|
Revenue
|
1.90M | 2.35M | 2.58M | 2.89M | 2.85M | 3.29M | 3.29M | 3.78M | 3.66M | 4.78M | 4.35M | 4.27M | 4.31M | 5.22M | 5.81M | 4.57M | 4.31M | 3.87M | 4.03M | 3.48M | 3.50M | 3.98M | 3.62M | 2.68M | 1.63M | 1.90M | 1.43M | 1.21M | 0.93M | 1.28M | 1.24M | 1.22M | 1.21M | 1.14M | 1.03M | 1.30M | 1.37M | 1.48M | 1.65M | 1.38M | 1.17M | 1.39M | 1.22M | 1.14M | 25.41M | 6.02M | 0.77M | 23.01M | 37.26M | 42.15M | 48.61M | 57.25M | 67.25M | 88.38M | 88.07M | 78.05M | 67.01M | 99.91M | 108.29M | 99.83M | 99.74M | 105.40M | 102.34M | 102.69M | 102.46M | 85.39M | 106.85M |
|
Cost of Revenue
|
1.06M | 1.31M | 1.35M | 1.59M | 1.32M | 1.53M | 1.55M | 1.45M | 1.52M | 1.68M | 1.52M | 1.23M | 1.67M | 1.93M | 1.75M | 1.83M | 1.37M | 1.19M | 1.56M | 1.40M | 1.40M | 1.91M | 1.46M | 1.23M | 1.20M | 0.89M | 1.13M | 0.51M | 0.84M | 0.77M | 0.80M | 0.74M | 0.81M | 0.88M | 0.91M | 0.85M | 0.73M | 0.91M | 0.86M | 1.09M | 0.78M | 0.91M | 0.91M | | 1.16M | 0.29M | 0.75M | 1.29M | 2.75M | 2.02M | 2.58M | 3.00M | 3.50M | 5.53M | 5.83M | 4.42M | 4.11M | 7.22M | 7.24M | 6.99M | 7.23M | 7.17M | 7.00M | -21.41M | 6.67M | 6.13M | 8.28M |
|
Gross Profit
|
0.83M | 1.04M | 1.23M | 1.30M | 1.53M | 1.76M | 1.74M | 2.33M | 2.13M | 3.10M | 2.83M | 3.05M | 2.65M | 3.29M | 4.06M | 2.73M | 2.94M | 2.68M | 2.47M | 2.08M | 2.11M | 2.08M | 2.16M | 1.45M | 0.43M | 1.01M | 0.30M | 0.70M | 0.09M | 0.51M | 0.44M | 0.47M | 0.40M | 0.26M | 0.13M | 0.45M | 0.64M | 0.56M | 0.79M | 0.29M | 0.39M | 0.48M | 0.30M | | 24.25M | 5.73M | 0.02M | 21.73M | 34.50M | 40.13M | 46.04M | 54.24M | 63.74M | 82.86M | 82.25M | 73.63M | 62.90M | 92.69M | 101.05M | 92.84M | 92.51M | 98.23M | 95.34M | 124.10M | 95.79M | 79.27M | 98.57M |
|
Amortization - Intangibles
|
-0.03M | | | 0.10M | 0.01M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | 0.02M | 0.16M | 0.03M | 0.03M | 0.03M | 0.18M | 0.02M | 0.04M | 0.04M | 0.07M | 0.04M | 0.04M | 0.04M | -0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.01M | 0.01M | 0.02M | 0.02M | 0.01M | 0.02M | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.75M | 6.76M | | 0.42M | 5.50M | 2.80M | 0.90M | 0.61M | 1.50M | 0.02M | 0.02M | 0.49M | 0.33M | 0.08M | 0.23M | 3.56M | 0.00M | 0.06M | 0.38M | 2.16M | 0.01M | 0.05M | 0.22M |
|
Selling, General & Administrative
|
