|
Revenue
|
621.00 | -624.00 | -632.00 | -0.39M | 1.82M | 0.77M | 0.23M | 1.14M | 0.52M | 1.08M | 0.37M | 0.47M | 0.96M | 1.62M | 1.73M | 1.42M | 1.03M | 0.64M | 3.65M | 0.72M | 0.40M | 1.47M | 0.29M | 0.25M | 0.23M | 0.83M | 0.32M | 0.60M | 1.00M | 1.39M | 2.06M | 1.54M | 2.31M | 2.08M | 2.26M | 1.74M | 0.73M | 0.18M | 0.34M | 0.20M | 0.63M | 0.58M | 7.35M | 9.19M | 11.85M | 8.85M | 8.45M | 8.60M | 7.55M | 4.13M | 4.10M | 5.50M | 5.10M | 3.97M | 1.96M | 0.97M | 1.21M | 1.75M | 1.04M | 0.57M | 0.72M | 1.05M |
|
Cost of Revenue
|
| | | | 1.68M | 0.50M | 0.20M | 0.99M | 0.43M | 0.86M | 0.31M | 0.40M | 0.90M | 1.67M | 1.52M | 1.07M | 0.80M | 0.45M | 2.82M | 0.50M | 0.36M | 1.10M | 0.25M | 0.19M | 0.17M | 0.69M | 0.26M | 0.45M | 0.86M | 1.30M | 1.82M | 1.38M | 2.27M | 1.86M | 2.14M | 1.19M | 0.46M | 0.37M | 0.29M | 0.15M | 0.25M | 0.38M | 5.75M | 8.63M | 9.84M | 9.45M | 8.21M | 6.12M | 6.78M | 4.30M | 3.94M | 5.57M | 5.06M | 4.50M | 3.94M | 0.64M | 1.09M | 1.88M | 1.60M | 0.89M | 1.72M | 1.36M |
|
Gross Profit
|
| | | | 0.15M | 0.23M | 0.03M | 0.15M | 0.09M | 0.23M | 0.07M | 0.07M | 0.06M | -0.05M | 0.22M | 0.36M | 0.23M | 0.19M | 0.82M | 0.22M | 0.04M | 0.37M | 0.04M | 0.06M | 0.05M | 0.14M | 0.06M | 0.15M | 0.15M | 0.10M | 0.24M | 0.16M | 0.03M | 0.22M | 0.12M | 0.54M | 0.27M | -0.18M | 0.05M | 0.05M | 0.37M | 0.19M | 1.61M | 0.56M | 2.01M | -0.61M | 0.24M | 2.49M | 0.77M | -0.17M | 0.16M | -0.07M | 0.03M | -0.54M | -1.98M | 0.32M | 0.12M | -0.13M | -0.56M | -0.32M | -0.99M | -0.31M |
|
Selling, General & Administrative
|
0.01M | 0.01M | 0.01M | 0.32M | 0.09M | 0.23M | 0.26M | 0.45M | 0.23M | 0.29M | 0.21M | 0.15M | 0.17M | 0.21M | 0.15M | 0.40M | 0.22M | 0.12M | 0.21M | 0.24M | 0.22M | 0.21M | 0.16M | 0.20M | 0.12M | 0.43M | 0.24M | 0.39M | 0.33M | 0.32M | 0.70M | 0.43M | 0.56M | 0.56M | 1.22M | 0.33M | 0.51M | 0.48M | 0.47M | | | | | 0.81M | 1.06M | 0.98M | -2.97M | 0.78M | 0.80M | 0.94M | 1.95M | 1.79M | 1.36M | 1.01M | 2.94M | 0.48M | 0.76M | 0.28M | 1.55M | 0.95M | 1.80M | 1.40M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.33M | 0.51M | 0.48M | 0.47M | 0.49M | 0.77M | 0.98M | 1.21M | 0.01M | 847.00 | 0.02M | 3.75M | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | 1.16M | 0.33M | 0.35M | 0.30M | 0.62M | 0.36M | 0.43M | 0.38M | 0.34M | 0.37M | 0.40M | 0.37M | 0.37M | 0.27M | 0.33M | 0.41M | 0.42M | 0.38M | 0.33M | 0.23M | 0.22M | 0.18M | 0.24M | 0.19M | 0.38M | 0.34M | 0.82M | 0.61M | 0.49M | 0.72M | 0.75M | 0.68M | 0.37M | 0.23M | -0.05M | | 0.30M | 0.45M | -0.00M | | 0.90M | 0.87M | -0.03M | -0.01M | 1.29M | 1.30M | 1.40M | 2.03M | 1.40M | 4.29M | 0.84M | 6.78M | -3.10M | -4.51M | -4.51M | 2.57M | -2.86M | -4.55M | -4.55M |
