|
Revenue
|
1.67M | 1.59M | 2.02M | 1.61M | 1.75M | 1.58M | 1.44M | 1.01M | 0.88M | 1.02M | 0.98M | 1.04M | 1.35M | 0.96M | 0.88M | 0.78M | 0.77M | 0.66M | 0.66M | 0.55M | 0.51M | 0.34M | 0.34M | 0.25M | 0.33M | 0.18M | 0.33M | 0.22M | 0.33M | 0.19M | 0.23M | 0.19M | 1.12M | 2.31M | 3.20M | 3.42M | 4.06M | 4.75M | 3.01M | 1.26M | 1.99M | 2.37M | 1.93M | 2.18M |
|
Cost of Revenue
|
| 0.43M | 0.44M | 0.38M | -0.92M | 0.48M | 0.52M | 0.62M | -1.55M | 0.00M | 0.00M | 0.00M | -605.00 | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.02M | 0.00M | 0.21M | 0.00M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.43M | 0.01M | 0.14M | 0.12M | 1.23M | 1.67M | 2.36M | 2.71M | 2.67M | 2.65M | 2.36M | 0.73M | 1.25M | 1.55M | 1.29M | 1.18M |
|
Gross Profit
|
| 1.16M | 1.58M | 1.23M | 2.67M | 1.10M | 0.92M | 0.39M | 2.43M | 1.02M | 0.97M | 1.04M | 1.35M | 0.96M | 0.87M | 0.78M | 0.76M | 0.66M | 0.64M | 0.55M | 0.30M | 0.34M | 0.34M | 0.25M | 0.32M | 0.17M | 0.32M | 0.22M | -0.10M | 0.18M | 0.09M | 0.06M | -0.11M | 0.65M | 0.83M | 0.71M | 1.39M | 2.09M | 0.65M | 0.52M | 0.74M | 0.82M | 0.64M | 1.00M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.43M | 0.80M | 1.20M | 1.50M | 1.40M | 2.00M | 1.90M | 1.90M | 2.00M | 2.00M | 2.00M | 1.90M |
|
Selling, General & Administrative
|
| | | | | | | | | 0.49M | 0.21M | 0.18M | 0.18M | 0.07M | 0.08M | 0.07M | 0.10M | 0.09M | 0.08M | 0.10M | -0.08M | 0.08M | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.12M | 0.11M | 0.12M | 0.21M | 0.19M | 0.24M | 0.24M | 0.20M | 0.17M | 0.18M | 0.20M | 0.21M | 0.23M | 0.31M | 0.38M | 0.45M |
|
Restructuring Costs
|
| | | 0.26M | 0.29M | 0.24M | 0.13M | 0.23M | 0.05M | 0.07M | 0.09M | 0.10M | 0.01M | 0.02M | 0.01M | 0.01M | 0.00M | 0.00M | 0.04M | 0.01M | 0.02M | 0.01M | | 0.02M | 0.00M | | | | | 160.00 | | | | | | | | | | | | 0.00M | | |
|
Other Operating Expenses
|
0.87M | 0.99M | 0.88M | 0.77M | 1.13M | 1.85M | 1.92M | 2.08M | 1.48M | 0.97M | 1.29M | 1.20M | 3.03M | 0.87M | 0.63M | 0.90M | 0.99M | 0.89M | 1.00M | 0.01M | 2.40M | 0.80M | 0.70M | 2.89M | 0.53M | 1.80M | 0.54M | 2.31M | 4.25M | 5.10M | 5.48M | 5.20M | 9.51M | 3.24M | 4.91M | 4.89M | -0.01M | -0.01M | -0.03M | -4.50M | 8.33M | -0.19M | -0.10M | -3.73M |
|
Operating Expenses
|
