|
Revenue
|
4.99M | 5.47M | 5.05M | 6.51M | 5.44M | 5.09M | 4.42M | 5.09M | 7.48M | 7.67M | 8.25M | 8.57M | 7.21M | 9.09M | 7.89M | 7.29M | 7.37M | 7.31M | 6.65M | 6.22M | 6.25M | 6.76M | 4.06M | 7.70M | 0.75M | 0.44M | 0.33M | 0.41M | 0.24M | 0.61M | 0.45M | 0.39M | 0.30M | 0.32M | 0.32M | 1.96M | 0.99M | 1.30M | 1.27M | 1.35M | 1.58M | 2.34M | 2.26M | 2.00M | 2.77M | 3.75M | 4.29M | 5.07M | 4.34M | 4.55M | 4.50M | 4.29M | 4.95M | 5.15M | 4.78M | 5.42M | 5.56M | 7.53M | 9.53M | 6.89M | 7.74M | 10.12M | 11.89M | 12.03M | 10.72M | 12.34M | 15.18M |
|
Cost of Revenue
|
2.18M | 2.82M | 2.29M | 3.13M | 2.56M | 2.61M | 2.40M | 2.72M | 3.33M | 3.11M | 3.81M | 3.29M | 4.10M | 4.53M | 4.09M | 5.63M | 4.12M | 4.33M | 4.20M | 4.14M | 3.76M | 4.37M | 2.35M | -4.72M | 0.47M | 0.47M | 0.45M | 0.56M | 0.51M | 0.24M | 0.23M | 0.26M | 0.18M | 0.28M | 0.35M | 0.62M | 0.69M | 0.64M | 0.66M | 0.65M | 0.68M | 0.77M | 0.76M | 0.71M | 1.09M | 1.14M | 1.25M | 1.46M | 1.36M | 1.59M | 1.72M | 1.79M | 1.74M | 1.59M | 1.78M | 1.79M | 2.07M | 2.16M | 2.63M | 2.32M | 2.51M | 2.73M | 2.93M | 2.80M | 2.79M | 3.23M | 3.76M |
|
Gross Profit
|
2.81M | 2.65M | 2.75M | 3.39M | 2.88M | 2.49M | 2.02M | 2.38M | 4.15M | 4.55M | 4.45M | 5.28M | 3.10M | 4.56M | 3.80M | 3.54M | 3.25M | 2.97M | 2.45M | 2.08M | 2.49M | 2.39M | 1.72M | 2.62M | 0.28M | -0.02M | -0.12M | -0.16M | -0.27M | 0.26M | 0.13M | 0.06M | 0.07M | -0.02M | -0.08M | 0.33M | 0.02M | 0.17M | -0.01M | 0.04M | 0.04M | 0.17M | 0.03M | -0.02M | 0.12M | 0.17M | 0.38M | 0.48M | 0.47M | 0.75M | 0.53M | 0.65M | 0.70M | 0.77M | 0.44M | 0.60M | 0.75M | 1.37M | 1.89M | 2.01M | 0.92M | 1.72M | 2.28M | 2.65M | 2.14M | 2.43M | 3.00M |
|
Research & Development
|
0.84M | 0.69M | 0.94M | 0.71M | 0.83M | 0.51M | 0.61M | 0.35M | 0.56M | 0.58M | 0.52M | 0.57M | 0.55M | 0.65M | 0.67M | 0.62M | 0.76M | 0.91M | 0.63M | 0.91M | 0.74M | 0.79M | 0.64M | 0.08M | 0.45M | 0.47M | 0.46M | 0.48M | 0.27M | 0.40M | 0.39M | 0.36M | 0.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
2.98M | 2.73M | 2.21M | 2.40M | 2.43M | 3.03M | 2.16M | 3.31M | 4.32M | 5.59M | 4.36M | 4.88M | 4.99M | 5.28M | 5.56M | 4.31M | 6.31M | 4.98M | 7.23M | 4.78M | 5.29M | 5.56M | 5.06M | -7.47M | 1.80M | 1.91M | 1.69M | 1.66M | 1.70M | 1.44M | 0.50M | 0.89M | 0.66M | 0.78M | 2.54M | 2.51M | 2.18M | 2.36M | 2.83M | 2.08M | 2.10M | 2.47M | 2.39M | 2.67M | | | | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | 0.07M | 0.18M | 0.02M | 0.01M | 0.01M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | 0.32M | -0.29M | | -0.12M | -3.04M | | | | | | | | | | | 0.01M | | | 4.11M | | | | | | | -1.29M | -0.39M | -11.21M | -2.78M | -11.09M | 0.65M | -14.41M | 0.14M | 0.01M | 0.07M | 0.05M | 0.17M | 1.08M | | 0.19M | 2.33M | 2.43M | 2.81M | 0.08M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 3.21M | 0.00M | 0.02M | 3.77M | 3.66M | 3.33M | 2.87M | 2.99M | 2.92M | 2.87M | 2.98M | 3.00M | 3.25M | 3.07M |