|
Operating Expenses
|
0.01M | 0.01M | 0.01M | 1.48M | 0.41M | 0.58M | 0.56M | 1.06M | 0.59M | 0.72M | 0.59M | 0.49M | 0.53M | 0.61M | 0.52M | 0.78M | 0.49M | 0.45M | 0.63M | 0.66M | 0.60M | 0.54M | 0.39M | 0.42M | 0.31M | 0.67M | 0.43M | 0.77M | 0.67M | 1.14M | 1.31M | 0.92M | 1.27M | 1.30M | 1.90M | 1.03M | 1.24M | 1.09M | 4.02M | 0.80M | 1.21M | 1.72M | 3.07M | 1.72M | 1.94M | 2.12M | 2.41M | 2.07M | 2.10M | 2.34M | 3.98M | 3.19M | 5.64M | 1.86M | 9.72M | 1.85M | 2.01M | 2.12M | 4.13M | 1.51M | 2.69M | 2.20M |
|
Operating Income
|
-0.01M | -0.01M | -0.01M | -0.91M | -0.27M | -0.35M | -0.53M | -0.91M | -0.50M | -0.50M | -0.52M | -0.42M | -0.48M | -0.66M | -0.30M | -0.42M | -0.25M | -0.26M | 0.20M | -0.44M | -0.55M | -0.24M | -1.66M | -0.49M | -0.42M | -0.79M | -0.48M | -0.62M | -0.52M | -1.04M | -1.07M | -0.75M | -1.24M | -1.08M | -1.78M | -0.49M | -0.97M | -1.27M | -3.97M | -0.75M | -0.84M | -1.53M | -1.47M | -1.16M | 0.08M | -2.73M | -2.17M | 0.42M | -1.33M | -2.50M | -3.82M | -3.26M | -5.61M | -2.39M | -11.70M | -1.53M | -1.89M | -2.24M | -4.68M | -1.83M | -3.69M | -2.51M |
|
EBIT
|
-0.01M | -0.01M | -0.01M | -0.91M | -0.27M | -0.35M | -0.53M | -0.91M | -0.50M | -0.50M | -0.52M | -0.42M | -0.48M | -0.66M | -0.30M | -0.42M | -0.25M | -0.26M | 0.20M | -0.44M | -0.55M | -0.24M | -1.66M | -0.49M | -0.42M | -0.79M | -0.48M | -0.62M | -0.52M | -1.04M | -1.07M | -0.75M | -1.24M | -1.08M | -1.78M | -0.49M | -0.97M | -1.27M | -3.97M | -0.75M | -0.84M | -1.53M | -1.47M | -1.16M | 0.08M | -2.73M | -2.17M | 0.42M | -1.33M | -2.50M | -3.82M | -3.26M | -5.61M | -2.39M | -11.70M | -1.53M | -1.89M | -2.24M | -4.68M | -1.83M | -3.69M | -2.51M |
|
Non Operating Investment Income
|
| | | | | 0.00M | -0.05M | -0.04M | 0.01M | 0.02M | 0.00M | 0.05M | 0.22M | 0.05M | 0.02M | 0.07M | -0.08M | -0.38M | 0.97M | 0.88M | 0.39M | 0.13M | 0.13M | | | | 0.02M | 0.10M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | 27.00 | 42.00 | 41.00 | 27.00 | 41.00 | 37.00 | 34.00 | 34.00 | 46.00 | 35.00 | 11.00 | 8.00 | 8.00 | 8.00 | | 6.00 | 7.00 | | 9.00 | 3.00 | 5.00 | 3.00 | 4.00 | 4.00 | 3.00 | 4.00 | 4.00 | | | | | | | | 0.00M | 0.01M | 0.03M | 0.02M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.04M | 0.01M | 0.01M | 0.00M | -0.02M | 0.01M | | | | | | 0.12M |
