|
Revenue
|
0.44M | 1.34M | 1.33M | 0.11M | 0.37M | 1.22M | 0.52M | 0.48M | 1.22M | 0.51M | 0.57M | 1.38M | 1.22M | 0.58M | 0.55M | 1.33M | 1.30M | 0.56M | 0.56M | 1.47M | | 0.65M | 0.58M | 1.62M | 1.53M | 0.77M | 0.88M | 1.82M | 1.55M | 1.00M | 1.22M | 2.11M | 1.90M | 1.00M | | 2.04M | 2.06M | 1.02M | 1.00M | 2.14M | 2.03M | 1.00M | 0.74M | 3.22M | 4.55M | 2.23M | 2.48M | 3.87M | 3.29M | 1.94M | 2.09M | 3.64M | 3.07M | 1.86M | 1.88M | 2.85M | 2.85M | 1.90M | 1.96M | 3.45M | 2.61M | 1.77M | 2.00M | 3.48M | 3.22M | 2.09M |
|
Cost of Revenue
|
0.09M | 0.16M | 0.15M | | 0.08M | 0.15M | 0.12M | 0.08M | 0.18M | 0.07M | 0.14M | 0.17M | 0.15M | 0.08M | 0.11M | 0.14M | 0.15M | 0.09M | 0.10M | 0.16M | | 0.07M | 0.10M | 0.16M | 0.21M | 0.10M | 0.11M | 0.18M | 0.15M | 0.11M | 0.14M | 0.19M | 0.17M | 0.11M | | 0.21M | 0.23M | 0.12M | 0.13M | 0.20M | 0.23M | 0.13M | 0.12M | 0.29M | 0.42M | 0.26M | 0.31M | 0.50M | 0.42M | 0.28M | 0.34M | 0.46M | 0.36M | 0.27M | 0.28M | 0.37M | 0.36M | 0.30M | 0.31M | 0.44M | 0.37M | 0.25M | 0.31M | 0.40M | 0.36M | 0.28M |
|
Gross Profit
|
0.35M | 1.06M | 1.10M | | 0.29M | 1.07M | 0.41M | 0.40M | 1.04M | 0.44M | 0.44M | 1.21M | 1.07M | 0.50M | 0.44M | 1.18M | 1.15M | 0.48M | 0.46M | 1.31M | | 0.58M | 0.49M | 1.46M | 1.32M | 0.67M | 0.78M | 1.64M | 1.40M | 0.89M | 1.08M | 1.93M | 1.74M | 0.89M | | 1.83M | 1.84M | 0.90M | 0.87M | 1.94M | 1.80M | 0.87M | 0.62M | 2.93M | 4.12M | 1.97M | 2.17M | 3.38M | 2.86M | 1.66M | 1.74M | 3.18M | 2.71M | 1.59M | 1.59M | 2.48M | 2.50M | 1.60M | 1.64M | 3.01M | 2.24M | 1.52M | 1.69M | 3.07M | 2.87M | 1.82M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | | | -0.00M | -0.00M | -0.00M | | -0.00M | -0.00M | | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.18M | 0.18M | 0.19M | 0.19M | 0.19M | 0.19M | 0.21M | 0.20M | 0.22M | 0.23M | 0.22M | 0.22M | 0.23M | 0.20M | 0.21M | 0.22M | 0.23M | 0.22M | 0.21M |
|
Share-based Compensation (IS)
|
| | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.52M | 0.81M | 0.68M | | 0.44M | 0.67M | 0.64M | 0.42M | 0.65M | 0.49M | 0.42M | 0.69M | 0.71M | 0.60M | 0.55M | 0.70M | 0.75M | 0.57M | 0.59M | 0.76M | | 0.57M | 0.58M | 0.76M | 0.72M | 0.67M | 0.57M | 0.72M | 0.69M | 0.75M | 0.67M | 0.81M | 0.85M | 0.82M | | 0.84M | 0.85M | 0.78M | 0.78M | 0.89M | 0.95M | 0.85M | 0.76M | 1.03M | 1.47M | 1.40M | 1.34M | 1.51M | 1.57M | 1.98M | 1.56M | 1.88M | 1.80M | 1.53M | 1.82M | 1.83M | 1.84M | 1.70M | 1.57M | 1.91M | 1.71M | 1.56M | 1.77M | 1.81M | 1.70M | 1.63M |