|
Operating Expenses
|
3.82M | 3.42M | 3.15M | 3.11M | 3.26M | 3.26M | 2.84M | 3.73M | 4.90M | 6.18M | 4.88M | 5.45M | 5.54M | 5.93M | 6.23M | 4.93M | 7.08M | 5.89M | 7.86M | 5.69M | 6.03M | 6.35M | 5.70M | -7.39M | 2.25M | 2.38M | 2.14M | 2.14M | 1.97M | 0.55M | 0.50M | 0.89M | 0.66M | 0.78M | 3.56M | 10.81M | 2.47M | 2.36M | 4.11M | 5.20M | 2.10M | 2.47M | 2.39M | 4.26M | 2.33M | 2.43M | 2.81M | 2.73M | 2.60M | 2.88M | 2.97M | 3.55M | 5.51M | 3.21M | 3.67M | 2.92M | 3.77M | 3.66M | 3.33M | 2.87M | 2.99M | 2.92M | 2.87M | 2.98M | 3.00M | 3.25M | 3.07M |
|
Operating Income
|
-1.01M | -0.77M | -0.40M | 0.28M | -0.38M | -0.37M | -0.83M | -1.35M | -0.75M | -1.62M | -0.44M | -0.16M | -2.44M | -1.37M | -2.43M | -3.27M | -3.82M | -2.92M | -5.41M | -3.61M | -3.54M | -3.96M | -3.99M | 1.75M | -1.97M | -2.40M | -2.26M | -2.29M | -2.24M | -0.28M | -0.36M | -0.84M | -0.60M | -0.80M | -3.63M | -10.48M | -2.45M | -2.18M | -4.12M | -5.16M | -2.06M | -2.29M | -2.36M | -4.28M | -2.20M | -2.26M | -2.43M | -2.25M | -2.14M | -2.13M | -2.44M | -2.90M | -4.81M | -2.43M | -3.23M | -2.33M | -3.03M | -2.29M | -1.45M | -0.85M | -2.07M | -1.21M | -0.60M | -0.34M | -0.86M | -0.82M | -0.06M |
|
EBIT
|
-1.01M | -0.77M | -0.40M | 0.28M | -0.38M | -0.37M | -0.83M | -1.35M | -0.75M | -1.62M | -0.44M | -0.16M | -2.44M | -1.37M | -2.43M | -3.27M | -3.82M | -2.92M | -5.41M | -3.61M | -3.54M | -3.96M | -3.99M | 1.75M | -1.97M | -2.40M | -2.26M | -2.29M | -2.24M | -0.28M | -0.36M | -0.84M | -0.60M | -0.80M | -3.63M | -10.48M | -2.45M | -2.18M | -4.12M | -5.16M | -2.06M | -2.29M | -2.36M | -4.28M | -2.20M | -2.26M | -2.43M | -2.25M | -2.14M | -2.13M | -2.44M | -2.90M | -4.81M | -2.43M | -3.23M | -2.33M | -3.03M | -2.29M | -1.45M | -0.85M | -2.07M | -1.21M | -0.60M | -0.34M | -0.86M | -0.82M | -0.06M |
|
Interest & Investment Income
|
0.01M | 0.00M | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | -0.03M | | | -0.03M | -0.01M |
|
Other Non Operating Income
|
| | -0.00M | 0.01M | -0.00M | | | 0.63M | 0.23M | 0.00M | -0.00M | 0.03M | 0.02M | 0.01M | -0.01M | -0.01M | 0.05M | | 0.00M | 0.01M | | | -0.05M | 0.26M | -0.14M | -0.27M | 0.39M | -0.17M | 0.32M | 0.00M | | | -0.03M | -2.88M | -2.65M | 4.30M | 0.26M | 0.32M | 0.28M | 1.16M | 0.24M | -0.82M | 0.56M | 0.43M | 0.94M | -0.37M | -0.86M | 0.31M | 0.79M | -0.89M | 0.58M | 0.01M | 0.22M | 0.30M | 0.06M | 0.03M | | | | | | -0.01M | -0.03M | | | -0.03M | -0.02M |