|
Other Non Operating Income
|
-621.00 | 0.00M | | 0.07M | 0.02M | | | | 0.03M | | | | | | | | | -1.10M | | | | | | | | | | | | 0.00M | | | 0.01M | 4.00 | -4.00 | | | | | | | 0.02M | | | 0.06M | 453.00 | 0.00M | 0.12M | 0.37M | -0.00M | -0.06M | 0.02M | 0.57M | 0.10M | -0.07M | 0.05M | 0.14M | 0.00M | -0.08M | | 0.05M | -4.92M |
|
Non Operating Income
|
-621.00 | 0.00M | -632.00 | -0.31M | 0.02M | 0.01M | -0.02M | 0.14M | 0.03M | 0.03M | -870.00 | 0.11M | 0.07M | -0.12M | -0.16M | -0.09M | -0.26M | -1.87M | 0.72M | 0.63M | 0.20M | -0.06M | -1.31M | -0.12M | -0.16M | -0.27M | -0.11M | -0.07M | -1.18M | 0.00M | 4.00 | 4.00 | 0.01M | -960.00 | -0.00M | | | -0.05M | -0.16M | 0.00M | 0.00M | 0.05M | 0.02M | 0.02M | 0.07M | -0.02M | 0.01M | 0.12M | 0.37M | -0.05M | -0.06M | -0.26M | 0.57M | -0.29M | -1.50M | -3.95M | -2.79M | -1.48M | -1.84M | -0.91M | -0.89M | -2.81M |
|
EBT
|
-0.01M | -0.01M | -0.01M | -1.30M | -0.27M | -0.34M | -0.55M | -0.91M | -0.50M | -0.46M | -0.53M | -0.43M | -0.63M | -0.83M | -0.49M | -0.60M | -0.44M | -0.65M | -0.05M | -0.69M | -0.74M | -0.42M | -3.10M | -0.61M | -0.58M | -1.06M | -0.60M | -0.79M | -0.69M | -1.04M | -1.07M | -0.75M | -1.23M | -1.08M | -1.78M | -0.49M | -0.97M | -1.33M | -4.13M | -0.75M | -0.84M | -1.48M | -1.44M | -1.14M | 0.15M | -2.75M | -2.16M | 0.50M | -1.02M | -2.55M | -4.03M | -3.52M | -5.56M | -2.68M | -12.49M | -5.48M | -4.68M | -3.72M | -6.52M | -2.75M | -4.57M | -5.32M |
|
Tax Provisions
|
| | | | | | | | | -0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.01M | -0.01M | -0.01M | -1.22M | -0.25M | -0.34M | -0.55M | -0.77M | -0.46M | -0.47M | -0.53M | -0.31M | -0.41M | -0.78M | -0.47M | -0.51M | -0.52M | -2.13M | 0.92M | 0.19M | -0.36M | -0.24M | -1.66M | -0.49M | -0.51M | -0.16M | -0.54M | -0.69M | -1.71M | -1.04M | -1.07M | -0.75M | -1.23M | -1.08M | -1.78M | -0.49M | -0.97M | -1.33M | -4.13M | -0.75M | -0.84M | -1.48M | -1.63M | -2.03M | -1.54M | -3.83M | -3.43M | -0.72M | -1.42M | -2.55M | -3.73M | -3.52M | -5.56M | -2.68M | -16.22M | -5.48M | -4.68M | -3.72M | -6.52M | -2.75M | -4.57M | -5.32M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.18M | | -0.61M | -6.30M | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.05M | | | | | | | | | | 0.89M | 1.69M | 1.08M | 1.26M | 1.22M | 0.40M | -0.09M | -0.29M | | | | | -1.26M | -0.69M | | | | | |
|
Income from Continuing Operations
|