|
Restructuring Costs
|
0.20M | | -0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.07M | | | | | | |
|
Other Operating Expenses
|
0.18M | 0.00M | 0.17M | -0.14M | 0.08M | 0.09M | 0.01M | | 0.08M | | -0.06M | | -0.00M | -0.01M | -0.00M | 0.00M | -0.00M | 0.00M | -0.00M | 0.00M | 831.00 | | | | | | | -0.00M | -0.01M | | 259.00 | | -0.02M | 719.00 | | | -0.01M | | | -0.02M | -0.02M | | 0.02M | | | -0.00M | -0.03M | -0.01M | -0.05M | 0.02M | | 0.01M | -0.02M | | -0.03M | | -0.29M | -0.01M | -0.02M | | -0.03M | 52.00 | | -0.01M | -0.02M | 0.00M |
|
Operating Expenses
|
0.81M | 0.89M | 0.81M | | 0.52M | 0.76M | 0.85M | 0.58M | 0.73M | 0.64M | 0.63M | 0.93M | 0.62M | 0.74M | 0.72M | 0.70M | 0.75M | 0.57M | 0.59M | 0.76M | | 0.57M | 0.58M | 0.76M | 0.72M | 0.67M | 0.57M | 0.72M | 0.69M | 0.75M | 0.67M | 0.81M | 0.85M | 0.82M | | 0.84M | 0.85M | 0.78M | 0.78M | 0.89M | 0.95M | 0.85M | 0.76M | 1.03M | 1.47M | 1.57M | 1.51M | 1.70M | 1.75M | 2.17M | 1.75M | 2.07M | 2.00M | 1.74M | 2.03M | 2.04M | 2.07M | 1.92M | 1.78M | 2.21M | 1.91M | 1.76M | 1.98M | 2.04M | 1.93M | 1.84M |
|
Operating Income
|
-0.46M | 0.17M | 0.29M | | -0.23M | 0.30M | -0.33M | -0.11M | 0.32M | -0.13M | -0.11M | 0.38M | 0.46M | -0.16M | -0.17M | 0.42M | 0.30M | -0.17M | -0.20M | 0.47M | | -0.07M | -0.17M | 0.63M | 0.50M | -0.08M | 0.12M | 0.83M | 0.55M | 0.06M | 0.31M | 1.03M | 0.75M | -0.03M | | 0.89M | 0.84M | 0.00M | -0.03M | 0.85M | 0.72M | -0.10M | -0.24M | 1.75M | 2.44M | 0.40M | 0.63M | 1.67M | 1.07M | -0.49M | -0.01M | 1.02M | 0.67M | -0.15M | -1.10M | 0.70M | 0.13M | -0.46M | -1.33M | 0.10M | 0.30M | 0.32M | -0.30M | 1.12M | 0.92M | -0.02M |
|
EBIT
|
-0.46M | 0.17M | 0.29M | -0.43M | -0.23M | 0.30M | -0.33M | -0.11M | 0.32M | -0.13M | -0.11M | 0.38M | 0.46M | -0.16M | -0.17M | 0.42M | 0.30M | -0.17M | -0.20M | 0.47M | | -0.07M | -0.17M | 0.63M | 0.50M | -0.08M | 0.12M | 0.83M | 0.55M | 0.06M | 0.31M | 1.03M | 0.75M | -0.03M | | 0.89M | 0.84M | 0.00M | -0.03M | 0.85M | 0.72M | -0.10M | -0.24M | 1.75M | 2.44M | 0.40M | 0.63M | 1.67M | 1.07M | -0.49M | -0.01M | 1.02M | 0.67M | -0.15M | -1.10M | 0.70M | 0.13M | -0.46M | -1.33M | 0.10M | 0.30M | 0.32M | -0.30M | 1.12M | 0.92M | -0.02M |
|
Interest & Investment Income
|
109.00 | | 61.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | -0.04M | | 0.00M | 0.10M | 0.01M | 0.00M | 0.00M | 0.01M | | | 0.01M | 0.11M | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | -0.01M | | | -0.12M | | | | | | | | | | 0.13M | 0.06M | | 0.03M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.00M | 0.02M | 0.04M | 0.03M | 0.03M | 0.03M | 0.01M | 0.03M | 0.02M | 0.02M | 0.02M |