|
Non Operating Income
|
| | | | | | | 0.63M | -2.03M | -4.48M | -0.84M | 0.59M | -0.25M | 0.78M | -0.21M | 1.01M | 0.30M | 0.05M | -0.15M | -0.48M | -0.13M | 0.05M | -0.21M | 0.08M | -0.35M | -0.46M | 0.20M | -0.34M | 0.15M | -0.16M | -0.14M | -0.14M | -0.16M | -2.88M | -2.65M | 0.51M | 0.01M | -0.65M | 0.27M | -1.69M | 0.41M | -3.62M | 0.47M | 0.43M | -1.00M | 0.03M | -0.86M | 0.38M | 0.69M | -0.88M | 0.58M | 0.70M | 0.23M | 0.29M | 0.06M | 0.04M | -0.00M | -0.00M | -0.01M | 1.78M | | -0.01M | -0.03M | -0.03M | | -0.03M | -0.02M |
|
EBT
|
-0.99M | -0.77M | -0.40M | 0.28M | -0.38M | -1.06M | -0.83M | -0.73M | -2.78M | -6.10M | -1.28M | 0.43M | -2.69M | -0.59M | -2.64M | -2.25M | -3.52M | -2.87M | -5.56M | -4.09M | -3.67M | -3.90M | -4.20M | 1.83M | -2.32M | -2.85M | -2.05M | -2.64M | -2.09M | -0.44M | -0.50M | -0.98M | -0.76M | -3.68M | -6.28M | -9.97M | -2.44M | -2.83M | -3.85M | -6.85M | -1.65M | -5.91M | -1.90M | -3.85M | -3.21M | -2.23M | -3.29M | -1.87M | -1.45M | -3.01M | -1.85M | -2.20M | -4.58M | -2.14M | -3.17M | -2.28M | -3.03M | -2.29M | -1.46M | 0.93M | -2.08M | -1.22M | -0.63M | -0.36M | -0.88M | 0.07M | -0.08M |
|
Tax Provisions
|
-0.04M | -0.04M | -0.03M | 0.16M | -0.05M | 0.09M | 0.07M | 0.04M | -0.01M | -0.10M | -0.01M | 0.17M | 0.00M | -0.03M | 0.11M | 0.06M | 0.07M | -0.01M | -0.01M | -0.11M | 0.51M | -0.01M | -1.46M | 1.20M | | -0.00M | | 0.00M | | | | | | | | 0.35M | | | | -0.28M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
0.95M | 0.73M | 0.37M | 0.13M | -0.32M | -1.15M | -0.90M | -0.77M | -2.78M | -6.00M | -1.27M | 0.26M | -2.70M | -0.56M | -2.75M | -2.31M | -3.59M | -2.87M | -5.55M | -3.98M | -4.18M | -3.89M | -2.74M | -5.79M | -3.04M | -3.27M | -7.30M | -19.34M | -3.26M | -0.44M | -0.50M | -0.98M | -0.76M | -3.68M | -6.28M | -9.97M | -2.44M | -2.83M | -3.85M | -6.58M | -1.65M | -5.91M | -1.90M | -3.78M | -3.21M | -2.23M | -3.29M | -1.87M | -1.45M | -3.01M | -1.85M | -2.20M | -4.58M | -2.14M | -3.17M | -2.28M | -3.03M | -2.29M | -1.46M | 0.93M | -2.08M | -1.22M | -0.63M | -0.36M | -0.88M | 0.07M | -0.08M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | | | | | | | | | | | |
|
Other Income
|
| | | | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.95M | -0.73M | -0.37M | 0.13M | -0.32M | -1.15M | -0.90M | -0.77M | -2.78M | -6.00M | -1.27M | 0.26M | -2.70M | -0.56M | -2.75M | -2.31M | -3.59M | -2.87M | -5.55M | -3.98M | -4.18M | -3.89M | -2.74M | 0.63M | -2.32M | -2.85M | -2.05M | -2.64M | -2.09M | -0.44M | -0.50M | -0.98M | -0.76M | -3.68M | -6.28M | -10.32M | -2.44M | -2.83M | -3.85M | -6.58M | -1.65M | -5.91M | -1.90M | -3.85M | -3.21M | -2.23M | -3.29M | -1.87M | -1.45M | -3.01M | -1.85M | -2.20M | -4.58M | -2.14M | -3.17M | -2.28M | -3.03M | -2.29M | -1.46M | 0.93M | -2.08M | -1.22M | -0.63M | -0.36M | -0.88M | 0.07M | -0.08M |
|
Consolidated Net Income
|
-0.95M | -0.73M | -0.37M | 0.13M | -0.32M | -1.15M | -0.90M | -0.77M | -2.78M | -6.00M | -1.27M | 0.26M | -2.70M | -0.56M | -2.75M | -2.31M | -3.59M | -2.87M | -5.55M | -3.98M | -4.18M | -3.89M | 2.66M | -6.42M | -0.72M | -0.42M | -5.25M | -16.70M | -1.17M | 1.18M | -0.03M | 0.68M | 0.07M | -3.68M | -6.28M | -10.32M | -2.44M | -2.83M | -3.85M | -6.58M | -1.65M | -5.91M | -1.90M | -3.85M | -3.21M | -2.23M | -3.29M | -1.87M | -1.45M | -3.01M | -1.85M | -2.20M | -4.58M | -2.14M | -3.17M | -2.28M | -3.03M | -2.29M | -1.46M | 0.93M | -2.08M | -1.22M | -0.63M | -0.36M | -0.88M | 0.07M | -0.08M |
|
Income towards Parent Company
|
-0.95M | -0.73M | -0.37M | 0.13M | -0.32M | -1.15M | -0.90M | -0.77M | -2.78M | -6.00M | -1.27M | 0.26M | -2.70M | -0.56M | -2.75M | -2.31M | -3.59M | -2.87M | -5.55M | -3.98M | -4.18M | -3.89M | 2.66M | -6.42M | -0.72M | -0.42M | -5.25M | -16.70M | -1.17M | 1.18M | -0.03M | 0.68M | 0.07M | -3.68M | -6.28M | -10.32M | -2.44M | -2.83M | -3.85M | -6.58M | -1.65M | -5.91M | -1.90M | -3.85M | -3.21M | -2.23M | -3.29M | -1.87M | -1.45M | -3.01M | -1.85M | -2.20M | -4.58M | -2.14M | -3.17M | -2.28M | -3.03M | -2.29M | -1.46M | 0.93M | -2.08M | -1.22M | -0.63M | -0.36M | -0.88M | 0.07M | -0.08M |
|
Preferred Dividend Payments
|
| | | | | | | | 2.03M | 4.24M | 0.60M | -0.80M | 0.17M | 0.17M | 0.17M | 0.17M | 0.18M | 0.18M | 0.18M | 0.18M | 0.23M | 0.30M | 0.30M | 0.30M | 0.33M | 0.33M | 0.33M | 0.33M | 0.39M | | | | | 5.25M | 3.85M | 3.42M | 3.51M | 0.33M | | 0.37M | | | | | 3.34M | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.95M | -0.73M | -0.37M | 0.13M | -0.32M | -0.32M | -0.90M | -0.77M | -3.04M | -6.26M | -1.54M | 0.06M | -2.86M | -0.73M | -2.92M | -2.48M | -3.77M | -3.05M | -5.73M | -4.16M | -4.41M | -4.20M | -0.38M | -6.10M | -3.37M | -3.61M | -7.63M | -19.67M | -3.66M | -0.44M | -0.50M | -0.98M | -0.76M | -8.93M | -10.13M | -13.39M | -5.95M | -3.17M | -3.85M | -6.95M | -1.65M | -5.91M | -1.90M | -3.78M | -6.55M | -2.25M | -3.30M | -1.87M | -1.45M | -3.01M | -1.86M | -2.21M | -4.59M | -2.14M | -3.18M | -2.29M | -3.03M | -2.29M | -1.46M | 0.93M | -2.08M | -1.22M | -0.63M | -0.36M | -0.88M | 0.07M | -0.08M |
|
EPS (Basic)
|
