|
Revenue
|
| | 0.00M | 0.00M | 0.17M | 0.25M | 0.23M | 0.23M | 0.41M | 0.48M | 0.41M | 0.48M | 0.48M | 0.43M | 0.42M | 0.27M | 0.36M | 0.41M | 0.40M | 0.29M | 0.24M | 0.31M | 0.27M | 0.25M | 0.30M | 0.35M | 0.31M | -0.49M | 0.40M | | | | 0.00M | 0.00M | 0.02M | -0.00M | 0.00M | 0.00M | 0.02M | 1.34M | 0.21M | 0.45M | 0.19M | 0.51M | 0.47M | 0.38M | 0.35M | 272.83M | 2.01M | 62.81M | 117.97M | 63.40M | 79.13M | 58.05M | 28.40M | 53.72M | 56.33M | 58.92M | 62.72M | 69.67M | 67.45M | 76.08M | 78.80M | 257.62M | 211.79M | 243.99M | 267.80M |
|
Cost of Revenue
|
| | | | 0.05M | 0.10M | 0.10M | 0.15M | 0.13M | 0.22M | 0.19M | 0.22M | 0.26M | 0.22M | 0.16M | 0.14M | 0.12M | 0.15M | 0.13M | 0.10M | 0.10M | 0.12M | 0.12M | 0.12M | 0.14M | 0.17M | 0.13M | -0.42M | 0.00M | | | | 180.00 | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.48M | 0.17M | 0.33M | 0.08M | 0.25M | 0.20M | 0.26M | 0.21M | 9.80M | 1.59M | 2.57M | 4.94M | 2.60M | 4.26M | 2.58M | 2.49M | 2.79M | 4.02M | 3.26M | 3.46M | 3.40M | 5.32M | 3.59M | 3.98M | 2.39M | 3.80M | 4.81M | 3.31M |
|
Gross Profit
|
| | | | 0.12M | 0.15M | 0.13M | 0.08M | 0.28M | 0.26M | 0.22M | 0.26M | 0.23M | 0.21M | 0.25M | 0.13M | 0.25M | 0.26M | 0.26M | 0.19M | 0.14M | 0.19M | 0.15M | 0.13M | 0.16M | 0.18M | 0.19M | -0.06M | 0.40M | | | | 0.00M | -0.01M | 0.01M | -0.01M | -0.00M | -0.00M | 0.01M | 0.85M | 0.04M | 0.12M | 0.11M | 0.26M | 0.27M | 0.11M | 0.14M | 157.09M | 0.43M | 29.14M | 76.01M | 19.49M | 35.82M | 6.64M | -26.47M | 0.53M | 4.85M | 9.65M | 7.07M | 13.21M | 10.16M | 22.56M | 21.92M | 141.63M | 118.34M | 124.92M | 154.88M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | | | | | | | | -0.03M | | | | | | | | | | | | 0.33M | 0.33M | -0.13M | 0.17M | 0.17M | 0.17M | -0.52M | | 0.05M | | 0.12M | 0.13M | 0.09M | | | 0.06M | 0.19M | 0.19M | 0.23M | 0.22M | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
149.00 | 149.00 | 149.00 | 149.00 | 89.00 | 91.00 | 714.00 | 602.00 | 672.00 | | | | | | | | 0.00M | 0.00M | | | 0.00M | 0.00M | | | 0.00M | -975.00 | 165.00 | 166.00 | 118.00 | 0.01M | 0.00M | -0.02M | 213.00 | | | 308.00 | | | 432.00 | 432.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.18M | 0.28M | 0.11M | 0.20M | 0.11M | 0.31M | 0.07M | 0.05M | 0.08M | 0.06M | 0.07M | 0.08M | 0.07M | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.04M | 0.10M | 0.16M | 0.51M | 0.43M | 0.43M | 0.45M | 0.52M | 0.45M | 0.45M | 0.46M | 0.50M | 0.50M | 0.43M | 0.44M | 1.02M | 0.45M | 0.43M | 0.42M | 0.39M | 0.27M | 0.39M | 0.34M | -0.28M | 0.31M | 0.09M | 0.12M | 0.18M | 0.16M | 0.06M | 0.08M | 0.15M | 0.17M | 0.91M | 0.40M | 0.35M | 0.23M | 0.31M | 0.21M | 0.19M | 0.72M | 1.18M | 0.71M | 1.06M | 0.84M | 1.34M | 0.70M | 1.56M | 4.43M | 1.53M | 1.55M | 0.39M | 6.58M | 4.08M | 4.08M | 6.31M | 7.18M | 9.76M | 7.79M | 8.50M | 8.66M | 10.65M | 9.87M | 12.75M | 10.04M | 12.50M | 11.30M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.60M | | 3.89M | | 0.01M | | | 0.04M | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.10M | -0.16M | -0.20M | -1.71M | -0.64M | -0.40M | 0.17M | 0.17M | 0.17M | 0.23M | 0.07M | 0.14M | 0.20M | 2.59M | 0.26M | 4.86M | -2.41M | 115.77M | 0.07M | 32.08M | 40.35M | 39.84M | 36.66M | 43.45M | | | 14.20M | | | | 48.64M | 42.87M | 47.01M | 103.24M | 83.42M | 106.56M | 101.63M |
|
Operating Expenses
|
0.04M | 0.10M | 0.16M | 0.51M | 0.43M | 0.43M | 0.45M | 0.52M | 0.45M | 0.45M | 0.46M | 0.50M | 0.50M | 0.43M | 0.44M | 1.02M | 0.45M | 0.43M | 0.42M | 0.39M | 0.27M | 0.39M | 0.34M | -0.28M | 0.31M | 0.09M | 0.12M | 0.18M | 0.16M | 0.08M | 0.08M | 0.13M | 0.17M | 1.24M | 0.72M | 3.56M | 0.41M | 0.48M | 0.38M | 0.42M | 0.97M | 1.60M | 1.02M | 3.84M | 1.21M | -0.53M | -1.64M | 117.39M | 4.58M | 33.68M | 41.96M | 43.92M | 43.31M | 51.41M | 402.21M | 53.19M | 51.48M | 49.28M | 55.66M | 56.46M | 57.30M | 53.52M | 56.88M | 115.99M | 93.45M | 119.06M | 112.92M |
|
Operating Income
|
-0.04M | -0.10M | -0.16M | -0.39M | -0.31M | 0.20M | -0.32M | -0.44M | -0.17M | -0.19M | -0.24M | -0.24M | -0.27M | -0.23M | -0.18M | -0.89M | -0.20M | -0.17M | -0.16M | -0.20M | -0.13M | -0.20M | -0.18M | -0.20M | -0.14M | -0.09M | -0.12M | -0.18M | -0.16M | -0.06M | -0.08M | -0.15M | -0.16M | -1.25M | -0.71M | -3.57M | -0.41M | -0.49M | -0.37M | 0.43M | -0.93M | -1.49M | -0.91M | -3.58M | -0.94M | 0.65M | 1.78M | 151.69M | -4.15M | 27.60M | 74.46M | 15.54M | 29.24M | -1.38M | -428.68M | -5.78M | -4.45M | -0.36M | -0.82M | -26.14M | 1.45M | 5.30M | 9.66M | 114.21M | 80.66M | 33.68M | 130.37M |
|
EBIT
|
-0.04M | -0.10M | -0.16M | -0.39M | -0.31M | 0.20M | -0.32M | -0.44M | -0.17M | -0.19M | -0.24M | -0.24M | -0.27M | -0.23M | -0.18M | -0.89M | -0.20M | -0.17M | -0.16M | -0.20M | -0.13M | -0.20M | -0.18M | -0.20M | -0.14M | -0.09M | -0.12M | -0.18M | -0.16M | -0.06M | -0.08M | -0.15M | -0.16M | -1.25M | -0.71M | -3.57M | -0.41M | -0.49M | -0.37M | 0.43M | -0.93M | -1.49M | -0.91M | -3.58M | -0.94M | 0.65M | 1.78M | 151.69M | -4.15M | 27.60M | 74.46M | 15.54M | 29.24M | -1.38M | -428.68M | -5.78M | -4.45M | -0.36M | -0.82M | -26.14M | 1.45M | 5.30M | 9.66M | 114.21M | 80.66M | 33.68M | 130.37M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.08M | 0.16M | | | | | -0.16M | -0.00M | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| 0.00M | 867.00 | 633.00 | 484.00 | 434.00 | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 257.00 | 257.