|
Non Operating Income
|
0.09M | -0.07M | -0.13M | -0.11M | -0.07M | -0.08M | 0.10M | -0.09M | -0.06M | 0.00M | 0.01M | -0.06M | -0.03M | 0.01M | -0.00M | | | | | 0.00M | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.08M | 0.00M | 0.00M | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.02M | 0.02M | 0.03M | | | | | | | | | | | | | | | | |
|
EBT
|
-0.37M | 0.10M | 0.16M | -0.36M | -0.30M | 0.22M | -0.30M | -0.19M | 0.26M | -0.18M | -0.11M | 0.38M | 0.03M | -0.21M | -0.14M | 0.35M | 0.25M | -0.23M | -0.26M | 0.42M | | -0.13M | -0.23M | 0.57M | 0.45M | -0.14M | 0.18M | 0.78M | 0.50M | 0.01M | 0.27M | 1.06M | 0.70M | -0.09M | | 0.85M | 0.71M | -0.01M | -0.04M | 0.84M | 0.70M | -0.11M | -0.25M | 1.69M | 2.36M | 0.32M | 0.68M | 1.66M | 1.02M | -0.53M | -0.05M | 0.98M | 0.64M | -0.18M | -1.13M | 0.65M | 0.09M | -0.47M | -1.34M | 0.09M | 0.25M | 0.28M | -0.33M | 1.08M | 0.89M | -0.05M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | 0.05M | 0.00M | | | 0.01M | | | | 0.02M | 0.03M | | 0.01M | 0.05M | -0.75M | 0.00M | 0.10M | 0.41M | 0.27M | 0.05M | | 0.22M | 0.15M | 0.00M | -0.00M | 0.22M | 0.18M | -0.02M | -0.06M | 0.42M | 0.58M | 0.09M | 0.15M | 0.39M | 0.25M | -0.11M | -0.00M | 0.26M | 0.16M | -0.03M | -0.28M | 0.13M | -0.15M | -0.11M | -0.34M | 0.02M | 0.05M | 0.08M | -0.08M | 0.26M | 0.20M | -0.01M |
|
Profit After Tax
|
-0.37M | 0.10M | 0.16M | -0.45M | -0.30M | 0.31M | -0.30M | -0.19M | 0.32M | -0.18M | -0.11M | 0.44M | 0.03M | -0.21M | -0.14M | 0.30M | 0.25M | -0.23M | -0.26M | 0.41M | | -0.13M | -0.23M | 0.57M | 0.45M | -0.14M | 0.06M | 0.73M | 1.25M | 0.01M | 0.17M | 0.65M | 0.44M | -0.13M | | 0.63M | 0.55M | -0.02M | -0.03M | 0.62M | 0.53M | -0.09M | -0.19M | 1.27M | 1.78M | 0.23M | 0.54M | 1.27M | 0.77M | -0.42M | -0.05M | 0.72M | 0.48M | -0.15M | -0.85M | 0.51M | 0.00M | -0.37M | -1.00M | 0.07M | 0.21M | 0.19M | -0.25M | 0.82M | 0.69M | -0.04M |
|
Equity Income
|
| | 0.07M | | | 0.01M | | | | | | | | | | | | | | | | | | -0.01M | 0.02M | | | 0.00M | 0.01M | | -259.00 | | | | | | | | | | | | | | | -0.00M | -0.03M | -0.01M | -0.05M | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.37M | 0.10M | 0.16M | -0.36M | -0.30M | 0.22M | -0.30M | -0.19M | 0.26M | -0.18M | -0.11M | 0.38M | 0.03M | -0.21M | -0.14M | 0.30M | 0.25M | -0.23M | -0.26M | 0.41M | | -0.13M | -0.23M | 0.55M | 0.42M | -0.14M | 0.17M | 0.73M | 1.25M | 0.01M | 0.17M | 0.65M | 0.44M | -0.13M | | 0.63M | 0.55M | -0.02M | -0.03M | 0.62M | 0.53M | -0.09M | -0.19M | 1.27M | 1.78M | 0.23M | 0.54M | 1.27M | 0.77M | -0.42M | -0.05M | 0.72M | 0.48M | -0.15M | -0.85M | 0.51M | 0.24M | -0.37M | -1.00M | 0.07M | 0.21M | 0.19M | -0.25M | 0.82M | 0.69M | -0.04M |
