|
Revenue
|
0.03M | 0.06M | 0.05M | 0.03M | 0.03M | 0.08M | 0.03M | 0.02M | 0.02M | 0.02M | 0.01M | 0.08M | 0.13M | 0.15M | 0.14M | 0.09M | 0.12M | 0.15M | 0.17M | 0.14M | 0.03M | 0.09M | 0.06M | 0.10M | 0.13M | 0.07M | 0.11M | 0.15M | 0.15M | 0.21M | 0.11M | 0.06M | 0.08M | 0.08M | 0.09M | 0.08M | 0.10M | 0.08M | 0.08M | 0.07M | 0.09M | 0.08M |
|
Cost of Revenue
|
0.00M | 0.08M | 0.09M | -0.15M | 0.01M | 0.15M | 0.29M | | 0.00M | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross Profit
|
0.03M | -0.02M | -0.03M | 0.18M | 0.02M | -0.07M | -0.27M | | 0.02M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | 0.00M | | | 0.00M | -779.00 | 0.00M | 0.00M | 0.00M | 40.00 | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.02M | | | | | | 0.09M | 1.41M | 0.31M | 0.58M | 0.38M | -0.00M | 0.22M | 0.27M | 0.21M | 0.18M | 0.21M | 0.18M | 0.14M | 0.06M | 0.09M | 0.06M | 0.01M | 0.15M | 0.11M | 0.04M | 0.06M | -0.01M | 0.08M | 0.02M | 0.03M | 0.06M | 0.08M | 0.04M | 0.03M | 0.05M | 0.07M | 0.03M | 0.03M | 0.06M | 0.08M | 0.08M |
|
Restructuring Costs
|
0.02M | 0.02M | 0.01M | | 0.16M | -0.01M | 0.09M | | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.01M | 0.11M | 0.11M | 0.17M | 0.10M | 0.44M | 0.24M | -0.61M | -0.15M | -0.16M | 0.00M | 0.01M | 0.02M | 0.02M | 0.02M | 0.15M | 0.04M | 0.04M | 0.07M | 1.94M | 0.03M | 0.05M | 0.04M | 0.30M | 0.05M | 0.01M | 0.01M | -0.01M | 0.02M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.01M | 0.07M | 0.03M | 0.02M | 0.01M | -0.01M | 0.01M | 0.01M |
|
Operating Expenses
|
0.05M | 0.12M | 0.13M | 0.17M | 0.25M | 0.44M | 0.42M | 0.80M | 0.32M | 0.59M | 0.39M | 0.11M | 0.32M | 0.35M | 0.28M | 0.42M | 0.40M | 0.46M | 0.37M | 2.17M | 0.25M | 0.27M | 0.27M | 0.50M | 0.33M | 0.16M | 0.23M | 0.14M | 0.26M | 0.19M | 0.21M | 0.25M | 0.23M | 0.17M | 0.20M | 0.24M | 0.24M | 0.16M | 0.19M | 0.16M | 0.23M | 0.21M |
|
Operating Income
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.03M | -0.19M | -0.20M | -0.15M | -0.33M | -0.28M | -0.31M | -0.20M | -2.03M | -0.22M | -0.18M | -0.21M | -0.41M | -0.21M | -0.09M | -0.13M | 0.01M | -0.11M | 0.01M | -0.11M | -0.18M | -0.15M | -0.09M | -0.11M | -0.16M | -0.14M | -0.08M | -0.11M | -0.09M | -0.14M | -0.12M |
|
EBIT
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.03M | -0.19M | -0.20M | -0.15M | -0.33M | -0.28M | -0.31M | -0.20M | -2.03M | -0.22M | -0.18M | -0.21M | -0.41M | -0.21M | -0.09M | -0.13M | 0.01M | -0.11M | 0.01M | -0.11M | -0.18M | -0.15M | -0.09M | -0.11M | -0.16M | -0.14M | -0.08M | -0.11M | -0.09M | -0.14M | -0.12M |
|
Non Operating Investment Income
|
| | | | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | -1.23M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | 0.02M | | -0.03M | 0.03M | -0.00M | -1.23M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | 0.02M | -0.02M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | | -0.03M | -0.03M | -0.03M | | -0.03M | -0.03M | -0.03M | | -0.03M | -0.03M | -0.05M | | -0.03M | -0.03M |
|
EBT
