|
Revenue
|
| | 0.04M | 0.03M | 0.04M | 0.22M | 0.10M | 0.01M | 0.14M | 0.02M | 0.01M | 0.04M | 0.01M | 0.01M | 0.21M | 0.06M | 0.33M | 0.35M | 0.12M | 0.06M | 0.15M | 0.18M | 0.16M | 0.33M | 0.71M | 0.07M | 0.02M | 0.64M | 0.58M | 0.00M | 0.86M | 6.21M | 0.01M | 1.00 | 0.37M | 1.01M | 0.64M | 2.12M | 0.87M | 1.21M | 3.40M | | -0.01M | -0.08M | 1.64M | -0.04M | 0.12M | | 0.28M | 0.05M | 0.20M | | 0.25M | 12.70M | 1.04M | 0.85M | 0.90M | 0.01M | -0.17M | -0.17M | -0.18M |
|
Cost of Revenue
|
| | 0.01M | 0.01M | 0.00M | 0.11M | 0.01M | 0.03M | 0.01M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.02M | 0.16M | 0.09M | 0.00M | 0.00M | 0.05M | 0.05M | 0.00M | 0.01M | 1.00M | 0.01M | 440.00 | 0.52M | 1.00M | | 0.80M | 5.21M | 0.03M | 0.03M | 0.27M | 0.58M | 0.56M | 1.98M | 0.91M | | | | | | | | 0.11M | -0.02M | 0.15M | 0.07M | 0.19M | 0.10M | 0.33M | 6.29M | 0.56M | 0.39M | 0.65M | 0.15M | | 0.00M | |
|
Gross Profit
|
| | 0.03M | 0.02M | 0.04M | 0.11M | 0.09M | -0.03M | 0.14M | 0.02M | 0.00M | 0.03M | 0.01M | 0.01M | 0.20M | 0.04M | 0.16M | 0.17M | 0.09M | 0.04M | 0.07M | 0.13M | 0.16M | 0.32M | -0.29M | 0.06M | 0.02M | 0.11M | -0.42M | 0.00M | 0.06M | 1.00M | -0.03M | -0.03M | 0.11M | 0.43M | 0.08M | 0.13M | -0.04M | | | | | | -0.01M | 0.81M | 0.01M | 0.02M | 0.13M | -0.01M | 0.01M | -0.10M | -0.08M | 6.41M | 0.48M | 0.46M | 0.25M | -0.14M | -0.00M | -0.00M | |
|
Selling, General & Administrative
|
| | 0.25M | 0.19M | 0.20M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.23M | 0.22M | 0.22M | 0.23M | 0.20M | 0.21M | 0.21M | 0.09M | 0.19M | 0.10M | 0.11M | 0.16M | 0.29M | 0.23M | 0.19M | 0.16M | 0.20M | 0.21M | 0.20M | 0.33M | 0.29M | 0.25M | 0.21M | 0.21M | 0.32M | 0.32M | 0.30M | 0.28M | 0.38M | 0.53M | 0.30M | 0.30M | 2.23M | 0.89M | 0.36M | 0.37M | 0.55M | 0.54M | 0.48M | 0.42M | 0.78M | 0.65M | 0.60M | 0.71M | 0.58M | 0.82M | 0.76M | 0.64M | 0.65M | 0.99M | 1.01M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.58M | 0.56M | 1.98M | 0.91M | 0.81M | 3.00M | -0.02M | 0.06M | | 0.01M | 1.24M | 0.11M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| | | | | | | | | | | | | | | | | 0.37M | 0.03M | 0.02M | 0.08M | 0.09M | 0.16M | 0.46M | 0.45M | 0.02M | 0.01M | 0.54M | 0.28M | 0.00M | 0.81M | 5.21M | 0.03M | 0.03M | 0.27M | 0.00M | 150.00 | 300.00 | | | | | | | -0.01M | -1.24M | -0.11M | | | | | | | | | | | | | | |
|
Operating Expenses
|
| | 0.25M | 0.19M | 0.20M | 0.21M | 0.20M | 0.20M | 0.20M | 0.20M | 0.23M | 0.22M | 0.22M | 0.23M | 0.20M | 0.21M | 0.21M | 0.46M | 0.21M | 0.12M | 0.19M | 0.25M | 0.44M | 0.68M | 0.64M | 0.18M | 0.21M | 0.75M | 0.48M | 0.33M | 1.10M | 5.46M | 0.24M | 0.24M | 0.59M | 0.91M | 0.86M | 2.26M | 1.29M | 1.34M | 3.30M | 0.28M | 2.29M | 0.89M | 0.36M | 0.37M | 0.55M | 0.54M | 0.48M | 0.42M | 0.78M | 0.65M | 0.60M | 0.71M | 0.58M | 0.82M | 0.76M | 0.64M | 0.65M | 0.99M | 1.01M |
|
Operating Income
|
| | -0.22M | -0.17M | -0.16M | -0.10M | -0.11M | -0.23M | -0.07M | -0.18M | -0.22M | -0.19M | -0.21M | -0.22M | 892.00 | -0.17M | -0.05M | 0.08M | -0.10M | -0.06M | -0.04M | -0.07M | -0.29M | -0.36M | 0.07M | -0.10M | -0.20M | -0.12M | 0.10M | -0.33M | -0.24M | 0.75M | -0.24M | -0.24M | -0.21M | 0.11M | -0.22M | -0.15M | -0.42M | -0.12M | 0.11M | -0.28M | -2.29M | -0.89M | -0.37M | 0.44M | -0.54M | -0.52M | -0.35M | -0.43M | -0.76M | -0.75M | -0.68M | 5.69M | -0.09M | -0.35M | -0.52M | -0.78M | -0.66M | -0.99M | -1.01M |
|
EBIT
|