-0.01M | -0.01M | -0.01M | -1.30M | -0.27M | -0.34M | -0.55M | -0.91M | -0.50M | -0.45M | -0.54M | -0.43M | -0.63M | -0.83M | -0.49M | -0.60M | -0.44M | -0.65M | -0.05M | -0.69M | -0.74M | -0.42M | -3.10M | -0.61M | -0.58M | -1.06M | -0.60M | -0.79M | -0.69M | -1.04M | -1.07M | -0.75M | -1.23M | -1.08M | -1.78M | -0.49M | -0.97M | -1.33M | -4.13M | -0.75M | -0.84M | -1.48M | -1.44M | -1.14M | 0.15M | -2.75M | -2.16M | 0.50M | -1.02M | -2.55M | -4.03M | -3.52M | -5.56M | -2.68M | -12.49M | -5.48M | -4.68M | -3.72M | -6.52M | -2.75M | -4.57M | -5.32M |
|
Consolidated Net Income
|
-0.01M | -0.01M | -0.01M | -1.30M | -0.27M | -0.34M | -0.55M | -0.91M | -0.50M | -0.45M | -0.54M | -0.43M | -0.63M | -0.83M | -0.49M | -0.60M | -0.44M | -0.65M | -0.05M | -0.69M | -0.74M | -0.42M | -3.10M | -0.61M | -0.58M | -1.06M | -0.60M | -0.79M | -0.69M | -1.04M | -1.07M | -0.75M | -1.23M | -1.08M | -1.78M | -0.49M | -0.97M | -1.33M | -4.13M | -0.75M | -0.84M | -1.48M | -1.44M | -1.14M | 0.15M | -2.75M | -2.16M | 0.50M | -1.02M | -2.55M | -4.03M | -3.52M | -5.56M | -2.68M | -12.49M | 2.68M | | | | -2.75M | -4.57M | -5.32M |
|
Income towards Parent Company
|
-0.01M | -0.01M | -0.01M | -1.30M | -0.27M | -0.34M | -0.55M | -0.91M | -0.50M | -0.45M | -0.54M | -0.43M | -0.63M | -0.83M | -0.49M | -0.60M | -0.44M | -0.65M | -0.05M | -0.69M | -0.74M | -0.42M | -3.10M | -0.61M | -0.58M | -1.06M | -0.60M | -0.79M | -0.69M | -1.04M | -1.07M | -0.75M | -1.23M | -1.08M | -1.78M | -0.49M | -0.97M | -1.33M | -4.13M | -0.75M | -0.84M | -1.48M | -1.44M | -1.14M | 0.15M | -2.75M | -2.16M | 0.50M | -1.02M | -2.55M | -4.03M | -3.52M | -5.56M | -2.68M | -12.49M | 2.68M | | | | -2.75M | -4.57M | -5.32M |
|
Net Income towards Common Stockholders
|
-0.01M | -0.01M | -0.01M | -1.30M | -0.27M | -0.34M | -0.55M | -0.91M | -0.50M | -0.45M | -0.54M | -0.43M | -0.63M | -0.83M | -0.49M | -0.60M | -0.44M | -0.65M | -0.05M | -0.69M | -0.74M | -0.42M | -3.10M | -0.61M | -0.58M | -1.06M | -0.60M | -0.79M | -0.69M | -1.04M | -1.07M | -0.75M | -1.23M | -1.08M | -1.78M | -0.49M | -0.97M | -1.33M | -4.13M | -0.75M | -0.84M | -1.48M | -1.44M | -1.14M | 0.15M | -2.75M | -2.16M | 0.50M | -1.02M | -2.55M | -4.03M | -3.52M | -5.56M | -3.61M | -13.60M | -4.44M | -4.68M | -3.72M | -10.51M | -2.75M | -4.57M | -5.32M |
|
EPS (Basic)
|