|
Consolidated Net Income
|
| 0.05M | | | -0.30M | 0.22M | -0.30M | -0.19M | 0.26M | -0.18M | -0.11M | 0.38M | 0.03M | -0.21M | -0.14M | 0.30M | 0.25M | -0.23M | -0.26M | 0.41M | | -0.13M | -0.23M | 0.55M | 0.42M | -0.14M | 0.17M | 0.73M | 1.25M | 0.01M | 0.17M | 0.65M | 0.44M | -0.13M | | 0.63M | 0.55M | -0.02M | -0.03M | 0.62M | 0.53M | -0.09M | -0.19M | 1.27M | 1.78M | 0.23M | 0.54M | 1.27M | 0.77M | -0.42M | -0.05M | 0.72M | 0.48M | -0.15M | -0.85M | 0.51M | 0.24M | -0.37M | -1.00M | 0.07M | 0.21M | 0.19M | -0.25M | 0.82M | 0.69M | -0.04M |
|
Income towards Parent Company
|
| 0.05M | | | -0.30M | 0.22M | -0.30M | -0.19M | 0.26M | -0.18M | -0.11M | 0.38M | 0.03M | -0.21M | -0.14M | 0.30M | 0.25M | -0.23M | -0.26M | 0.41M | | -0.13M | -0.23M | 0.55M | 0.42M | -0.14M | 0.17M | 0.73M | 1.25M | 0.01M | 0.17M | 0.65M | 0.44M | -0.13M | | 0.63M | 0.55M | -0.02M | -0.03M | 0.62M | 0.53M | -0.09M | -0.19M | 1.27M | 1.78M | 0.23M | 0.54M | 1.27M | 0.77M | -0.42M | -0.05M | 0.72M | 0.48M | -0.15M | -0.85M | 0.51M | 0.24M | -0.37M | -1.00M | 0.07M | 0.21M | 0.19M | -0.25M | 0.82M | 0.69M | -0.04M |
|
Net Income towards Common Stockholders
|
| 0.05M | | | -0.30M | 0.22M | -0.30M | -0.19M | 0.26M | -0.18M | -0.11M | 0.38M | 0.03M | -0.21M | -0.14M | 0.30M | 0.25M | -0.23M | -0.26M | 0.41M | | -0.13M | -0.23M | 0.55M | 0.42M | -0.14M | 0.17M | 0.73M | 1.25M | 0.01M | 0.17M | 0.65M | 0.44M | -0.13M | | 0.63M | 0.55M | -0.02M | -0.03M | 0.62M | 0.53M | -0.09M | -0.19M | 1.27M | 1.78M | 0.23M | 0.54M | 1.27M | 0.77M | -0.42M | -0.05M | 0.72M | 0.48M | -0.15M | -0.85M | 0.51M | 0.24M | -0.37M | -1.00M | 0.07M | 0.21M | 0.19M | -0.25M | 0.82M | 0.69M | -0.04M |
|
EPS (Basic)
|
| | | | | 3.04 | | | 3.50 | | | 5.14 | 0.36 | -2.87 | -1.94 | 4.07 | 3.31 | -3.08 | -3.45 | 0.01 | | -1.69 | -3.05 | 0.01 | 5.71 | -1.84 | 2.29 | 0.01 | 0.02 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 | 0.03 | 0.00 | 0.01 | 0.02 | 0.01 | -0.01 | -0.69 | 0.01 | 0.01 | -2.03 | -0.01 | 0.01 | 3.13 | 0.00 | -1.32 | 0.09 | 0.27 | 0.25 | -0.33 | 1.09 | 0.91 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | -2.44 | -1.54 | | | -2.87 | -1.94 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01 | 0.01 | -2.03 | -0.01 | 0.01 | 3.13 | 0.00 | -1.32 | 0.09 | 0.27 | 0.25 | -0.33 | 1.09 | 0.91 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
