|
Revenue
|
3.68M | 0.45M | 1.03M | 1.05M | 1.81M | 0.94M | 0.67M | 0.28M | 1.42M | 1.48M | 2.55M | 0.62M | 2.04M | 2.11M | 1.20M | 1.06M | 1.93M | 2.41M | 1.23M | 1.71M | 4.94M | 1.60M | 2.31M | 2.03M | 2.16M | 2.18M | 2.38M | 2.81M | 3.05M | 3.20M | 3.42M | 4.00M | 4.61M | 4.68M | 5.46M | 6.42M | 6.87M | 7.26M | 8.64M | 9.01M | 9.76M | 10.58M | 6.44M | 0.15M | 7.25M | 6.28M | 6.65M | 7.77M | 8.77M | 8.22M | 8.60M | 10.60M | 10.62M | 10.14M | 11.04M | 12.40M | 13.69M | 13.19M | 14.33M | 15.26M | 15.61M | 18.60M | 19.08M | 21.60M |
|
Cost of Revenue
|
| 0.31M | 0.86M | 0.87M | 1.56M | 0.75M | 0.43M | 0.09M | 1.16M | 1.22M | 2.03M | 0.31M | 1.74M | 1.59M | 0.80M | 0.74M | 0.97M | 1.93M | 0.70M | 1.08M | 0.94M | 1.05M | 0.98M | 0.93M | 1.06M | 1.29M | 1.24M | 1.52M | 1.82M | 1.83M | 1.86M | 2.15M | 2.70M | 2.43M | 2.84M | 3.38M | 3.38M | 3.48M | 3.60M | 3.64M | 4.70M | 4.86M | 3.14M | 3.28M | 3.54M | 3.45M | 3.50M | 3.80M | 4.01M | 3.22M | 3.90M | 4.85M | 5.11M | 5.10M | 5.43M | 6.07M | 6.55M | 6.25M | 6.75M | 6.78M | 6.41M | 6.91M | 7.32M | 9.45M |
|
Gross Profit
|
| 0.13M | 0.17M | 0.18M | 0.25M | 0.19M | 0.23M | 0.19M | 0.26M | 0.26M | 0.52M | 0.32M | 0.30M | 0.52M | 0.40M | 0.32M | 0.96M | 0.48M | 0.53M | 0.63M | 4.00M | 0.55M | 1.33M | 1.10M | 1.10M | 0.89M | 1.13M | 1.29M | 1.23M | 1.37M | 1.56M | 1.86M | 1.91M | 2.24M | 2.62M | 3.04M | 3.49M | 3.78M | 5.04M | 5.37M | 5.06M | 5.72M | 3.30M | -3.43M | 3.71M | 2.83M | 3.15M | 3.97M | 4.76M | 5.00M | 4.70M | 5.75M | 5.51M | 5.05M | 5.62M | 6.33M | 7.14M | 6.94M | 7.59M | 8.47M | 9.20M | 11.69M | 11.76M | 12.15M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.06M | 0.09M | 0.18M | 0.09M | 0.10M | 0.12M | 0.12M | 0.13M | 0.13M | 0.13M | 0.14M | 0.14M | 0.13M | 0.11M | 0.11M | 0.11M | 0.11M | 0.11M | 0.10M | 0.09M | 0.09M | 0.09M | 0.10M | 0.10M | 0.10M | 0.12M |
|
Selling, General & Administrative
|
| 0.13M | 0.12M | 0.13M | 0.16M | 0.15M | 0.14M | 0.13M | 0.13M | 0.15M | 0.14M | 0.19M | 0.27M | 0.27M | 0.30M | 0.39M | 0.52M | 0.51M | 0.58M | 0.54M | 1.08M | 0.91M | 0.79M | 1.27M | 0.88M | 0.71M | 0.68M | 0.66M | 0.55M | 0.81M | 0.93M | 1.10M | 1.21M | 1.58M | 1.67M | 2.00M | 2.59M | 2.70M | 3.01M | 2.77M | 3.17M | 3.83M | 3.40M | 4.07M | 3.79M | 3.86M | 3.47M | 3.62M | 4.00M | 4.64M | 4.26M | 4.39M | 4.42M | 4.95M | 5.30M | 4.70M | 5.33M | 5.91M | 6.02M | 6.22M | 7.03M | 7.40M | 8.20M | 8.38M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | 2.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| 0.04M | 0.04M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | -2.43M | 0.14M | 0.12M | 0.13M | 0.15M | 0.17M | 0.22M | 0.23M | 0.28M | 0.15M | 0.25M | 0.25M | 0.28M | 0.31M | 0.33M | 0.34M | 0.23M | 0.26M | 0.41M | 0.45M | 0.80M | 0.46M | 0.46M | 0.48M | 0.49M | 0.52M | 0.54M | 0.58M | 0.63M | 0.67M | 0.74M | 0.85M | 0.94M | 1.07M | 1.20M | 1.35M | 1.47M | 1.61M | 1.70M | 2.02M | 2.07M |