| | -0.22M | -0.17M | -0.16M | -0.10M | -0.11M | -0.23M | -0.07M | -0.18M | -0.22M | -0.19M | -0.21M | -0.22M | 892.00 | -0.17M | -0.05M | 0.08M | -0.10M | -0.06M | -0.04M | -0.07M | -0.29M | -0.36M | 0.07M | -0.10M | -0.20M | -0.12M | 0.10M | -0.33M | -0.24M | 0.75M | -0.24M | -0.24M | -0.21M | 0.11M | -0.22M | -0.15M | -0.42M | -0.12M | 0.11M | -0.28M | -2.29M | -0.89M | -0.37M | 0.44M | -0.54M | -0.52M | -0.35M | -0.43M | -0.76M | -0.75M | -0.68M | 5.69M | -0.09M | -0.35M | -0.52M | -0.78M | -0.66M | -0.99M | -1.01M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | 0.03M | -0.04M | 0.01M | -0.01M | 0.03M | -0.04M | -0.42M | -0.17M | -0.40M | 0.29M | 0.21M | -0.04M | 0.14M | 0.17M | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | 0.03M | | | | | | | | | | | | | | | | | | | | -0.26M | -0.18M | | | -0.73M | 0.20M | | 2.58M | | | | | | | | | | | | | | | |
|
Non Operating Income
|
| | | | | | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.01M | -0.00M | 0.03M | -0.00M | -0.00M | -0.09M | -0.09M | -0.07M | -0.07M | -0.05M | -0.06M | -0.09M | -0.23M | -0.13M | -0.16M | 0.99M | -0.21M | -2.14M | -0.33M | -0.61M | 0.07M | 0.03M | -0.26M | -0.18M | -0.06M | -0.03M | -2.86M | 0.20M | 1.24M | 0.38M | 0.39M | 0.30M | 0.45M | -0.06M | -0.15M | -0.42M | -0.16M | -0.47M | -0.34M | 0.01M | -0.08M | -0.22M | -0.17M | -0.15M | -0.22M |
|
EBT
|
| | -0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.00M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.11M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.20M | -0.14M | -0.46M | -0.40M | 0.61M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.12M | -0.68M | -0.31M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | 0.82M | -0.15M | -0.22M | 0.10M | -0.49M | -0.91M | -1.17M | -0.83M | 5.22M | -0.43M | -0.34M | -0.60M | -1.00M | -0.83M | -1.14M | -1.23M |
|
Tax Provisions
|
| | | | | | | | | | | | | | 658.00 | 50.00 | 300.00 | | 0.00M | | -155.00 | -0.00M | 0.00M | 9.00 | | 9.00 | 0.00M | 0.10M | 170.00 | 595.00 | 0.05M | 0.99M | | 9.00 | 225.00 | | | 0.01M | 225.00 | 0.07M | | | 225.00 | 0.00M | | 1.65M | 0.01M | | | -0.01M | 0.03M | | | | | 0.11M | -0.01M | | | | |
|
Profit After Tax
|
| | -0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.01M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.14M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.31M | -0.14M | -0.46M | -0.45M | -0.38M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.13M | -0.68M | -0.37M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | 0.82M | -0.16M | -0.22M | 0.10M | -0.47M | -0.94M | -1.17M | -0.83M | 5.22M | -0.43M | -0.45M | -0.59M | -1.03M | -0.83M | -1.14M | -1.23M |
|
Net Income - Minority
|
0.01M | 0.00M | 0.00M | 0.00M | 971.00 | 13.00 | -498.00 | -948.00 | -0.00M | -0.00M | | | | | | | | | | | | | | | | -0.00M | | | | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | 210.00 | 351.00 | 0.00M | 958.00 | 511.00 | 450.00 | 563.00 | 0.00M | 68.00 | 485.00 | 94.00 | -585.00 | | -226.00 | -379.00 | -201.00 | 126.00 | 319.00 | 44.00 | 193.00 | -65.00 | 130.00 | -240.00 | -65.00 | 0.00M | -148.00 | -21.00 | -458.00 | -594.00 | -432.00 | -485.00 | 50.00 | -259.00 | -0.00M | 347.00 | 39.00 | | | -6.00 | -5.00 | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
| | -0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.01M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.11M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.31M | -0.14M | -0.46M | -0.45M | -0.38M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.13M | -0.68M | -0.37M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | -0.83M | -0.16M | -0.22M | 0.10M | -0.47M | -0.94M | -1.17M | -0.83M | 5.22M | -0.43M | -0.45M | -0.59M | -1.00M | -0.83M | -1.14M | -1.23M |
|
Consolidated Net Income
|