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 114.00 | 245.00 | 270.00 | 288.00 | 368.00 | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.40M | -0.02M | -0.28M | -0.20M | -0.07M | -0.24M | 0.57M | -0.04M | -0.14M | 0.05M | -0.08M | -0.06M | -0.42M | -0.02M | -0.34M | -0.33M | 4.06M | 1.75M | -0.24M | -2.38M | 1.40M | 0.63M | -0.21M | -0.25M | 0.12M | 0.05M | -0.33M | 0.24M | 0.60M | -0.13M | -0.04M | -3.33M | -4.27M | -0.98M |
|
Non Operating Income
|
| | 0.01M | | | | 0.00M | | | | | | | 0.01M | 257.00 | 0.03M | | 0.76M | | -0.09M | -0.04M | 0.12M | -0.00M | 0.00M | -0.00M | -0.00M | -635.00 | -0.00M | | 611.00 | -0.12M | 0.28M | -0.01M | -0.40M | -0.02M | -0.28M | -0.20M | -0.24M | -0.24M | 0.57M | -0.04M | -0.14M | 0.05M | 0.24M | -0.06M | -0.42M | -0.02M | 19.61M | -0.33M | 4.41M | 6.52M | 6.27M | 6.13M | 8.28M | 0.63M | -0.21M | 8.44M | 7.24M | 9.54M | -0.33M | 9.47M | 7.50M | 6.42M | -0.04M | 11.04M | 11.61M | 11.96M |
|
EBT
|
-0.04M | -0.06M | -0.10M | -0.26M | -0.19M | -0.28M | -0.31M | -0.44M | -0.16M | -0.19M | -0.23M | -0.23M | -0.26M | -0.22M | -0.18M | -0.86M | -0.20M | 0.59M | -0.16M | -0.30M | -0.17M | -0.08M | -0.19M | -0.20M | -0.14M | -0.09M | -0.12M | -0.19M | -0.24M | -0.10M | 0.22M | -0.15M | -0.18M | -1.25M | -0.73M | -3.85M | -0.43M | -0.41M | -0.61M | -0.87M | -0.97M | -1.63M | -0.86M | -3.66M | -1.00M | 0.23M | 1.76M | 144.92M | -4.48M | 30.16M | 74.95M | 13.35M | 25.00M | -4.34M | -431.45M | -8.85M | -7.83M | -5.08M | -4.87M | -30.71M | -0.15M | 3.90M | -2.58M | 108.66M | 71.22M | 23.73M | 123.94M |
|
Tax Provisions
|
0.00M | -0.04M | -0.05M | -0.13M | -0.12M | -0.11M | -0.12M | -0.15M | -0.05M | -0.07M | 0.08M | -0.46M | -0.10M | -0.08M | -0.07M | 0.35M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.48M | 0.45M | -0.13M | 0.18M | 19.65M | -8.54M | 1.81M | -0.91M | -0.82M | -0.34M | -3.00M | 0.39M | 0.89M | 4.58M | 8.61M | 20.41M | 7.59M | 27.14M |
|
Profit After Tax
|
0.31M | 0.22M | 0.15M | 0.04M | 0.16M | 0.20M | -0.20M | -0.28M | 0.05M | -0.12M | -0.15M | -0.16M | -0.16M | -0.14M | -0.11M | -1.21M | -0.20M | 0.59M | -0.16M | 0.02M | -0.16M | -0.08M | -0.19M | -0.26M | -0.14M | -0.05M | -0.07M | -0.26M | -0.24M | -0.10M | 0.22M | -7.13M | -0.24M | -1.65M | 6.33M | -10.44M | -0.61M | -0.73M | -0.61M | 0.99M | -0.97M | -1.63M | -0.86M | -3.66M | -1.12M | 0.23M | 1.76M | 144.70M | -4.48M | 29.68M | 74.49M | 13.47M | 24.83M | -24.00M | -422.91M | -14.75M | -6.92M | -4.27M | -5.54M | -31.62M | -0.54M | 3.01M | -8.79M | 99.97M | 50.81M | -17.70M | 96.80M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39.59M | -0.04M | 2.62M | 20.70M | -0.50M | 3.38M | -4.71M | -10.72M | 4.09M | -1.77M | -0.79M | 1.02M | 3.91M | -0.18M | 3.37M | 1.62M | 38.27M | 29.59M | 33.84M | 41.36M |
