|
Revenue
|
0.10M | 0.08M | 0.06M | 0.05M | 0.06M | 0.05M | 0.05M | 0.06M | 0.05M | 0.05M | 0.04M | 0.05M | 0.03M | 0.04M | 0.03M | 0.03M | 0.02M | 0.03M | 0.02M | 0.03M | 0.08M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.03M | 0.02M | 0.01M | 0.03M | 0.02M | 0.02M | 3.60M | -11.60M | 0.01M | 3.23M | 2.98M | -0.36M | 2.59M | 2.58M | 2.48M | 2.64M | 2.61M | 2.00M | 2.31M | 2.84M | 2.23M | 2.83M | 2.82M | 8.83M | 8.79M | 8.37M | 6.25M | 6.96M | 6.62M | 8.34M | 9.69M | 5.91M | 3.50M | 3.52M | 3.08M | 2.74M | 2.32M | 2.27M | 2.31M |
|
Cost of Revenue
|
0.07M | 0.04M | 0.03M | 0.08M | 0.06M | 0.03M | 0.03M | -0.01M | 0.02M | 0.02M | 0.02M | 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 | 0.01M | 0.01M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 2.05M | 2.28M | -7.21M | 0.00M | 2.09M | 1.96M | 1.94M | 1.72M | 1.68M | 1.70M | 1.63M | 1.72M | 1.29M | 1.49M | 1.50M | 1.55M | 2.10M | 2.22M | 7.61M | 6.26M | 6.67M | 4.68M | 5.54M | 5.08M | 5.39M | 6.45M | 4.27M | 2.75M | 2.97M | 2.60M | 2.34M | 1.81M | 1.96M | 2.09M |
|
Gross Profit
|
0.02M | 0.05M | 0.04M | -0.03M | 0.00M | 0.02M | 0.03M | 0.07M | 0.03M | 0.03M | 0.02M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | 0.07M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.00M | 0.02M | 0.01M | 0.01M | 0.01M | -4.39M | 0.01M | 1.13M | 1.01M | -2.30M | 0.87M | 0.90M | 0.78M | 1.01M | 0.89M | 0.71M | 0.82M | 1.34M | 0.68M | 0.73M | 0.60M | 1.22M | 2.53M | 1.70M | 1.57M | 1.42M | 1.55M | 2.95M | 3.25M | 1.64M | 0.74M | 0.55M | 0.48M | 0.40M | 0.51M | 0.30M | 0.22M |
|
Amortization - Intangibles
|
| | | | | | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.80M | 0.88M | 1.70M | 0.19M | 0.12M | 0.11M | 0.11M | 0.00M | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.89M | 0.70M | 0.80M | 0.80M | 0.80M | 0.80M | 0.91M | 0.05M | 0.75M | 0.84M | 0.66M | 0.37M | 0.26M | 0.12M | 0.12M |
|
Selling, General & Administrative
|
0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.05M | 0.07M | 0.05M | 0.03M | 0.04M | 0.02M | 0.07M | 0.03M | 0.04M | 0.09M | 0.05M | 0.03M | 0.04M | 0.04M | 0.03M | 0.04M | 0.04M | 0.04M | 0.05M | 0.04M | 0.02M | 0.02M | 0.02M | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.04M | 0.86M | -2.34M | 0.02M | 0.51M | 0.47M | 0.09M | 0.27M | 0.49M | 0.32M | 0.38M | 0.52M | 0.38M | 0.71M | -0.08M | 0.40M | 0.46M | 0.55M | 0.98M | 1.24M | 1.01M | 0.75M | 1.49M | 1.06M | 0.97M | 1.90M | 3.02M | 1.02M | 0.95M | 0.28M | 0.61M | 0.49M | 0.49M | 0.59M |
|
Restructuring Costs
|
| | | | | | | | | 0.03M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.40M | 1.49M | | | 3.42M | | | | | | | | |
|
Other Operating Expenses
|