| | -0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.01M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.11M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.31M | -0.14M | -0.46M | -0.45M | -0.38M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.13M | -0.68M | -0.37M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | -0.83M | -0.16M | -0.22M | 0.10M | -0.47M | -0.94M | -1.17M | -0.83M | 5.22M | -0.43M | -0.45M | -0.59M | -1.00M | -0.83M | -1.14M | -1.23M |
|
Income towards Parent Company
|
0.01M | 0.00M | -0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.01M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.11M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.31M | -0.14M | -0.46M | -0.45M | -0.38M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.13M | -0.68M | -0.37M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | -0.83M | -0.16M | -0.22M | 0.10M | -0.47M | -0.94M | -1.17M | -0.83M | 5.22M | -0.43M | -0.45M | -0.59M | -1.00M | -0.83M | -1.14M | -1.23M |
|
Net Income towards Common Stockholders
|
0.01M | 0.00M | -0.23M | -0.18M | -0.16M | -0.11M | -0.12M | -0.24M | -0.07M | -0.19M | -0.23M | -0.20M | -0.22M | -0.23M | -0.01M | -0.17M | -0.06M | 0.08M | -0.07M | -0.07M | -0.05M | -0.11M | -0.37M | -0.43M | -0.01M | -0.15M | -0.26M | -0.31M | -0.14M | -0.46M | -0.45M | -0.38M | -0.44M | -0.84M | -0.54M | -0.50M | -0.14M | -0.13M | -0.68M | -0.37M | 0.05M | -0.31M | -5.16M | -0.69M | 0.87M | 0.82M | -0.16M | -0.22M | 0.10M | -0.47M | -0.94M | -1.17M | -0.83M | 5.22M | -0.43M | -0.45M | -0.59M | -1.00M | -0.83M | -1.14M | -1.23M |
|
EPS (Basic)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.01 | -0.13 | 0.16 | 0.00 | -0.03 | -0.04 | 0.02 | -0.09 | -0.17 | -0.22 | -0.16 | 0.98 | -0.08 | -0.08 | -0.11 | -0.19 | -0.15 | -0.21 | -0.23 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00 | 0.00 | -0.01 | -0.13 | 0.13 | 0.18 | -0.03 | -0.04 | 0.02 | -0.09 | -0.18 | -0.22 | -0.16 | 0.98 | -0.08 | -0.08 | -0.11 | -0.19 | -0.15 | -0.21 | -0.23 |
|
Shares Outstanding (Weighted Average)
|
233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 233.04M | 258.04M | 263.04M | 263.04M | 271.39M | 313.04M | 313.04M | 313.04M | 313.04M | 322.82M | 313.04M | 313.04M | 322.82M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 383.04M | 446.37M | 5.33M | 5.33M | 511.86M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 383.04M | 383.04M | 446.37M | 5.33M | 6.59M | 5.12M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M | 5.33M |
|
EBITDA
|
| | -0.22M | -0.17M | -0.16M | -0.10M | -0.11M | -0.23M | -0.07M | -0.18M | -0.22M | -0.19M | -0.21M | -0.22M | 892.00 | -0.17M | -0.05M | 0.08M | -0.10M | -0.06M | -0.04M | -0.07M | -0.29M | -0.36M | 0.07M | -0.10M | -0.20M | -0.12M | 0.10M | -0.33M | -0.24M | 0.75M | -0.24M | -0.24M | -0.21M | 0.11M | -0.22M | -0.15M | -0.42M | -0.12M | 0.11M | -0.28M | -2.29M | -0.89M | -0.37M | 0.44M | -0.54M | -0.52M | -0.35M | -0.43M | -0.76M | -0.75M | -0.68M | 5.69M | -0.09M | -0.35M | -0.52M | -0.78M | -0.66M | -0.99M | -1.01M |
|
Interest Expenses
|
| | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.04M | 0.08M | 0.07M | 0.07M | 0.11M | 0.11M | 0.12M | 0.19M | 0.14M | 0.15M | 0.16M | 0.17M | 0.18M | 0.16M | 0.21M | 0.22M | 0.22M | 0.22M | 0.32M | 0.23M | 0.03M | 0.03M | 0.10M | 0.09M | | | | | | | 0.22M | 0.22M | 0.49M | 0.14M | 0.23M | 0.15M | 0.28M | 0.17M | 0.17M | 0.18M |
|
Tax Rate
|
| | | | | | | | | | | | | | -14.48% | -0.03% | -0.52% | | -4.55% | | 0.34% | 1.18% | -0.58% | 0.00% | | -0.01% | -1.42% | -49.60% | -0.12% | -0.13% | -12.41% | 160.98% | | 0.00% | -0.04% | | | -4.17% | -0.03% | -21.24% | | | 0.00% | -0.23% | | 200.51% | -8.60% | | | 2.89% | -3.30% | | | | | -30.70% | 0.84% | | | | |