0.43M | 0.41M | 0.49M | 0.49M | 0.59M | 0.56M | 0.56M | 0.58M | 0.52M | 0.72M | 0.50M | 0.58M | 0.76M | 0.60M | 0.89M | 0.37M | 0.51M | 0.47M | 0.46M | 0.62M | 0.69M | 0.68M | 0.69M | 0.65M | 0.55M | 0.42M | 0.58M | 0.51M | 0.50M | 0.28M | 0.35M | 0.27M | 0.33M | 0.26M | 0.27M | 0.31M | 0.34M | 0.27M | 0.29M | 0.35M | 0.35M | 0.27M | 0.30M | 0.39M | 0.37M | 0.27M | 0.69M | | | | | | | | | | | | | | | | | | | | |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.51M | 1.94M | | 2.44M | 2.70M | 4.03M | 4.79M | 3.63M | 4.01M | 4.40M | 5.15M | 4.93M | 5.47M | 6.50M | 5.53M | 9.07M | 5.34M | 6.64M | 5.88M | 8.69M | 7.44M | 6.20M | 9.92M |
|
Other Operating Expenses
|
1.72M | | | | 1.84M | 2.16M | 0.01M | | -0.00M | 0.01M | 0.02M | 0.01M | 0.03M | 0.03M | 0.02M | | 2.14M | 0.06M | -0.01M | 0.07M | 0.02M | | 0.02M | -0.00M | 0.02M | | 0.02M | 0.00M | 1.80M | 0.00M | | | 1.01M | 1.09M | 0.01M | -0.00M | 0.02M | 0.00M | 0.01M | -0.00M | 0.04M | -0.00M | 0.00M | | 0.00M | 0.00M | 0.00M | 8.89M | 16.08M | 10.28M | 10.35M | 12.23M | 13.87M | 13.36M | 14.96M | 23.04M | 16.30M | 30.81M | 27.41M | 39.05M | 27.07M | 28.59M | 60.08M | 40.14M | 27.18M | 31.51M | 40.98M |
|
Operating Expenses
|
2.15M | 0.41M | 0.49M | 0.49M | 2.43M | 2.72M | 2.76M | 2.44M | 2.62M | 3.06M | 2.71M | 2.41M | 3.14M | 3.39M | 3.58M | 3.09M | 2.68M | 2.40M | 2.69M | 2.72M | 2.79M | 3.34M | 2.92M | 5.48M | 2.49M | 2.01M | 9.55M | 9.44M | 2.32M | 2.88M | 2.12M | 1.45M | 1.36M | 1.36M | 1.39M | 1.36M | 1.25M | 1.38M | 1.37M | 1.63M | 1.31M | 1.38M | 1.40M | 0.39M | 18.17M | 18.18M | 1.58M | 16.33M | 30.23M | 22.87M | 21.72M | 23.89M | 26.22M | 25.84M | 28.95M | 37.22M | 30.98M | 54.90M | 50.06M | 67.21M | 49.18M | 51.79M | 84.86M | 70.66M | 52.95M | 56.64M | 77.99M |
|
Operating Income
|
-1.31M | 0.08M | 0.11M | 0.13M | 0.42M | 0.57M | 0.52M | 1.34M | 1.04M | 1.72M | 1.65M | 1.85M | 1.83M | 1.83M | 2.23M | 1.47M | 1.64M | 1.47M | 1.34M | 0.76M | 0.71M | 0.65M | 0.70M | -2.80M | -0.85M | -0.11M | -8.12M | -8.24M | -1.38M | -1.60M | -0.88M | -0.23M | -0.15M | -0.23M | -0.35M | -0.06M | 0.12M | 0.10M | 0.28M | -0.17M | -0.14M | 0.01M | -0.18M | | 7.23M | -12.16M | -0.81M | 6.69M | 7.03M | 19.28M | 26.89M | 33.36M | 41.03M | 62.54M | 59.12M | 40.83M | 36.03M | 45.01M | 58.23M | 32.62M | 50.57M | 53.61M | 17.48M | 32.04M | 49.50M | 28.75M | 28.86M |
|
EBIT
|
