|
Revenue
|
57.45M | 79.02M | 74.66M | 64.72M | 92.04M | 4.18M | 4.30M | 2.84M | 4.92M | 6.51M | 4.88M | 5.43M | 6.41M | -0.57M | 3.53M | 10.49M | 14.60M | 17.68M | 23.55M |
|
Cost of Revenue
|
35.52M | 44.33M | 48.92M | 40.95M | 56.01M | 2.82M | 2.37M | 1.77M | 3.47M | 3.46M | 3.22M | 2.76M | 2.63M | 0.36M | 1.61M | 6.59M | 8.71M | 10.39M | 9.53M |
|
Gross Profit
|
21.94M | 34.69M | 25.74M | 23.77M | 36.04M | 1.36M | 1.93M | 1.08M | 1.46M | 3.05M | 1.65M | 2.67M | 3.78M | 2.19M | 1.92M | 3.90M | 5.89M | 7.29M | 14.02M |
|
Research & Development
|
-1.29M | | | -5.46M | -3.82M | -2.19M | -0.80M | -1.46M | -3.23M | -2.59M | -4.00M | -2.59M | -2.73M | -2.50M | -2.14M | -2.58M | -2.01M | -1.21M | -1.17M |
|
Restructuring Costs
|
-7.66M | | | -38.64M | -27.45M | -20.27M | 1.43M | -10.94M | -11.69M | -14.22M | -10.56M | -10.36M | -9.06M | -6.68M | -8.04M | -16.78M | -8.31M | -10.49M | -9.55M |
|
Operating Expenses
|
-8.95M | | | -44.10M | -31.28M | -22.46M | 0.63M | | -14.92M | -16.81M | -14.56M | | -11.79M | -9.17M | -10.18M | -19.36M | -10.32M | -11.70M | -10.72M |
|
Operating Income
|
11.06M | 14.82M | -5.34M | -30.75M | -0.55M | -22.79M | -17.02M | -11.71M | -14.89M | -14.85M | -12.94M | -15.37M | -9.16M | -8.20M | -9.52M | -16.57M | -8.36M | -10.06M | -6.16M |
|
EBIT
|
11.06M | 14.82M | -5.34M | -30.75M | -0.55M | -22.79M | -17.02M | -11.71M | -14.89M | -14.85M | -12.94M | -15.37M | -9.16M | -8.20M | -9.52M | -16.57M | -8.36M | -10.06M | -6.16M |
|
Non Operating Investment Income
|
| | | -0.29M | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | -0.61M | | | -0.55M | -0.44M | | |
|
Other Non Operating Income
|
| -0.39M | 0.54M | -2.46M | -2.49M | -1.42M | -0.11M | -0.05M | -0.06M | -0.04M | -0.04M | 0.00M | -0.02M | -0.01M | -0.06M | -0.08M | -0.08M | -0.07M | -0.06M |
|
EBT
|
3.76M | -7.36M | -79.57M | -87.12M | -31.32M | -148.77M | -18.90M | -12.95M | -13.79M | -18.46M | -12.00M | -18.58M | -9.31M | -8.90M | -9.85M | -24.97M | -8.82M | -10.95M | -6.78M |
|
Tax Provisions
|
-1.84M | -2.42M | -0.85M | 1.37M | -1.67M | -0.27M | -3.49M | -0.15M | | | | -0.01M | | | -0.01M | | | 0.03M | -0.01M |
|
Profit After Tax
|
5.60M | -9.78M | -80.41M | -130.85M | -32.99M | -149.02M | -17.52M | -13.10M | -13.71M | -18.38M | -11.99M | -18.59M | -9.03M | -8.90M | -9.86M | -17.55M | -8.84M | -10.92M | -6.79M |
|
Equity Income
|
-0.12M | | | | | | | | -0.11M | -0.11M | 0.05M | -0.69M | -0.22M | -0.38M | -0.38M | -0.87M | -0.32M | -0.09M | -0.66M |
|
Income from Non-Controlling Interests
|
-0.00M | -0.00M | -0.00M | -27.00 | -0.09M | -1.00 | -8.00 | 1.00 | 5.28M | 4.91M | -0.56M | -0.57M | -0.48M | 2.76M | 1.42M | -1.36M | -0.09M | -0.09M | -0.09M |
|
Income from Continuing Operations
|
5.60M | -4.94M | -78.72M | -88.49M | -29.65M | -148.50M | -15.41M | -12.80M | -13.79M | -18.46M | -12.00M | -18.57M | -9.31M | -8.90M | -9.85M | -24.97M | -8.82M | -10.99M | -6.77M |
|
Consolidated Net Income
|
5.60M | -4.94M | -78.72M | -88.49M | -29.65M | 4.84M | 2.62M | 14.71M | 2.73M | -3.82M | -2.09M | -1.03M | -0.03M | -2.25M | -2.20M | 0.00M | -2.17M | -1.81M | -1.91M |
|
Income towards Parent Company
|
5.60M | -4.94M | -78.72M | -88.49M | -29.65M | 4.84M | 2.62M | | 2.73M | -3.82M | -2.09M | | -0.03M | -2.25M | -2.20M | 0.00M | -2.17M | -1.81M | -1.91M |
|
Net Income towards Common Stockholders
|
5.60M | -4.94M | -80.41M | -88.49M | -29.65M | -144.18M | -14.90M | | -10.97M | -22.21M | -2.09M | | -0.03M | -2.25M | -2.20M | 0.00M | -2.17M | -1.81M | -1.91M |
|
EPS (Basic)
|
0.04M | | | -0.01M | -0.95 | -2.91 | -0.21 | 0.07M | -1.04 | -2.10 | -0.18 | -0.08 | 0.00 | -0.18 | -0.17 | 0.00 | -0.17 | -0.14 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
0.14M | | | -0.01M | -0.95 | -2.91 | -0.21 | 0.07M | -1.04 | -2.10 | -0.18 | -0.08 | 0.00 | -0.18 | -0.17 | 0.00 | -0.17 | -0.14 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
130.00 | | | 0.01M | 31.21M | 49.62M | 70.37M | 210.00 | 10.52M | 10.60M | 11.74M | 12.11M | 12.22M | 12.22M | 12.72M | 12.49M | 13.00M | 13.25M | 13.90M |
|
Shares Outstanding (Diluted Average)
|
40.00 | | | 0.01M | 31.21M | 49.62M | 70.37M | 210.00 | 10.52M | 10.60M | 11.74M | 12.11M | 12.22M | 12.22M | 12.72M | 12.49M | 13.00M | 13.25M | 13.90M |
|
EBITDA
|
1.91M | -9.92M | -81.27M | -84.48M | -33.52M | -148.42M | -17.72M | 4.37M | -11.61M | -20.41M | -14.56M | -18.50M | -9.48M | -11.49M | -11.59M | -17.97M | -10.95M | -12.41M | -7.41M |
|
Interest Expenses
|
-0.04M | | | -2.46M | -2.49M | | | | | | | | | | | | | | |
|
Tax Rate
|
-49.02% | 32.87% | 1.06% | -1.58% | 5.32% | 0.18% | 18.48% | 1.16% | | | | 0.06% | | | 0.09% | | | -0.30% | 0.13% |