|
Operating Expenses
|
| 0.17M | 0.16M | 0.15M | 0.18M | 0.16M | 0.16M | 0.14M | 0.14M | 0.17M | 0.16M | 0.21M | 0.29M | 0.28M | 0.31M | 0.40M | 0.54M | 0.54M | 0.62M | 0.58M | 1.15M | 0.98M | 0.86M | 1.35M | 1.02M | 0.84M | 0.82M | 0.81M | 0.72M | 1.03M | 1.16M | 1.38M | 1.36M | 1.83M | 1.92M | 2.28M | 2.90M | 3.04M | 3.41M | 3.08M | 3.61M | 4.33M | 3.95M | 4.99M | 4.37M | 4.46M | 4.09M | 4.25M | 4.66M | 5.32M | 4.97M | 5.13M | 5.20M | 5.79M | 6.26M | 5.74M | 6.51M | 7.20M | 7.46M | 7.78M | 8.73M | 9.20M | 10.32M | 10.57M |
|
Operating Income
|
| -0.03M | -0.03M | 0.03M | 0.07M | 0.02M | 0.08M | 0.05M | 0.13M | 0.09M | 0.36M | 0.11M | 0.01M | 0.24M | 0.09M | -0.08M | 0.41M | -0.06M | -0.09M | 0.05M | 2.85M | -0.43M | 0.47M | -0.24M | 0.17M | 0.05M | 0.32M | 0.48M | 0.51M | 0.34M | 0.40M | 0.48M | 0.55M | 0.42M | 0.70M | 0.76M | 0.59M | 0.74M | 1.63M | 2.28M | 1.45M | 1.39M | -0.65M | -8.42M | -0.66M | -1.63M | -0.94M | -0.28M | 0.10M | -0.32M | -0.27M | 0.62M | 0.31M | -0.74M | -0.65M | 0.59M | 0.63M | -0.26M | 0.13M | 0.69M | 0.46M | 2.49M | 1.44M | 1.58M |
|
EBIT
|
| -0.03M | -0.03M | 0.03M | 0.07M | 0.02M | 0.08M | 0.05M | 0.13M | 0.09M | 0.36M | 0.11M | 0.01M | 0.24M | 0.09M | -0.08M | 0.41M | -0.06M | -0.09M | 0.05M | 2.85M | -0.43M | 0.47M | -0.24M | 0.17M | 0.05M | 0.32M | 0.48M | 0.51M | 0.34M | 0.40M | 0.48M | 0.55M | 0.42M | 0.70M | 0.76M | 0.59M | 0.74M | 1.63M | 2.28M | 1.45M | 1.39M | -0.65M | -8.42M | -0.66M | -1.63M | -0.94M | -0.28M | 0.10M | -0.32M | -0.27M | 0.62M | 0.31M | -0.74M | -0.65M | 0.59M | 0.63M | -0.26M | 0.13M | 0.69M | 0.46M | 2.49M | 1.44M | 1.58M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.02M | 0.03M | 0.04M | 0.05M | 0.12M | 0.13M | 0.11M | 0.08M | 0.06M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.07M | 0.27M | 0.44M | 0.58M | 0.60M | 0.62M | 0.73M | 0.73M | 0.81M | 0.80M | 0.77M | 0.76M | 0.61M | 0.66M |
|
Other Non Operating Income
|
| | | | | | | | | | | 0.02M | 0.14M | | | | | | | | | 0.01M | | | -1.00 | | | | 0.02M | | | | | -0.03M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| -0.02M | -0.02M | -0.02M | -0.05M | -0.02M | -0.02M | -0.02M | -0.02M | -0.02M | 1.12M | 0.01M | 0.12M | -0.01M | -0.01M | -0.01M | -0.01M | -0.02M | -0.02M | -0.02M | -0.09M | -0.01M | -0.00M | -2.51M | -0.02M | -0.01M | -0.02M | -0.02M | -0.01M | 0.02M | -0.03M | 0.01M | 0.02M | -0.03M | 0.03M | 0.04M | 0.05M | 0.12M | 0.13M | 0.11M | 0.08M | 0.06M | 0.00M | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
| -0.02M | -0.05M | 0.01M | 0.03M | 0.01M | 0.06M | 0.03M | 0.11M | 0.08M | 1.48M | 0.11M | 0.14M | 0.23M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.36M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.86M | 1.76M | 2.40M | 1.53M | 1.45M | -0.64M | -8.41M | -0.65M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.20M | 0.89M | 0.76M | -0.16M | -0.05M | 1.21M | 1.36M | 0.47M | 0.94M | 1.49M | 1.24M | 3.25M | 2.04M | 2.25M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.00M | 0.00M | -0.00M | | | | | -0.02M | 0.02M | -0.56M | -0.35M | -0.09M | -0.42M | -2.26M | 3.67M | 0.00M | 800.00 | | 0.01M | 0.00M | 0.03M | 0.04M | 0.04M | 0.00M | 0.06M | 0.11M | -4.26M | 0.16M | 0.24M | 0.05M | -0.14M | 0.67M | 0.66M | 0.03M |