-1.31M | 0.08M | 0.11M | 0.13M | 0.42M | 0.57M | 0.52M | 1.34M | 1.04M | 1.72M | 1.65M | 1.85M | 1.83M | 1.83M | 2.23M | 1.47M | 1.64M | 1.47M | 1.34M | 0.76M | 0.71M | 0.65M | 0.70M | -2.80M | -0.85M | -0.11M | -8.12M | -8.24M | -1.38M | -1.60M | -0.88M | -0.23M | -0.15M | -0.23M | -0.35M | -0.06M | 0.12M | 0.10M | 0.28M | -0.17M | -0.14M | 0.01M | -0.18M | | 7.23M | -12.16M | -0.81M | 6.69M | 7.03M | 19.28M | 26.89M | 33.36M | 41.03M | 62.54M | 59.12M | 40.83M | 36.03M | 45.01M | 58.23M | 32.62M | 50.57M | 53.61M | 17.48M | 32.04M | 49.50M | 28.75M | 28.86M |
|
Non Operating Investment Income
|
| | -0.56M | | 0.16M | 0.72M | -0.09M | | -0.37M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 69.24M | -14.21M | | -13.91M | -24.90M | -35.40M | -14.99M | -5.19M | -49.63M | -12.36M | 17.60M | -7.18M | 5.75M | 8.66M | -35.34M | 27.12M | -17.08M | -0.36M | 24.22M | -8.45M | -5.85M | 18.72M | 1.92M |
|
Interest & Investment Income
|
339.00 | 223.00 | 438.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | -0.56M | 0.75M | 0.16M | -0.75M | 0.09M | | 0.09M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non Operating Income
|
-0.15M | -0.15M | -0.73M | -0.91M | -0.01M | 0.55M | -0.24M | -0.45M | -0.51M | -0.10M | 0.28M | -0.69M | -0.27M | -0.16M | -0.21M | -0.16M | -0.13M | -0.05M | -0.09M | 0.03M | -0.01M | -0.03M | -0.00M | -0.01M | 0.01M | -0.01M | -0.03M | -0.01M | -0.02M | -0.03M | -0.03M | -0.03M | -0.02M | -0.00M | -0.01M | -0.02M | 0.01M | 0.00M | 0.01M | 0.15M | 0.04M | -0.00M | -0.00M | | 67.82M | -15.51M | -0.00M | -15.14M | -26.07M | -36.57M | -15.95M | -6.09M | -50.31M | -13.06M | 17.02M | -6.31M | 4.51M | -1.50M | -45.66M | 16.81M | -25.98M | -9.41M | 15.22M | -16.56M | -12.63M | 11.42M | -7.71M |
|
EBT
|
-1.16M | 0.24M | 0.28M | -0.98M | 0.41M | 1.11M | 0.29M | 0.90M | 0.54M | 1.63M | 1.93M | 1.17M | 1.55M | 1.67M | 2.02M | 1.31M | 1.50M | 1.43M | 1.25M | 0.79M | 0.70M | 0.62M | 0.70M | -2.81M | -0.85M | -0.12M | -8.15M | -8.24M | -1.40M | -1.63M | -0.91M | -0.26M | -0.17M | -0.23M | -0.36M | -0.08M | 0.13M | 0.10M | 0.30M | -0.10M | -0.10M | 0.01M | -0.18M | | 75.05M | -27.66M | -0.81M | -8.46M | -19.04M | -17.29M | 10.94M | 27.27M | -9.28M | 49.48M | 76.13M | 34.52M | 40.54M | 43.51M | 12.57M | 49.43M | 24.59M | 44.20M | 32.70M | 15.48M | 36.87M | 40.17M | 21.16M |
|
Tax Provisions
|