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.04M | -0.20M | -0.21M | -0.16M | -0.35M | -0.30M | -0.33M | -0.22M | -2.05M | -0.24M | -0.20M | -0.23M | -0.43M | -0.23M | -0.12M | -0.16M | -0.02M | -0.14M | -0.02M | -0.13M | -0.21M | -0.18M | -0.12M | -0.14M | -0.19M | -0.17M | -0.12M | -0.16M | -0.12M | -0.17M | -0.15M |
|
Profit After Tax
|
-0.02M | -0.06M | -0.08M | -0.14M | -0.21M | -0.36M | -0.43M | -0.75M | -0.30M | -1.80M | -0.38M | -0.04M | -0.20M | -0.21M | -0.16M | -0.35M | -0.29M | -0.33M | -0.22M | -2.05M | -0.24M | -0.20M | -0.23M | -0.43M | -0.23M | -0.12M | -0.16M | -0.02M | -0.14M | -0.02M | -0.13M | -0.21M | -0.18M | -0.12M | -0.14M | -0.19M | -0.17M | -0.12M | -0.16M | -0.12M | -0.17M | -0.15M |
|
Income from Continuing Operations
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.04M | -0.20M | -0.21M | -0.16M | -0.35M | -0.30M | -0.33M | -0.22M | -2.05M | -0.24M | -0.20M | -0.23M | -0.43M | -0.23M | -0.12M | -0.16M | -0.02M | -0.14M | -0.02M | -0.13M | -0.21M | -0.18M | -0.12M | -0.14M | -0.19M | -0.17M | -0.12M | -0.16M | -0.12M | -0.17M | -0.15M |
|
Consolidated Net Income
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.04M | -0.20M | -0.21M | -0.16M | -0.35M | -0.30M | -0.33M | -0.22M | -2.05M | -0.24M | -0.20M | -0.23M | -0.43M | -0.23M | -0.12M | -0.16M | -0.02M | -0.14M | -0.02M | -0.13M | -0.21M | -0.18M | -0.12M | -0.14M | -0.19M | -0.17M | -0.12M | -0.16M | -0.12M | -0.17M | -0.15M |
|
Income towards Parent Company
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.04M | -0.20M | -0.21M | -0.16M | -0.35M | -0.30M | -0.33M | -0.22M | -2.05M | -0.24M | -0.20M | -0.23M | -0.43M | -0.23M | -0.12M | -0.16M | -0.02M | -0.14M | -0.02M | -0.13M | -0.21M | -0.18M | -0.12M | -0.14M | -0.19M | -0.17M | -0.12M | -0.16M | -0.12M | -0.17M | -0.15M |
|
Net Income towards Common Stockholders
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.69M | | -0.30M | -0.58M | -0.38M | -0.04M | -0.20M | -0.21M | -0.16M | -0.35M | -0.30M | -0.33M | -0.22M | -2.05M | -0.24M | -0.20M | -0.23M | -0.43M | -0.23M | -0.12M | -0.16M | -0.02M | 0.14M | 0.02M | 0.31M | -0.97M | -0.18M | -0.12M | -0.14M | -0.19M | -0.17M | -0.12M | -0.16M | -0.12M | -0.17M | -0.15M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.03 | -0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
43.45M | 44.25M | 44.28M | 44.13M | 44.39M | 44.75M | 46.57M | 46.42M | 48.81M | 61.54M | 66.53M | 89.21M | 89.44M | 89.44M | 89.44M | 89.44M | 89.44M | 89.44M | 89.49M | 89.74M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 92.98M | 95.69M | 108.25M | 108.25M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 90.88M | 92.98M | 95.69M | 108.25M | 108.25M |
|
EBITDA
|
-0.03M | -0.14M | -0.16M | 0.01M | -0.24M | -0.51M | -0.68M | | -0.30M | -0.57M | -0.37M | -0.03M | -0.19M | -0.20M | -0.15M | -0.33M | -0.28M | -0.31M | -0.20M | -2.03M | -0.22M | -0.18M | -0.21M | -0.41M | -0.21M | -0.09M | -0.13M | 0.01M | -0.11M | 0.01M | -0.11M | -0.18M | -0.15M | -0.09M | -0.11M | -0.16M | -0.14M | -0.08M | -0.11M | -0.09M | -0.14M | -0.12M |
|
Interest Expenses
|
| | | | | | | | 0.00M | | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.05M | 0.03M | 0.03M | 0.03M |