0.01 | | | 0.01 | | 0.07M | | | 0.07M | | | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 74.23M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 0.07M | 74.53M | 74.50M | 74.55M | 74.68M | 74.67M | 74.64M | 74.67M | 74.69M | 74.72M | 74.70M | 74.72M | 74.81M | 74.82M | 74.79M | 74.82M | 75.00M | 0.08M | 0.07M | 75.02M | 0.08M | 75.12M | 75.09M | 0.08M | 0.08M | 75.17M | 0.08M | 0.08M | 75.27M | 75.44M | 0.08M | 75.58M | 757.27M | 0.76M | 0.76M | 0.76M | 757.27M | 0.76M | 0.76M | 0.75M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | 0.07M | 0.07M | | | 0.07M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 75.17M | 0.08M | 0.08M | 75.27M | 75.44M | 0.08M | 75.58M | 757.27M | 0.76M | 0.76M | 0.76M | 757.27M | 0.76M | 0.76M | 0.75M |
|
EBITDA
|
-0.46M | 0.17M | 0.29M | -0.43M | -0.23M | 0.30M | -0.33M | -0.11M | 0.32M | -0.13M | -0.11M | 0.38M | 0.46M | -0.16M | -0.17M | 0.42M | 0.30M | -0.17M | -0.20M | 0.47M | | -0.07M | -0.17M | 0.63M | 0.50M | -0.08M | 0.12M | 0.83M | 0.55M | 0.06M | 0.31M | 1.03M | 0.75M | -0.03M | | 0.89M | 0.84M | 0.00M | -0.03M | 0.85M | 0.72M | -0.10M | -0.24M | 1.75M | 2.44M | 0.56M | 0.80M | 1.85M | 1.25M | -0.30M | 0.19M | 1.21M | 0.87M | 0.06M | -0.90M | 0.92M | 0.36M | -0.24M | -1.11M | 0.33M | 0.50M | 0.53M | -0.08M | 1.35M | 1.14M | 0.19M |
|
Interest Expenses
|
-0.09M | -0.10M | -0.08M | -0.07M | -0.08M | -0.09M | -0.07M | -0.10M | -0.06M | -0.06M | -0.07M | -0.07M | -0.07M | -0.05M | -0.07M | -0.07M | -0.04M | | -0.06M | -0.05M | | 0.05M | 0.06M | 0.06M | 0.05M | -0.05M | -0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | | 0.05M | 0.03M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.06M | 0.08M | 0.09M | 0.08M | 0.09M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M | 0.05M | 0.08M | 0.06M | 0.05M | 0.05M | 0.05M | 0.05M |
|
Tax Rate
|
| | | | | | | | | | | | | | | 13.32% | 1.68% | | | 1.77% | | | | 3.83% | 6.29% | | 3.07% | 6.41% | -148.80% | 38.70% | 37.83% | 38.29% | 37.85% | -53.41% | | 25.53% | 21.88% | -40.97% | 5.00% | 26.13% | 25.17% | 18.84% | 22.81% | 24.99% | 24.62% | 28.47% | 21.31% | 23.64% | 24.86% | 20.71% | 4.08% | 26.48% | 24.47% | 16.67% | 24.85% | 20.80% | -160.27% | 22.17% | 25.61% | 22.05% | 17.87% | 30.30% | 24.64% | 23.99% | 22.43% | 20.85% |