|
Revenue
|
-0.05M | -0.05M | 5.09M | 4.22M | 0.01M | | 3.01M | -0.46M | 10.51M | | 23.41M | 24.61M | 4.79M | 13.88M | | 14.88M | 0.95M | 7.11M | 7.69M | 7.57M | 4.56M | 8.30M | 8.46M | 8.37M | 5.09M | 8.62M | 8.25M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | 1.34M | 5.91M | 6.24M | 5.34M | 4.63M | 5.75M | 5.56M | 5.49M | 4.61M | 5.06M | 5.16M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | -0.39M | 1.20M | 1.46M | 2.23M | -0.07M | 2.55M | 2.90M | 2.88M | 0.48M | 3.55M | 3.08M |
|
Selling, General & Administrative
|
0.30M | 0.30M | 0.33M | 0.37M | 0.23M | 0.22M | 0.16M | 0.26M | 0.16M | 0.16M | 0.15M | 0.29M | 0.22M | 0.15M | 0.16M | 0.23M | 0.26M | 0.42M | 0.47M | 0.51M | 0.46M | 0.50M | 0.44M | 0.52M | 0.51M | 0.50M | 0.46M |
|
Restructuring Costs
|
| | | | | | | | | | | | | 0.36M | 0.32M | 0.77M | 1.73M | 0.49M | 0.07M | 0.04M | | | | | | | |
|
Other Operating Expenses
|
0.07M | 0.06M | 0.05M | 0.06M | 8.18M | | 0.12M | | | | | | | | | | 1.61M | 6.79M | 7.12M | 6.27M | 5.57M | 6.70M | 6.53M | 6.92M | 5.66M | 6.05M | 5.57M |
|
Operating Expenses
|
0.37M | 0.36M | 0.37M | 0.43M | 0.32M | 0.27M | 0.21M | 0.31M | 0.20M | 0.20M | 0.20M | 0.34M | 0.22M | 0.51M | 0.47M | 1.00M | 3.61M | 7.70M | 7.66M | 6.83M | 6.03M | 7.20M | 6.97M | 7.44M | 6.17M | 6.55M | 6.03M |
|
Operating Income
|
0.07M | -0.65M | -0.39M | -1.04M | 8.17M | -0.50M | -0.47M | -1.31M | -0.45M | -0.90M | 1.18M | -0.17M | -0.26M | -0.08M | -0.25M | 0.36M | -3.99M | -6.50M | -6.21M | -4.59M | -6.11M | -4.64M | -4.07M | -4.56M | -5.69M | -3.00M | -2.95M |
|
EBIT
|
0.07M | -0.65M | -0.39M | -1.04M | 8.17M | -0.50M | -0.47M | -1.31M | -0.45M | -0.90M | 1.18M | -0.17M | -0.26M | -0.08M | -0.25M | 0.36M | -3.99M | -6.50M | -6.21M | -4.59M | -6.11M | -4.64M | -4.07M | -4.56M | -5.69M | -3.00M | -2.95M |
|
Non Operating Investment Income
|
| | | | 0.26M | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
1.08M | 0.58M | 0.49M | 0.27M | 0.12M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | 0.03M | 0.06M | 0.06M | 0.07M | 0.04M | 0.04M | 0.03M | 0.06M | 0.07M | 0.07M | 0.05M | 0.04M | 0.07M |
|
Other Non Operating Income
|
-0.03M | -0.02M | 113.00 | -0.01M | -0.05M | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
1.10M | -0.11M | 0.05M | -0.82M | 8.24M | -0.53M | -0.50M | -1.34M | -0.48M | -0.94M | 1.14M | -0.22M | -0.31M | -0.13M | -0.26M | 0.37M | -4.78M | -9.64M | -9.61M | -8.10M | -9.42M | -7.53M | -6.85M | -7.19M | -8.20M | -5.54M | -5.49M |
|
Profit After Tax
|
-0.30M | -0.11M | 0.05M | -0.82M | 7.85M | -0.77M | -0.67M | -1.62M | -0.65M | -1.10M | 0.98M | -0.51M | -0.53M | -0.63M | -0.77M | -0.68M | -3.66M | -3.90M | -3.47M | -2.97M | -4.92M | -1.88M | -1.37M | -1.78M | -3.72M | 0.12M | -0.39M |
|
Equity Income
|
-1.00M | -1.22M | -0.88M | -1.30M | -0.39M | -0.52M | -0.60M | -1.32M | -0.46M | -0.91M | 1.17M | -0.17M | -0.26M | -0.08M | -0.28M | 0.31M | -0.22M | -0.16M | -0.10M | -0.19M | -0.11M | -0.09M | -0.10M | -0.09M | -0.09M | 0.59M | -0.05M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | -0.02M | -0.09M | -0.08M | -0.19M | -0.81M | -0.84M | -0.74M | -0.57M | -1.09M | -0.33M | -0.21M | -0.30M | -0.78M | -0.00M | 0.02M |
|
Income from Continuing Operations
|
1.10M | -0.11M | 0.05M | -0.82M | 8.24M | -0.53M | -0.50M | -1.34M | -0.48M | -0.94M | 1.14M | -0.22M | -0.31M | -0.13M | -0.26M | 0.37M | -4.78M | -9.64M | -9.61M | -8.10M | -9.42M | -7.53M | -6.85M | -7.19M | -8.20M | -5.54M | -5.49M |
|
Consolidated Net Income
|
1.10M | -0.11M | 0.05M | -0.82M | 8.24M | -0.53M | -0.50M | -1.34M | -0.48M | -0.94M | 1.14M | -0.22M | -0.31M | -0.13M | -0.26M | 0.37M | -4.78M | -9.64M | -9.61M | -8.10M | -9.42M | -7.53M | -6.85M | -7.19M | -8.20M | -5.54M | -5.49M |
|
Income towards Parent Company
|
1.10M | -0.11M | 0.05M | -0.82M | 8.24M | -0.53M | -0.50M | -1.34M | -0.48M | -0.94M | 1.14M | -0.22M | -0.31M | -0.13M | -0.26M | 0.37M | -4.78M | -9.64M | -9.61M | -8.10M | -9.42M | -7.53M | -6.85M | -7.19M | -8.20M | -5.54M | -5.49M |
|
Net Income towards Common Stockholders
|
1.10M | -0.11M | 0.05M | -0.82M | 8.24M | -0.53M | -0.50M | -1.34M | -0.48M | -0.94M | 1.14M | -0.22M | -0.31M | -0.13M | -0.26M | 0.37M | -4.78M | -9.64M | -9.61M | -8.10M | -9.42M | -7.53M | -6.85M | -7.19M | -8.20M | -5.54M | -5.49M |
|
EPS (Basic)
|
-0.03 | -0.12 | -0.09 | -0.17 | 0.92 | -0.09 | -0.08 | -0.16 | -0.06 | -0.11 | 0.13 | -0.03 | -0.04 | -0.01 | -0.09 | -0.10 | -0.44 | -0.37 | -0.33 | -0.29 | -0.46 | -0.19 | -0.14 | -0.87 | -0.36 | -0.68 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | -0.01 | -0.09 | -0.10 | -0.44 | -0.37 | -0.33 | -0.29 | -0.46 | -0.19 | -0.14 | -0.87 | -0.36 | -0.68 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
8.64M | 8.63M | 8.62M | 8.62M | 8.56M | 8.55M | 8.54M | 8.54M | 8.54M | 8.54M | 8.53M | 8.52M | 8.46M | 8.44M | 8.43M | 8.42M | 8.37M | 8.35M | 8.33M | 8.33M | 8.29M | 8.28M | 8.27M | 8.26M | 8.21M | 8.20M | 8.19M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | 8.44M | 8.43M | 8.42M | 8.37M | 8.35M | 8.33M | 8.33M | 8.29M | 8.28M | 8.27M | 8.26M | 8.21M | 8.20M | 8.19M |
|
EBITDA
|
0.07M | -0.65M | -0.39M | -1.04M | 8.17M | -0.50M | -0.47M | -1.31M | -0.45M | -0.90M | 1.18M | -0.17M | -0.26M | -0.08M | -0.25M | 0.36M | -3.99M | -6.50M | -6.21M | -4.59M | -6.11M | -4.64M | -4.07M | -4.56M | -5.69M | -3.00M | -2.95M |
|
Interest Expenses
|
0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.85M | 3.21M | 3.44M | 3.55M | 3.35M | 2.94M | 2.85M | 2.70M | 2.56M | 2.59M | 2.61M |