|
Profit After Tax
|
| 0.05M | -0.00M | 0.01M | 0.03M | 0.01M | 0.06M | 0.03M | 0.11M | 0.08M | 1.48M | 0.11M | 0.14M | 0.23M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.44M | 0.51M | -2.75M | 0.06M | 0.08M | 0.34M | 0.48M | 0.50M | 0.37M | 0.38M | 0.50M | 0.54M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 1.88M | 1.54M | -0.22M | -8.41M | -1.54M | -1.62M | -0.93M | -0.27M | 0.10M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M |
|
Net Income - Minority
|
-0.06M | | | | -0.06M | -0.06M | | | -0.06M | | -0.06M | -0.06M | -0.05M | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| -0.00M | -0.00M | -42.00 | -199.00 | -84.00 | 14.00 | -3.00 | -3.00 | -5.00 | -3.00 | 0.00M | -0.01M | -7.00 | -60.00 | 110.00 | -0.00M | -157.00 | 84.00 | -156.00 | -47.00 | 0.01M | -0.04M | -0.14M | -0.01M | -0.04M | -0.04M | -0.02M | -0.00M | -0.01M | -0.01M | -0.01M | 0.04M | -0.00M | -622.00 | -617.00 | -0.00M | -564.00 | -504.00 | -504.00 | -1.00 | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| -0.02M | -0.05M | 0.01M | 0.03M | 0.01M | 0.06M | 0.03M | 0.11M | 0.08M | 1.48M | 0.11M | 0.14M | 0.23M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.35M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 1.88M | 1.54M | -0.22M | -6.15M | -4.31M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M |
|
Consolidated Net Income
|
| -0.02M | -0.05M | 0.01M | 0.03M | 0.01M | 0.06M | 0.03M | 0.11M | 0.08M | 1.48M | 0.11M | 0.14M | 0.23M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.35M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 1.88M | 1.54M | -0.22M | -6.15M | -4.31M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M |
|
Income towards Parent Company
|
-0.06M | -0.02M | -0.05M | 0.01M | -0.03M | -0.05M | 0.06M | 0.03M | 0.05M | 0.08M | 1.42M | 0.05M | 0.09M | 0.18M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.35M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 1.88M | 1.54M | -0.22M | -6.15M | -4.31M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.23M | 0.85M | 0.71M | -0.16M | -0.10M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M |
|
Net Income towards Common Stockholders
|
