -0.34M | -0.31M | -0.28M | -0.10M | -0.24M | -0.34M | -1.04M | -0.40M | -0.31M | -0.16M | -0.27M |
|
Interest Expenses
|
0.02M | 0.02M | 0.01M | 0.01M | -0.01M | 0.43M | -0.01M | -0.02M | -0.02M | 0.49M | 616.00 | 0.12M | 0.11M | | 0.00M | 0.32M | 0.02M | -0.19M | 0.07M | 0.08M | 0.05M | 0.09M | | 0.07M | 0.12M | 0.09M | 0.15M | 0.14M | -0.18M | 1.00M | 0.13M | 0.13M | 0.14M | 0.18M | 0.14M | 0.16M | 0.15M | 0.15M | 0.15M | 0.16M | 0.15M | 0.17M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.18M | 0.18M | 0.17M | 0.19M | 0.20M | 0.20M | 0.20M | 0.21M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.76% | -0.30% | 0.94% | 15.63% | -1.04% | 0.25% | 6.56% | -0.27% | | | | | | |