| 0.06M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.17M | 0.14M | 0.11M | 0.14M | 0.14M | 0.14M | 0.11M | 0.14M | 0.14M | 0.07M | 0.07M | 0.07M | 0.28M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.07M | 0.07M | 3.10M | -9.55M | 0.10M | -1.27M | 2.80M | -0.26M | 2.42M | 2.26M | 2.25M | 2.18M | 2.32M | 1.82M | 2.03M | 2.82M | 2.81M | 3.03M | 3.18M | 10.06M | 8.11M | 8.49M | 3.99M | 6.36M | 7.17M | 7.20M | 5.32M | 21.43M | 0.50M | 4.34M | 3.78M | -0.00M | -0.24M | 3.35M | 2.74M |
|
Operating Expenses
|
0.03M | 0.09M | 0.10M | 0.10M | 0.11M | 0.12M | 0.14M | 0.22M | 0.17M | 0.17M | 0.16M | 0.21M | 0.17M | 0.17M | 0.23M | 0.19M | 0.10M | 0.10M | 0.11M | 0.31M | 0.11M | 0.10M | 0.11M | 0.12M | 0.10M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.09M | 0.11M | 0.10M | 0.10M | 3.95M | -11.90M | 0.12M | 3.36M | 3.27M | -0.17M | 2.69M | 2.75M | 2.56M | 2.56M | 2.84M | 2.20M | 2.73M | 2.73M | 3.21M | 3.50M | 3.72M | 11.04M | 10.24M | 10.20M | 7.95M | 10.14M | 9.02M | 8.98M | 11.55M | 24.49M | 6.38M | 6.14M | 4.71M | 7.28M | 3.17M | 3.96M | 3.45M |
|
Operating Income
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.18M | -0.15M | -0.15M | -0.21M | -0.16M | -0.09M | -0.09M | -0.09M | -0.30M | -0.04M | -0.04M | -0.09M | -0.11M | -0.09M | -0.08M | -0.08M | -0.07M | -0.07M | -0.08M | -0.09M | -0.06M | -0.09M | -0.09M | -0.36M | 0.30M | -0.11M | -0.13M | -0.30M | 1.05M | -0.10M | -0.16M | -0.09M | 0.08M | -0.23M | -0.20M | -0.43M | 0.11M | -0.98M | -0.67M | -0.90M | -2.22M | -1.46M | -1.83M | -1.70M | -3.18M | -2.40M | -0.63M | -1.86M | -18.58M | -2.89M | -2.62M | -1.63M | -4.54M | -0.85M | -1.70M | -1.13M |
|
EBIT
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.18M | -0.15M | -0.15M | -0.21M | -0.16M | -0.09M | -0.09M | -0.09M | -0.30M | -0.04M | -0.04M | -0.09M | -0.11M | -0.09M | -0.08M | -0.08M | -0.07M | -0.07M | -0.08M | -0.09M | -0.06M | -0.09M | -0.09M | -0.36M | 0.30M | -0.11M | -0.13M | -0.30M | 1.05M | -0.10M | -0.16M | -0.09M | 0.08M | -0.23M | -0.20M | -0.43M | 0.11M | -0.98M | -0.67M | -0.90M | -2.22M | -1.46M | -1.83M | -1.70M | -3.18M | -2.40M | -0.63M | -1.86M | -18.58M | -2.89M | -2.62M | -1.63M | -4.54M | -0.85M | -1.70M | -1.13M |
|
Non Operating Investment Income
|
| | | | | | | | | | 0.01M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.06M | 0.27M | | | | | | |
|
Other Non Operating Income
|
| | | | 0.09M | | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | 0.02M | -0.13M | | | | | 544.00 | 605.00 | -340.00 | 0.00M | 423.00 | 206.00 | 0.00M | 7.00 | 13.00 | 11.00 | 10.00 | 0.24M | 11.00 | 0.39M | -0.01M | | 0.11M | | | -0.07M | | | | | -0.01M | -0.05M | |
|
Non Operating Income
|
-0.00M | -0.00M | -0.00M | | 0.09M | | | | -65.00 | -0.07M | 0.01M | -0.03M | 0.01M | -712.00 | -0.01M | -0.11M | -0.00M | -0.00M | -0.00M | 0.01M | -0.00M | -0.00M | -0.00M | -0.01M | -836.00 | -0.00M | -0.00M | -0.00M | | | -0.00M | -0.01M | -0.01M | -0.01M | -0.77M | 2.28M | -296.00 | -0.19M | -0.32M | 0.47M | -0.30M | -0.31M | -0.32M | -0.15M | -0.32M | -0.31M | -0.23M | -0.18M | -0.12M | 11.00 | 10.00 | -0.10M | 11.00 | 0.39M | -0.01M | | -0.21M | 0.04M | -0.02M | 0.40M | 0.49M | -0.03M | | -0.00M | -0.24M | -0.43M | -0.04M |