-0.00M | -0.00M | -804.40 | 283.52 | -712.09 | -0.01 | -0.02 | -0.01 | -0.06 | -0.13 | -0.03 | 122.54 | -0.55 | -0.12 | -0.49 | -0.42 | -0.54 | -0.41 | -0.78 | -0.57 | -0.60 | -0.57 | -0.05 | -0.77 | -0.36 | -0.30 | -0.55 | -1.54 | -0.18 | -1.03 | -1.15 | -2.21 | -1.69 | -15.35 | -1.36 | -0.20 | -7.10 | -2.29 | -2.49 | -3.52 | -0.48 | -1.05 | -0.31 | -0.48 | -0.78 | -0.20 | -0.21 | 0.16 | -0.08 | -0.14 | -0.08 | -0.09 | -0.20 | -0.09 | -2.79 | -2.01 | -2.61 | -1.88 | -1.04 | 0.88 | -1.46 | -0.83 | -0.42 | -0.24 | -0.59 | 0.05 | -0.05 |
|
EPS (Weighted Average and Diluted)
|
-0.02 | -0.01 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.11 | -0.08 | -0.14 | -0.08 | -0.09 | -0.20 | -0.09 | -2.79 | -2.01 | -2.61 | -1.88 | -1.04 | 0.88 | -1.46 | -0.83 | -0.42 | -0.24 | -0.59 | 0.05 | -0.05 |
|
Shares Outstanding (Weighted Average)
|
455.00 | 455.00 | 455.00 | 455.00 | 455.00 | 455.00 | 456.00 | 456.00 | 456.00 | 456.00 | 457.00 | 457.00 | 663.00 | 663.00 | 663.00 | 663.00 | 817.00 | 817.00 | 817.00 | 817.00 | 817.00 | 817.00 | 817.00 | 898.00 | 898.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.02M | 0.03M | 0.03M | 0.07M | 0.08M | 0.10M | 0.10M | 0.30M | 0.30M | 0.37M | 0.56M | 0.56M | 0.82M | 0.86M | 0.91M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.14M | 1.17M | 1.17M | 1.38M | 1.42M | 1.43M | 1.47M | 1.48M | 1.48M | 1.50M | 1.51M | 1.62M |
|
Shares Outstanding (Diluted Average)
|
49.19M | 49.19M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16.48M | 17.86M | 21.04M | 22.71M | 21.10M | 22.71M | 22.71M | 1.14M | 1.14M | 1.16M | 1.22M | 1.39M | 1.30M | 1.42M | 1.46M | 1.48M | 1.47M | 1.50M | | 1.64M |
|
EBITDA
|
-1.01M | -0.77M | -0.40M | 0.28M | -0.38M | -0.37M | -0.83M | -1.35M | -0.75M | -1.62M | -0.44M | -0.16M | -2.44M | -1.37M | -2.43M | -3.27M | -3.82M | -2.92M | -5.41M | -3.61M | -3.54M | -3.96M | -3.99M | 1.75M | -1.97M | -2.40M | -2.26M | -2.29M | -2.24M | -0.28M | -0.36M | -0.84M | -0.60M | -0.80M | -3.63M | -10.48M | -2.45M | -2.18M | -4.12M | -5.16M | -2.06M | -2.29M | -2.36M | -4.28M | -2.20M | -2.26M | -2.43M | -2.25M | -2.14M | -2.13M | -2.44M | -2.90M | -4.81M | -2.43M | -3.23M | -2.33M | -3.03M | -2.29M | -1.45M | -0.85M | -2.07M | -1.21M | -0.60M | -0.34M | -0.86M | -0.82M | -0.06M |
|
Interest Expenses
|
| | | | | | | | -0.24M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M |
|
Tax Rate
|
4.12% | 4.95% | 8.50% | 54.74% | 13.60% | | | | 0.22% | 1.70% | 0.70% | 38.55% | | 5.06% | | | | 0.21% | 0.14% | 2.59% | | 0.21% | 34.67% | 65.65% | | 0.04% | | | | | | | | | | | | | | 4.07% | | | | | | | | | | | | | | | | | | | | | | | | | | | |