0.87M | 0.99M | 0.88M | 1.04M | 1.42M | 2.09M | 2.05M | 2.31M | 1.53M | 1.53M | 1.61M | 1.49M | 3.23M | 0.97M | 0.73M | 0.99M | 1.11M | 0.99M | 1.13M | 0.92M | 2.34M | 0.90M | 0.77M | 3.01M | 0.63M | 1.90M | 0.64M | 2.42M | 4.37M | 5.22M | 5.61M | 5.45M | 10.13M | 4.28M | 6.35M | 6.59M | 5.83M | 3.74M | 7.32M | 5.26M | 1.14M | 7.47M | 1.50M | 5.70M |
|
Operating Income
|
0.80M | 0.60M | 1.14M | 0.57M | -0.06M | -0.51M | -0.61M | -1.30M | -0.65M | -0.51M | -0.63M | -0.45M | -1.88M | -0.01M | 0.14M | -0.21M | 0.49M | -0.32M | -0.47M | -0.37M | -1.83M | -0.56M | -0.43M | -2.75M | -0.31M | -1.73M | 2.82M | -2.19M | -4.04M | -5.03M | -5.37M | -5.26M | -9.01M | -1.97M | -3.16M | -3.17M | -1.78M | 1.00M | -4.31M | -4.00M | 0.85M | -5.10M | 0.42M | -3.52M |
|
EBIT
|
0.80M | 0.60M | 1.14M | 0.57M | -0.06M | -0.51M | -0.61M | -1.30M | -0.65M | -0.51M | -0.63M | -0.45M | -1.88M | -0.01M | 0.14M | -0.21M | 0.49M | -0.32M | -0.47M | -0.37M | -1.83M | -0.56M | -0.43M | -2.75M | -0.31M | -1.73M | 2.82M | -2.19M | -4.04M | -5.03M | -5.37M | -5.26M | -9.01M | -1.97M | -3.16M | -3.17M | -1.78M | 1.00M | -4.31M | -4.00M | 0.85M | -5.10M | 0.42M | -3.52M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | -0.08M | -0.11M | -0.00M | 0.07M | | | | | | | | | 0.60M | | -0.48M | -0.60M | 130.00 | -0.02M | -0.01M | -0.02M | 0.01M | -0.00M | 0.00M | 0.01M | -0.00M | 0.01M | -0.00M | 0.01M | -0.01M | -0.01M | 0.01M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.07M | 0.08M | 0.05M | 0.10M | 0.08M | 0.09M | 0.13M | 0.06M | 0.12M | 0.04M | 0.04M | 0.01M | 0.02M | 0.10M | 0.18M | 0.00M | 531.00 | 916.00 |
|
Other Non Operating Income
|
| | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | -1.00 | | | | | | | | | | | | | | | |
|
EBT
|
0.57M | 0.40M | 0.93M | 0.41M | -0.02M | -0.68M | -0.77M | -1.45M | -0.78M | -0.64M | -1.26M | -0.57M | -2.73M | -0.01M | 0.46M | -0.59M | -0.33M | -0.32M | -0.52M | -0.38M | -1.85M | -0.57M | -0.44M | -2.75M | -0.30M | 4.55M | 11.27M | -5.51M | -4.98M | -6.02M | 6.57M | -5.41M | -21.58M | -7.16M | -5.64M | -4.67M | -1.34M | 2.35M | -6.18M | -4.39M | 0.56M | -5.41M | 0.06M | -3.72M |
|
Tax Provisions
|
| | | | -0.18M | -0.24M | -0.27M | -0.53M | -0.43M | -0.23M | -0.47M | 4.13M | | | | | -0.27M | 0.01M | -0.03M | | -0.50M | | | | | | | | | | | 1.30M | -1.77M | | | | | | | | | | | |
|
Profit After Tax
|