| | | | -0.14M | 0.38M | 0.10M | | 0.18M | 0.65M | 0.74M | -1.53M | 0.60M | 0.52M | 0.74M | -1.77M | 0.53M | 0.62M | 0.71M | -1.76M | 0.27M | 0.24M | 0.27M | -0.78M | -0.33M | -0.05M | -3.19M | 10.92M | | | | | | | | | | | | | | | | | | 0.32M | | -0.52M | 14.23M | 3.25M | -3.94M | 5.87M | -2.11M | 10.93M | 16.32M | 7.71M | 8.69M | 10.44M | 3.92M | 11.41M | 5.83M | 10.66M | 7.03M | 4.55M | 8.24M | 9.70M | 4.82M |
|
Profit After Tax
|
0.40M | 0.08M | 0.45M | -2.95M | 0.27M | 0.74M | 0.19M | 0.72M | 0.44M | 1.04M | 1.24M | 2.26M | 0.98M | 1.15M | 1.28M | 0.86M | 0.98M | 0.81M | 0.54M | 0.64M | 0.42M | 0.38M | 0.42M | -2.01M | -0.52M | -0.08M | -4.96M | -19.17M | -1.40M | -1.63M | -0.91M | -0.26M | -0.17M | -0.23M | -0.36M | 0.16M | 0.13M | 0.10M | 0.30M | -0.09M | -0.10M | 0.01M | -0.18M | -0.17M | 75.05M | -27.98M | -0.81M | -7.94M | -32.76M | -21.50M | 15.65M | 21.40M | -7.17M | 38.55M | 59.82M | 26.81M | 31.85M | 33.07M | 8.65M | 38.02M | 18.76M | 33.55M | 25.66M | 10.93M | 28.63M | 30.47M | 16.34M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.23M | -0.00M | 0.02M | -0.01M | 0.17M | -0.19M | -0.21M | -0.49M | -0.12M | -0.13M | -0.02M |
|
Income from Non-Controlling Interests
|
-0.25M | | | | 0.42M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-1.16M | 0.24M | 0.28M | -0.98M | 0.54M | 0.74M | 0.19M | 0.90M | 0.35M | 0.98M | 1.19M | 2.69M | 0.95M | 1.15M | 1.28M | 3.08M | 0.98M | 0.81M | 0.54M | 2.55M | 0.42M | 0.38M | 0.42M | -2.03M | -0.52M | -0.08M | -4.96M | -19.17M | -1.40M | -1.63M | -0.91M | -0.26M | -0.17M | -0.23M | -0.36M | -0.08M | 0.13M | 0.10M | 0.30M | -0.10M | -0.10M | 0.01M | -0.18M | | 75.05M | -27.98M | -0.81M | -7.94M | -33.27M | -20.53M | 14.88M | 21.40M | -7.17M | 38.55M | 59.82M | 26.81M | 31.85M | 33.07M | 8.65M | 38.02M | 18.76M | 33.55M | 25.66M | 10.93M | 28.63M | 30.47M | 16.34M |
|
Consolidated Net Income
|
-1.16M | 0.24M | 0.28M | -0.98M | 0.54M | 0.74M | 0.19M | 0.90M | -0.08M | -0.06M | -0.05M | -0.09M | -0.04M | -0.07M | -0.06M | -4.11M | -0.04M | -0.03M | -0.05M | -0.01M | 0.42M | 0.38M | 0.42M | -2.03M | -0.52M | -0.08M | -4.96M | -19.17M | -1.40M | -1.63M | -0.91M | -0.26M | -0.04M | 0.05M | 0.05M | -0.03M | 1.11M | 0.01M | | 0.01M | -0.10M | 0.01M | -0.18M | | | | -0.81M | -7.94M | -18.63M | -0.97M | 0.78M | | | | | | 31.85M | 33.07M | 8.65M | 38.02M | 18.76M | 33.55M | 25.66M | 10.93M | 28.63M | 30.47M | 16.34M |
|
Income towards Parent Company
|