|
EBT
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.19M | -0.15M | -0.15M | -0.22M | -0.20M | -0.09M | -0.09M | -0.09M | -0.30M | -0.05M | -0.05M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.15M | 2.58M | -0.11M | -0.32M | -0.61M | 1.58M | -0.32M | -0.26M | -0.18M | -0.02M | -0.33M | -0.30M | -0.46M | 0.11M | -0.98M | -1.10M | -0.90M | -2.22M | -1.46M | -1.44M | -1.71M | -3.18M | -2.62M | -0.59M | -1.88M | -18.18M | -2.40M | -2.65M | -1.63M | -4.55M | -1.09M | -2.12M | -1.18M |
|
Profit After Tax
|
0.07M | 0.06M | 0.07M | 0.52M | -0.02M | -0.10M | -0.11M | -0.15M | -0.14M | -0.21M | -0.14M | -0.20M | -0.15M | -0.15M | -0.22M | -0.27M | -0.09M | -0.09M | -0.09M | -0.29M | -0.05M | -0.10M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.13M | 2.57M | -0.11M | -0.32M | -0.61M | 0.29M | -0.41M | -0.47M | -0.40M | -0.06M | -0.54M | -0.51M | -0.66M | -0.07M | -1.10M | -0.67M | -0.90M | -2.31M | -1.46M | -1.44M | -1.71M | -3.18M | -2.62M | -0.59M | -1.88M | -18.18M | -2.40M | -2.65M | -1.63M | -4.55M | -1.09M | -2.12M | -1.18M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.01M | -0.03M | | | | | | |
|
Income from Continuing Operations
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.19M | -0.15M | -0.15M | -0.22M | -0.20M | -0.09M | -0.09M | -0.09M | -0.30M | -0.05M | -0.05M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.15M | 2.58M | -0.11M | -0.32M | -0.61M | 1.58M | -0.32M | -0.26M | -0.18M | -0.02M | -0.33M | -0.30M | -0.46M | 0.11M | -0.98M | -1.10M | -0.90M | -2.22M | -1.46M | -1.44M | -1.71M | -3.18M | -2.62M | -0.59M | -1.88M | -18.18M | -2.40M | -2.65M | -1.63M | -4.55M | -1.09M | -2.12M | -1.18M |
|
Consolidated Net Income
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.19M | -0.15M | -0.15M | -0.22M | -0.20M | -0.09M | -0.09M | -0.09M | -0.30M | -0.05M | -0.05M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.15M | 2.58M | -0.11M | -0.32M | -0.61M | 1.58M | -0.32M | -0.26M | -0.18M | -0.02M | -0.33M | -0.30M | -0.46M | 0.11M | -0.98M | -1.10M | -0.90M | -2.22M | -1.46M | -1.44M | -1.71M | -3.18M | -2.62M | -0.59M | -1.88M | -18.18M | -2.40M | -2.65M | -1.63M | -4.55M | -1.09M | -2.12M | -1.18M |
|
Income towards Parent Company
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.19M | -0.15M | -0.15M | -0.22M | -0.20M | -0.09M | -0.09M | -0.09M | -0.30M | -0.05M | -0.05M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.15M | 2.58M | -0.11M | -0.32M | -0.61M | 1.58M | -0.32M | -0.26M | -0.18M | -0.02M | -0.33M | -0.30M | -0.46M | 0.11M | -0.98M | -1.10M | -0.90M | -2.22M | -1.46M | -1.44M | -1.71M | -3.18M | -2.62M | -0.59M | -1.88M | -18.18M | -2.40M | -2.65M | -1.63M | -4.55M | -1.09M | -2.12M | -1.18M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.14M | 0.14M | 0.14M | -0.00M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.78M | |