-0.06M | -0.02M | -0.05M | 0.01M | -0.03M | -0.05M | 0.06M | 0.03M | 0.05M | 0.08M | 1.42M | 0.05M | 0.09M | 0.18M | 0.08M | -0.09M | 0.40M | -0.08M | -0.10M | 0.03M | 2.76M | -0.43M | 0.47M | -2.75M | 0.06M | 0.04M | 0.29M | 0.46M | 0.50M | 0.35M | 0.37M | 0.49M | 0.57M | 0.41M | 0.73M | 0.80M | 0.64M | 0.87M | 1.74M | 2.96M | 1.88M | 1.54M | -0.22M | -6.15M | -4.31M | -1.62M | -0.93M | -0.27M | 0.11M | -0.31M | -0.31M | 0.85M | 0.71M | -0.16M | -0.16M | 1.10M | 5.62M | 0.31M | 0.70M | 1.44M | 1.37M | 2.59M | 1.39M | 2.22M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.07 | -0.01 | 0.01 | -0.06 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.06 | 0.04 | 0.03 | 0.00 | -0.12 | -0.09 | -0.03 | -0.02 | -0.01 | 0.01 | -0.01 | -0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.02 | 0.10 | 0.01 | 0.01 | 0.03 | 0.02 | 0.05 | 0.03 | 0.04 |
|
EPS (Weighted Average and Diluted)
|
| 0.00 | | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.01 | | | 0.00 | 0.06 | | 0.01 | | | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.03 | 0.05 | 0.04 | 0.03 | 0.00 | -0.12 | -0.09 | -0.03 | -0.02 | -0.01 | 0.01 | -0.01 | -0.01 | 0.02 | 0.01 | 0.00 | 0.00 | 0.02 | 0.10 | 0.01 | 0.01 | 0.03 | 0.03 | 0.05 | 0.02 | 0.04 |
|
Shares Outstanding (Weighted Average)
|
35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 35.25M | 38.59M | 38.86M | 38.86M | 38.94M | 38.94M | 38.94M | 38.94M | 38.94M | 39.04M | 39.11M | 36.93M | 36.93M | 41.98M | 42.51M | 42.77M | 42.99M | 42.95M | 42.95M | 43.19M | 43.21M | 43.41M | 43.66M | 43.67M | 43.67M | 43.67M | 44.10M | 46.73M | 47.23M | 47.57M | 47.92M | 49.16M | 49.16M | 49.55M | 49.84M | 50.45M | 50.79M | 51.11M | 51.69M | 51.86M | 52.00M | 52.15M | 52.25M | 52.46M | 52.28M | 52.75M | 52.75M | 52.97M | 52.98M | 53.14M | 53.55M | 53.75M | 54.22M | 54.45M |
|
Shares Outstanding (Diluted Average)
|
| 29.17M | | | | 35.38M | 35.25M | 35.25M | 35.25M | 35.25M | 38.33M | 38.82M | 39.57M | 42.39M | 42.39M | 42.39M | 42.39M | | | 42.42M | 42.41M | | 41.11M | | | 42.68M | 43.10M | 43.14M | 43.87M | 44.16M | 44.19M | 44.54M | 48.04M | 50.88M | 51.99M | 52.22M | 51.99M | 54.51M | 54.97M | 54.59M | 54.55M | 54.69M | 54.54M | 49.43M | 49.27M | 50.35M | 50.75M | 51.15M | 50.98M | 51.82M | 51.99M | 53.37M | 52.93M | 52.40M | 52.33M | 54.29M | 54.16M | 54.76M | 55.86M | 56.05M | 55.59M | 55.14M | 57.87M | 61.77M |
|
EBITDA
|
| -0.03M | -0.03M | 0.03M | 0.07M | 0.02M | 0.08M | 0.05M | 0.13M | 0.09M | 0.36M | 0.11M | 0.01M | 0.24M | 0.09M | -0.08M | 0.41M | -0.06M | -0.09M | 0.05M | 2.85M | -0.43M | 0.47M | -0.24M | 0.17M | 0.05M | 0.32M | 0.48M | 0.51M | 0.34M | 0.40M | 0.48M | 0.55M | 0.42M | 0.70M | 0.76M | 0.59M | 0.74M | 1.69M | 2.37M | 1.63M | 1.48M | -0.54M | -8.31M | -0.54M | -1.50M | -0.80M | -0.14M | 0.24M | -0.19M | -0.14M | 0.74M | 0.42M | -0.63M | -0.54M | 0.70M | 0.74M | -0.17M | 0.21M | 0.78M | 0.56M | 2.59M | 1.54M | 1.70M |
|
Interest Expenses
|
| -0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.02M | 0.09M | 0.02M | 0.00M | 0.00M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84% | 0.80% | 0.61% | | | | | | | 1.32% | | | | 65.91% | 26.87% | | | | | 6.90% | | | 4.07% | 5.62% | | | 8.72% | | 34.65% | 25.76% | 3.60% | | 20.46% | 32.06% | 1.36% |