-1.16M | 0.24M | 0.28M | -0.98M | 0.54M | 0.74M | 0.19M | 0.90M | -0.08M | -0.06M | -0.05M | -0.09M | -0.04M | -0.07M | -0.06M | -4.11M | -0.04M | -0.03M | -0.05M | -0.01M | 0.42M | 0.38M | 0.42M | -2.03M | -0.52M | -0.08M | -4.96M | -19.17M | -1.40M | -1.63M | -0.91M | -0.26M | -0.04M | 0.05M | 0.05M | -0.03M | 1.11M | 0.01M | | 0.01M | -0.10M | 0.01M | -0.18M | | | | -0.81M | -7.94M | -18.63M | -0.97M | 0.78M | | | | | | 31.85M | 33.07M | 8.65M | 38.02M | 18.76M | 33.55M | 25.66M | 10.93M | 28.63M | 30.47M | 16.34M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.88M | 0.89M | | 0.92M | 0.57M | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-1.16M | 0.24M | 0.28M | -0.98M | 0.54M | 0.74M | 0.19M | 0.90M | -0.08M | -0.06M | -0.05M | -0.09M | -0.04M | -0.07M | -0.06M | -4.11M | -0.04M | -0.03M | -0.05M | -0.01M | 0.42M | 0.38M | 0.42M | -2.03M | -0.52M | -0.08M | -4.96M | -19.17M | -1.40M | -1.63M | -0.91M | -0.26M | -0.04M | 0.05M | 0.05M | -0.03M | 1.11M | 0.01M | | 0.01M | -0.10M | 0.01M | -0.18M | | 74.18M | -28.87M | -0.81M | -8.86M | -52.45M | -21.50M | 15.65M | 21.40M | -7.17M | 38.55M | 59.82M | 26.81M | 31.85M | 33.07M | 8.65M | 38.02M | 18.76M | 33.55M | 25.66M | 10.93M | 28.63M | 30.47M | 16.34M |
|
EPS (Basic)
|
-115.77M | 23.58M | 13.97M | -0.02 | | 0.01 | 0.00 | 0.01 | 0.01 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 | 0.02 | -0.07 | 0.02 | 0.01 | 0.01 | 0.00 | 0.07 | 0.06 | 0.07 | -0.33 | -0.08 | -0.01 | -0.82 | -3.15 | -0.23 | -0.27 | -0.15 | -0.04 | -0.01 | 0.00 | 0.00 | 0.00 | 0.10 | 0.00 | 0.03 | -0.01 | -0.01 | 0.00 | -0.02 | | 5.95 | -2.32 | -0.07 | -0.71 | -3.61 | -1.20 | 0.98 | 1.10 | -0.37 | 1.97 | 3.06 | 1.37 | 1.62 | 1.68 | 0.44 | 1.93 | 0.94 | 1.61 | 1.22 | 0.53 | 1.36 | 1.44 | 0.77 |
|
EPS (Weighted Average and Diluted)
|
| 23.58M | 13.97M | -0.02 | | 0.01 | 9.40M | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.07 | | | | 0.00 | 0.01 | 0.01 | 0.01 | -0.33 | -0.08 | -0.01 | -0.82 | -3.15 | -0.23 | -0.27 | -0.15 | -0.04 | | -0.02 | -0.03 | 0.00 | | | | | | | | | 4.55 | -2.32 | -0.05 | -0.71 | -3.61 | -1.20 | 0.98 | 1.09 | -0.37 | 1.96 | 3.05 | 1.36 | 1.60 | 1.65 | 0.43 | 1.90 | 0.94 | 1.59 | 1.21 | 0.52 | 1.36 | 1.44 | 0.77 |
|
Shares Outstanding (Weighted Average)
|