|
Income from Continuing Operations
|
-0.05M | -0.02M | -0.05M | -0.13M | -0.07M | -0.17M | -0.20M | -0.28M | -0.11M | -0.12M | -0.31M | 0.23M | -0.16M | -0.14M | -0.11M | -1.21M | -0.20M | 0.59M | -0.16M | -0.30M | -0.17M | -0.08M | -0.19M | -0.20M | -0.14M | -0.09M | -0.12M | -0.19M | -0.24M | -0.10M | 0.22M | -0.15M | -0.18M | -1.25M | -0.73M | -3.85M | -0.43M | -0.41M | -0.61M | -0.87M | -0.97M | -1.63M | -0.86M | -3.66M | -1.00M | 0.23M | 1.76M | 144.92M | -4.48M | 29.68M | 74.49M | 13.47M | 24.83M | -24.00M | -422.91M | -10.66M | -6.92M | -4.27M | -4.52M | -27.71M | -0.54M | 3.01M | -7.17M | 100.05M | 50.81M | 16.14M | 96.80M |
|
Consolidated Net Income
|
0.02 | 0.28M | 0.25M | -0.74M | 0.02 | 0.38M | 0.33M | -0.54M | -0.16M | 0.40M | | -0.08M | -0.16M | -0.14M | -0.11M | -1.21M | -0.20M | 0.59M | -0.16M | -0.30M | 0.01M | 0.01M | | -0.06M | -0.14M | 0.04M | 0.05M | 0.54M | -0.08M | -0.03M | 0.29M | -7.17M | -0.07M | | 7.05M | 13.18M | | | | | | | | | -0.12M | | | -0.16M | | | | | 24.83M | -24.00M | -422.91M | -10.66M | -6.92M | -4.27M | -4.52M | -27.71M | -0.54M | 3.01M | -7.17M | 100.05M | 50.81M | 16.14M | 96.80M |
|
Income towards Parent Company
|
0.02 | 0.28M | 0.25M | -0.74M | 0.02 | 0.38M | 0.33M | -0.54M | -0.16M | 0.40M | | -0.08M | -0.16M | -0.14M | -0.11M | -1.21M | -0.20M | 0.59M | -0.16M | -0.30M | 0.01M | 0.01M | | -0.06M | -0.14M | 0.04M | 0.05M | 0.54M | -0.08M | -0.03M | 0.29M | -7.17M | -0.07M | | 7.05M | 13.18M | | | | | | | | | -0.12M | | | -0.16M | | | | | 24.83M | -24.00M | -422.91M | -10.66M | -6.92M | -4.27M | -4.52M | -27.71M | -0.54M | 3.01M | -7.17M | 100.05M | 50.81M | 16.14M | 96.80M |
|
Net Income towards Common Stockholders
|
0.02 | 0.28M | 0.25M | -0.74M | 0.02 | 0.38M | 0.33M | -0.54M | -0.16M | 0.40M | | -0.08M | -0.16M | -0.14M | -0.11M | -1.21M | -0.20M | 0.59M | -0.16M | -0.30M | 0.01M | 0.01M | | -0.06M | -0.14M | 0.04M | 0.05M | 0.54M | -0.08M | -0.03M | 0.29M | -7.17M | -0.07M | | 7.05M | 13.18M | | | | | | | | | -0.12M | 0.23M | 1.76M | 98.03M | -4.44M | 27.06M | 53.79M | 1.15M | 7.18M | -19.40M | -422.52M | 9.93M | -6.92M | -4.27M | -4.52M | -27.71M | -0.36M | 3.01M | -7.17M | 100.05M | 14.96M | 16.14M | 96.80M |
|
EPS (Basic)
|
0.00 | 0.01 | 0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | 0.02 | | -0.03 | -0.01 | -0.01 | 0.00 | -0.05 | -0.01 | 0.02 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.03 | -0.01 | 0.00 | 0.00 | -0.01 | -0.01 | 0.00 | 0.01 | -0.18 | 0.00 | -0.03 | 0.06 | 0.16 | -0.01 | -0.01 | -2.09 | 6.83 | -0.38 | -0.44 | -0.22 | -0.93 | -0.25 | 0.05 | 0.34 | 19.84 | -0.24 | 0.05 | 0.09 | 0.02 | 0.04 | -0.03 | -0.63 | -0.02 | -0.12 | -0.79 | -1.25 | -7.47 | -0.08 | -0.07 | -1.72 | 11.83 | 3.74 | -2.95 | 8.27 |