0.57M | 0.40M | 0.93M | 0.41M | 0.13M | -0.44M | -0.50M | -0.91M | -0.52M | -0.40M | -0.79M | -4.70M | -2.73M | -0.01M | 0.46M | -0.59M | -0.33M | -0.46M | -0.52M | -0.38M | -1.85M | -0.57M | -0.44M | -2.75M | -0.30M | 4.55M | 11.25M | -5.52M | -5.28M | -6.02M | 6.57M | -6.72M | -19.69M | -7.16M | -5.64M | -4.67M | -1.40M | 2.35M | -6.18M | -4.39M | 0.56M | -5.41M | 0.10M | -3.73M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 0.60M | 0.55M | -0.12M | -0.14M | -0.99M | 12.22M | -0.19M | -6.61M | -5.82M | -3.72M | -0.78M | 0.55M | 1.35M | -1.86M | -0.35M | -0.24M | -0.03M | -0.13M | 0.02M |
|
Income from Non-Controlling Interests
|
0.04M | -0.04M | -0.05M | -0.04M | -0.02M | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.15M | -0.03M | -0.04M | -0.29M | 3.72M | -0.06M | -2.02M | -1.78M | -1.09M | -0.25M | 0.19M | 0.41M | -0.57M | -0.11M | -0.07M | -0.01M | -0.04M | 0.00M |
|
Income from Continuing Operations
|
0.57M | 0.40M | 0.93M | 0.41M | 0.16M | -0.44M | -0.50M | -0.91M | -0.35M | -0.40M | -0.79M | -4.70M | -2.73M | -0.01M | 0.46M | -0.59M | -0.06M | -0.34M | -0.49M | -0.38M | -1.35M | -0.57M | -0.44M | -2.75M | -0.30M | 4.55M | 11.27M | -5.51M | -4.98M | -6.02M | 6.57M | -6.71M | -19.81M | -7.16M | -5.64M | -4.67M | -1.34M | 2.35M | -6.18M | -4.39M | 0.56M | -5.41M | 0.06M | -3.72M |
|
Consolidated Net Income
|
0.57M | 0.40M | 0.93M | 0.41M | 0.16M | -0.44M | -0.50M | -0.91M | -0.35M | -0.40M | -0.79M | -4.70M | -2.73M | -0.01M | 0.46M | -0.59M | -0.06M | -0.13M | 0.07M | 0.10M | 0.04M | 0.02M | -0.44M | -2.75M | -0.30M | 4.55M | 11.27M | -5.51M | -4.98M | -6.02M | 6.57M | -6.71M | -19.81M | -7.16M | -5.64M | -4.67M | -1.34M | 2.35M | -6.18M | -4.39M | 0.56M | -5.41M | 0.06M | -3.72M |
|
Income towards Parent Company
|
0.57M | 0.40M | 0.93M | 0.41M | 0.16M | -0.44M | -0.50M | -0.91M | -0.35M | -0.40M | -0.79M | -4.70M | -2.73M | -0.01M | 0.46M | -0.59M | -0.06M | -0.13M | 0.07M | 0.10M | 0.04M | 0.02M | -0.44M | -2.75M | -0.30M | 4.55M | 11.27M | -5.51M | -4.98M | -6.02M | 6.57M | -6.71M | -19.81M | -7.16M | -5.64M | -4.67M | -1.34M | 2.35M | -6.18M | -4.39M | 0.56M | -5.41M | 0.06M | -3.72M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.70M | 5.09M | | | 0.35M |
|
Net Income towards Common Stockholders
|
0.57M | 0.40M | 0.93M | 0.41M | 0.16M | -0.44M | -0.50M | -0.91M | -0.52M | -0.40M | -0.79M | -4.70M | -2.73M | -0.01M | 0.46M | -0.59M | -0.06M | -0.13M | 0.07M | 0.10M | 0.04M | 0.02M | -0.44M | -2.75M | -0.30M | 4.55M | 11.27M | -5.51M | -4.98M | -6.02M | 6.57M | -6.71M | -19.81M | -7.16M | -5.64M | -4.42M | -1.59M | 1.94M | -5.61M | -5.99M | -4.45M | -5.41M | 0.06M | -4.08M |