0.01 | 0.01 | 0.02 | 59.41M | | 0.02 | 60.69M | 60.42M | 10.00 | 60.69M | 60.69M | 60.70M | 60.74M | 60.76M | 60.79M | 60.78M | | | | 6.08M | | | | 6.08M | | | | 6.08M | 6.08M | | | 6.09M | 8.45M | 10.61M | 10.61M | 10.08M | 10.62M | 10.62M | 10.62M | 10.63M | 10.64M | 10.65M | 10.65M | 0.89M | 12.46M | 12.47M | 12.46M | 12.47M | 14.54M | 17.79M | 16.02M | 19.47M | 19.50M | 19.54M | 19.55M | 19.55M | 19.65M | 19.67M | 19.68M | 19.70M | 19.89M | 20.87M | 20.99M | 20.71M | 21.11M | 21.14M | 21.16M |
|
Shares Outstanding (Diluted Average)
|
| 0.01 | 0.02 | 59.41M | | 60.61M | 0.02 | 60.66M | 60.76M | 60.76M | 60.77M | 61.09M | 61.26M | 61.24M | 61.20M | 61.15M | | | | 6.09M | | | | 6.08M | | | | 6.08M | | | | 6.09M | | | | 10.08M | | | | | | | | | 16.49M | 16.57M | 16.51M | 12.47M | 14.54M | 17.79M | 16.02M | 19.57M | 19.50M | 19.66M | 19.63M | 19.69M | 19.91M | 19.98M | 19.99M | 20.00M | 19.99M | 21.09M | 21.21M | 20.88M | 21.11M | 21.16M | 21.26M |
|
EBITDA
|
-0.40M | 0.08M | 0.11M | 0.13M | 0.42M | 0.57M | 0.52M | 1.34M | 1.04M | 1.72M | 1.67M | 2.01M | 1.85M | 1.85M | 2.26M | 1.65M | 1.66M | 1.51M | 1.38M | 0.83M | 0.75M | 0.69M | 0.74M | -2.82M | -0.84M | -0.10M | -8.11M | -8.21M | -1.37M | -1.59M | -0.86M | -0.21M | -0.14M | -0.21M | -0.33M | -0.04M | 0.12M | 0.10M | 0.28M | -0.17M | -0.14M | 0.01M | -0.18M | | 7.23M | -12.16M | -0.81M | 6.69M | 7.03M | 19.28M | 26.89M | 33.36M | 41.03M | 62.54M | 59.12M | 40.83M | 36.03M | 45.01M | 58.23M | 32.62M | 50.57M | 53.61M | 17.48M | 32.04M | 49.50M | 28.75M | 28.86M |
|
Interest Expenses
|
-0.15M | -0.15M | -0.17M | 1.11M | -0.18M | 0.17M | 0.16M | 0.14M | 0.14M | 0.16M | 0.16M | 0.17M | 0.19M | 0.21M | 0.19M | 0.16M | 0.13M | 0.11M | 0.08M | 0.04M | 0.03M | 0.03M | 0.02M | 0.01M | 0.01M | 0.01M | 0.05M | 0.01M | 0.02M | 0.03M | 0.03M | 0.03M | 0.02M | 0.00M | 0.02M | 0.02M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | 1.42M | 1.30M | 0.00M | 1.24M | 1.17M | 1.17M | 0.96M | 0.90M | 0.68M | 0.70M | 0.58M | -0.87M | 1.02M | 10.16M | 10.34M | 10.30M | 9.07M | 8.86M | 8.79M | 7.62M | 6.66M | 7.17M | 9.61M |
|
Tax Rate
|
| | | | -33.83% | 33.99% | 34.27% | | 33.96% | 39.91% | 38.45% | -130.85% | 38.53% | 31.02% | 36.71% | -134.96% | 35.02% | 43.55% | 57.13% | -223.98% | 39.17% | 39.19% | 39.20% | 27.86% | 39.13% | 39.20% | 39.13% | -132.48% | | | | | | | | | | | | | | | | | | -1.15% | | 6.09% | -74.74% | -18.77% | -35.98% | 21.52% | 22.78% | 22.08% | 21.43% | 22.35% | 21.44% | 24.00% | 31.20% | 23.08% | 23.72% | 24.11% | 21.51% | 29.41% | 22.34% | 24.15% | 22.77% |