|
EPS (Weighted Average and Diluted)
|
0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | | | | | | | | | | -0.05 | -0.01 | 0.02 | -0.01 | -0.01 | 0.00 | 0.00 | | 0.00 | | 0.00 | 0.00 | 0.02 | 0.00 | | | -0.18 | 0.00 | | | | | | | | | | | | | | | | | 0.05 | 0.09 | 0.02 | 0.04 | -0.03 | -0.63 | -0.02 | -0.12 | -0.79 | -1.25 | -7.47 | -0.08 | -0.07 | -1.72 | 11.12 | 3.33 | -2.95 | 7.76 |
|
Shares Outstanding (Weighted Average)
|
22.72M | 22.72M | 23.13M | 23.01M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.95M | 23.96M | 25.04M | 25.99M | 25.04M | 25.04M | 25.04M | 25.44M | 26.71M | 27.37M | 26.58M | 26.87M | 27.83M | 30.96M | 39.68M | 39.68M | 39.68M | 39.69M | 48.81M | 58.69M | 119.89M | 83.67M | 121.25M | 127.63M | 145.76M | 1.70M | 2.53M | 3,733.21M | 3.83M | 3.63M | 4.65M | 4.65M | 5.18M | 4.94M | 18.57M | 592.79M | 42.38M | 37.33M | | 646.37M | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | 23.96M | 25.04M | 25.04M | 25.99M | 25.99M | 25.04M | 25.44M | 26.71M | 25.95M | | 26.87M | 27.83M | 29.17M | 39.68M | | | 39.69M | 48.81M | | | | | | | | | | | | | | | | | 592.79M | | | | 658.99M | | | | | | | | | | | | | |
|
EBITDA
|
-0.04M | -0.10M | -0.16M | -0.39M | -0.31M | 0.20M | -0.32M | -0.44M | -0.17M | -0.19M | -0.24M | -0.24M | -0.27M | -0.23M | -0.18M | -0.89M | -0.20M | -0.16M | -0.16M | -0.20M | -0.13M | -0.20M | -0.18M | -0.20M | -0.14M | -0.09M | -0.12M | -0.18M | -0.16M | -0.05M | -0.07M | -0.16M | -0.16M | -1.25M | -0.71M | -3.57M | -0.41M | -0.49M | -0.37M | 0.43M | -0.93M | -1.49M | -0.91M | -3.58M | -0.94M | 0.65M | 1.78M | 151.69M | -4.15M | 27.60M | 74.46M | 15.54M | 29.24M | -1.38M | -428.68M | -5.78M | -4.45M | -0.36M | -0.82M | -26.14M | 1.45M | 5.30M | 9.66M | 114.21M | 80.66M | 33.68M | 130.37M |
|
Interest Expenses
|
| | | | | | | | | | | | | | | | -638.00 | | | | -0.00M | -0.00M | -0.00M | 0.00M | -0.00M | -0.00M | -635.00 | -0.00M | -601.00 | 611.00 | 671.00 | 696.00 | 0.01M | 0.00M | -0.02M | 0.40M | 0.02M | -0.08M | 0.22M | 0.02M | 0.04M | 0.01M | 0.01M | 0.40M | 0.06M | 0.25M | 0.02M | 6.10M | 0.33M | 1.50M | 1.26M | 1.94M | 1.86M | 4.37M | 3.40M | 2.86M | 3.14M | 4.84M | 4.10M | 4.24M | 4.44M | 5.05M | 5.38M | 5.05M | 6.12M | 5.68M | 5.45M |
|
Tax Rate
|
-2.78% | 65.29% | 52.97% | 50.69% | 63.98% | 38.82% | 37.25% | 35.08% | 30.11% | 34.94% | -33.64% | 198.06% | 38.24% | 37.69% | 38.02% | -40.55% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.60% | 0.61% | -0.95% | 0.71% | -452.33% | 1.98% | -20.39% | 11.63% | 16.05% | 7.03% | 9.76% | -256.58% | 22.90% | -177.71% | 7.92% | 28.66% | 31.97% | 21.90% |