|
EPS (Basic)
|
51.96 | 36.79 | 84.45 | 37.22 | 14.82 | -0.13 | -0.15 | -0.28 | -0.16 | -0.12 | -0.24 | -14.25 | -7.80 | -0.01 | 0.73 | -0.94 | -0.25 | -0.15 | -0.17 | -0.12 | -0.59 | -0.88 | -0.56 | -1.41 | 0.82 | 0.87 | 2.05 | -1.01 | -1.19 | -0.44 | 0.22 | -0.51 | -12.37 | -2.41 | -2.08 | -1.97 | -0.47 | 0.80 | -2.26 | -2.25 | -1.20 | -1.05 | 0.02 | -0.41 |
|
EPS (Weighted Average and Diluted)
|
| | | | 0.05 | -0.13 | -0.15 | -0.28 | -0.16 | -0.12 | -0.24 | -14.25 | -7.80 | -0.01 | 0.73 | -0.94 | -0.25 | -0.15 | -0.17 | -0.12 | -0.59 | -0.88 | -0.56 | -1.41 | 0.82 | 0.80 | 2.05 | -1.01 | -1.28 | -0.44 | 0.22 | -0.51 | -12.37 | -2.41 | -2.08 | -1.97 | -0.47 | 0.80 | -2.26 | -2.25 | -1.20 | -1.05 | 0.02 | -0.41 |
|
Shares Outstanding (Weighted Average)
|
0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.08M | 0.08M | 0.10M | 0.10M | 0.10M | 0.10M | 0.13M | 0.17M | 0.51M | 0.90M | 0.90M | 0.90M | 2.13M | 2.18M | 2.18M | 2.18M | 2.18M | 2.18M | 2.44M | 2.44M | 2.44M | 2.44M | 2.49M | 2.53M | 3.40M | 5.13M | 5.13M | 5.17M |
|
Shares Outstanding (Diluted Average)
|
| | | | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 3.30M | 0.33M | 0.34M | 0.63M | 0.63M | 0.63M | 1.00M | 3.13M | 3.13M | 3.13M | 3.13M | 0.65M | 0.78M | 1.96M | 1.62M | 5.44M | 5.42M | 5.42M | 7.93M | 13.06M | 13.09M | 13.09M | 2.23M | 2.23M | 2.19M | 2.25M | 2.28M | 2.43M | 2.49M | 2.66M | 2.81M | 5.13M | 5.13M | 9.99M |
|
EBITDA
|
0.80M | 0.60M | 1.14M | 0.57M | -0.06M | -0.51M | -0.61M | -1.30M | -0.65M | -0.50M | -0.61M | -0.44M | -1.87M | 0.00M | 0.16M | -0.20M | 0.50M | -0.31M | -0.46M | -0.36M | -1.82M | -0.56M | -0.43M | -2.75M | -0.31M | -1.73M | 2.82M | -2.19M | -4.03M | -5.03M | -5.37M | -5.23M | -8.57M | -1.17M | -1.96M | -1.67M | -0.38M | 3.00M | -2.41M | -2.10M | 2.85M | -3.10M | 2.42M | -1.62M |
|
Interest Expenses
|
0.22M | 0.19M | 0.21M | 0.16M | 0.35M | 0.16M | 0.16M | 0.14M | 0.13M | 0.13M | 0.13M | 0.12M | 1.35M | | | 0.38M | -0.01M | 0.00M | 0.05M | 0.04M | -0.01M | 0.01M | 0.01M | 0.00M | 0.00M | -464.00 | -189.00 | -0.00M | | | | | | | | | | 0.07M | 0.04M | 0.12M | 0.21M | 0.22M | 0.23M | 0.24M |
|
Tax Rate
|
| | | | | 35.75% | 35.66% | 36.83% | 55.22% | 36.59% | 37.19% | | | | | | 81.00% | | 5.46% | | 27.04% | | | | | | | | | | | | 8.20% | | | | | | | | | | | |