|
Net Income towards Common Stockholders
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.19M | -0.15M | -0.15M | -0.22M | -0.20M | -0.09M | -0.09M | -0.09M | -0.30M | -0.05M | -0.05M | -0.09M | -0.12M | -0.09M | -0.09M | -0.09M | -0.07M | -0.07M | -0.08M | -0.09M | -0.07M | -0.09M | -0.10M | -1.15M | 2.58M | -0.11M | -0.32M | -0.61M | 1.58M | -0.32M | -0.26M | -0.18M | -0.02M | -0.33M | -0.51M | -0.46M | 0.11M | -0.98M | -0.67M | -0.90M | -2.22M | -1.59M | -1.58M | -1.85M | -3.16M | -2.65M | -0.62M | -1.83M | -18.20M | -2.40M | -2.68M | -1.66M | -4.58M | -1.12M | -2.90M | -1.18M |
|
EPS (Basic)
|
| | | | | | -0.03 | -0.04 | -0.02 | -0.03 | -0.02 | -0.02 | -0.02 | -0.02 | -0.03 | -0.04 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | | -0.01 | -0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | 0.02 | | -0.59 | -0.11 | -0.04 | -0.08 | -0.09 | -0.07 | -0.01 | -0.10 | -0.09 | -0.11 | 0.18 | -0.17 | -0.09 | -0.11 | -0.26 | -0.11 | -0.11 | -0.13 | -0.22 | -0.17 | -0.41 | -1.21 | -11.96 | -0.14 | -1.49 | -0.92 | -2.30 | -0.47 | -0.66 | -0.13 |
|
EPS (Weighted Average and Diluted)
|
161.00 | 0.01M | 0.01M | 0.01M | 0.03M | 0.70M | 0.66M | 0.55M | 0.48M | -0.47M | | 0.28M | | -0.14M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09 | -0.11 | -0.28 | -0.11 | -0.11 | -0.13 | -0.22 | -0.17 | -0.41 | -1.21 | -11.96 | -0.14 | -1.49 | -0.92 | -2.30 | -0.47 | -0.66 | -0.13 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.54M | 0.61M | 0.62M | 0.71M | 0.71M | 0.73M | 1.08M | 1.47M | 1.47M | 1.47M | 1.47M | 1.53M | 1.53M | 1.53M | 1.53M | 1.53M | 1.81M | 1.81M | 2.16M | 2.16M | 2.82M | 8.78M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.12M | 7.86M | 7.92M | 14.51M | 14.70M | 14.70M | 14.68M | 15.15M | 1.51M | 1.51M | 1.52M | 17.48M | 1.80M | 1.80M | 1.86M | 2.36M | 4.39M | 8.73M |
|
EBITDA
|
-0.07M | -0.06M | -0.07M | -0.13M | -0.11M | -0.10M | -0.11M | -0.15M | -0.14M | -0.14M | -0.14M | -0.18M | -0.15M | -0.15M | -0.21M | -0.16M | -0.09M | -0.09M | -0.09M | -0.30M | -0.04M | -0.04M | -0.09M | -0.11M | -0.09M | -0.08M | -0.08M | -0.07M | -0.07M | -0.08M | -0.09M | -0.06M | -0.09M | -0.09M | -0.36M | 0.30M | -0.11M | -0.13M | -0.30M | 1.05M | -0.10M | -0.16M | -0.09M | 0.08M | -0.23M | -0.20M | -0.43M | 0.11M | -0.98M | -0.67M | -0.90M | -2.22M | -0.56M | -1.13M | -0.90M | -2.38M | -1.60M | 0.17M | -0.95M | -18.53M | -2.14M | -1.77M | -0.97M | -4.18M | -0.59M | -1.57M | -1.01M |
|
Interest Expenses
|
| | | | | | | | 65.00 | 0.00M | 0.01M | 0.01M | | | 0.01M | 0.03M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 836.00 | 0.00M | 0.00M | 0.00M | | | 0.00M | 0.01M | 0.01M | 0.01M | 0.79M | -2.28M | 296.00 | 0.19M | 0.32M | -0.54M | 0.21M | 0.09M | 0.10M | 0.10M | 0.10M | 0.10M | 0.03M | | | | | | | | | | 0.33M | -0.05M | | | 0.01M | 0.03M | | | 0.23M | 0.17M | 231.00 |