0.00 | 0.00 | -0.00M | -0.13M | -0.01 | -0.01 | -0.02 | -0.03 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.01 | -0.01 | -0.01 | -0.05 | 0.02 | -0.02 | -0.01 | -0.01 | -0.04 | -0.01 | -0.02 | -0.02 | -1.22 | -4.22 | -3.15 | -0.25 | -0.46 | -0.18 | -0.29 | -0.24 | -8.35 | -2.30 | -4.02 | -4.66 | -13.65 | -0.64 | -0.16 | -0.17 | -0.24 | -0.23 | -0.17 | -0.43 | -0.23 | -0.06 | -0.11 | -0.18 | -6.04 | -5.00 | -7.46 | -3.34 | -17.61 | -7.76 | -3.31 | -113.82 | -4.90 | -0.45 | -0.47 | -12.68 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | -0.01 | | | | 0.01 | | | | -0.07 | | | | | | | | | | | | | | | | | | | | | | | | -0.23 | -0.06 | -0.11 | -0.18 | -6.04 | -5.00 | -7.46 | -3.34 | -17.61 | -7.76 | -3.31 | -113.82 | -4.90 | -0.45 | -0.47 | -12.68 |
|
Shares Outstanding (Weighted Average)
|
3.12M | 3.23M | 10.00 | 10.00 | 3.27M | 20.00 | 35.95M | 35.41M | 35.84M | 41.57M | 41.99M | 41.38M | 42.20M | 42.20M | 42.20M | 42.33M | 42.75M | 42.77M | 42.77M | 42.79M | 42.92M | 42.92M | 42.92M | 42.92M | 42.92M | 42.92M | 0.49M | 0.16M | 0.54M | 4.18M | 2.31M | 4.26M | 4.26M | 4.26M | 0.21M | 0.21M | 0.24M | 0.28M | 0.30M | 1.17M | 5.37M | 8.60M | 5.96M | 8.74M | 8.82M | 8.82M | 9.34M | 12.00M | 13.23M | 13.46M | 0.67M | 0.70M | 0.74M | 0.80M | 0.77M | 0.95M | 1.41M | 0.03M | 2.15M | 6.13M | 9.82M | 0.42M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | 42.20M | | | | 59.78M | | | | 42.92M | | | | | | | | | | | | | | | | | | | | | | | | 9.34M | 12.00M | 13.23M | 13.46M | 0.67M | 0.70M | 0.74M | 0.80M | 0.77M | 0.95M | 1.41M | 0.03M | 2.15M | 6.13M | 9.82M | 0.42M |
|
EBITDA
|
-0.01M | -0.01M | -0.01M | -0.91M | -0.25M | -0.34M | -0.55M | -0.77M | -0.46M | -0.47M | -0.53M | -0.31M | -0.41M | -0.78M | -0.47M | -0.51M | -0.52M | -2.13M | 0.92M | 0.19M | -0.55M | -0.24M | -1.66M | -0.49M | -0.42M | -0.79M | -0.48M | -0.62M | -0.52M | -1.04M | -1.07M | -0.75M | -1.24M | -1.08M | -1.78M | -0.49M | -0.97M | -1.27M | -3.97M | -0.75M | -0.84M | -1.53M | -1.47M | -1.16M | 0.08M | -2.73M | -2.17M | 0.42M | -1.33M | -2.50M | -3.82M | -3.26M | -5.61M | -2.39M | -11.70M | -1.53M | -1.89M | -2.24M | -4.68M | -1.83M | -3.69M | -2.51M |
|
Interest Expenses
|
-621.00 | 624.00 | 632.00 | 0.39M | 0.00M | 0.00M | 486.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.15M | 0.17M | 0.18M | 0.18M | 0.18M | 0.39M | 0.24M | 0.25M | 0.19M | 0.19M | 1.44M | 0.12M | 0.16M | 0.27M | 0.12M | 0.17M | 0.17M | | | | | | | | | | | 0.00M | 0.00M | 0.00M | | 363.00 | 329.00 | 293.00 | | 0.05M | 0.07M | 0.05M | 0.16M | 0.29M | 0.52M | 0.40M | 0.70M | 0.72M | 0.82M | 0.86M | 0.72M | 0.60M | 0.94M | 0.55M |
|
Tax Rate
|
| | | | | | | | | 1.98% | -3.46% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |