|
Revenue
|
2.09M | 8.36M | 6.94M | 1.78M | 1.79M | 14.15M | 8.65M | 1.35M | 1.76M | 14.38M | 16.62M | 1.68M | 1.41M | 10.84M | 16.82M | 2.32M | 2.54M | 15.95M | 18.09M | 2.73M | 3.47M | 21.06M | 20.67M | 3.66M | 4.86M | 28.13M | 16.32M | 3.61M | 3.94M | 32.80M | 21.46M | 2.60M | 1.84M | 24.30M | 19.45M | -1.40M | 4.64M | 19.05M | 13.86M | 0.95M | 3.05M | 22.29M | 16.97M | 3.49M | 6.07M | 17.37M | 21.24M | 2.83M | 11.69M | 17.11M | 7.11M | 3.38M | 2.62M | 15.93M | | 2.43M | 2.44M | 0.13M | 23.37M | 1.99M | 2.72M | 1.74M |
|
Cost of Revenue
|
1.52M | 6.66M | 5.30M | 1.44M | 1.36M | 10.96M | 6.85M | 1.12M | 1.32M | 10.91M | 12.59M | 1.55M | 1.11M | 8.43M | 12.71M | 2.02M | 2.03M | 12.79M | 14.03M | 2.14M | 2.61M | 16.11M | 15.07M | 3.15M | 3.72M | 21.63M | 11.28M | 2.46M | 2.86M | 25.06M | 15.46M | 1.75M | 1.45M | 19.10M | 13.83M | 0.34M | 3.82M | 14.44M | 11.49M | 0.58M | 2.09M | 16.46M | 12.00M | 2.95M | 4.49M | 14.04M | 15.93M | 2.23M | 8.51M | 13.26M | 5.82M | 2.56M | 2.10M | 12.20M | | 1.92M | 2.12M | 0.16M | 18.55M | 1.49M | 1.76M | 2.10M |
|
Gross Profit
|
0.58M | 1.69M | 1.63M | 0.34M | 0.43M | 3.19M | 1.80M | 0.23M | 0.44M | 3.47M | 4.02M | 0.13M | 0.30M | 2.40M | 4.11M | 0.30M | 0.52M | 3.16M | 4.05M | 0.58M | 0.86M | 4.95M | 5.60M | 0.51M | 1.14M | 6.50M | 5.04M | 1.15M | 1.08M | 7.74M | 6.00M | 0.86M | 0.39M | 5.21M | 5.63M | -1.74M | 0.82M | 4.61M | 2.37M | 0.37M | 0.96M | 5.82M | 4.97M | 0.54M | 1.58M | 3.33M | 5.31M | 0.60M | 3.18M | 3.85M | 1.29M | 0.82M | 0.53M | 3.73M | | 0.50M | 0.32M | -0.03M | 4.81M | 0.50M | 0.95M | -0.35M |
|
Depreciation & Amortization - Total
|
| | | | | | | | 0.03M | 0.03M | 0.02M | 0.02M | 0.03M | 0.03M | 0.05M | 0.06M | 0.03M | 0.03M | 0.03M | 0.03M | 0.04M | 0.04M | 0.05M | 0.05M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.04M | 0.07M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.08M | 0.07M | 0.07M | 0.07M | 0.07M | 0.09M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M | 0.05M | 0.05M | 0.18M | | | | | | | | | |
|
Selling, General & Administrative
|
0.68M | 0.63M | 0.63M | 0.64M | 0.56M | 0.65M | 0.76M | 0.57M | 0.64M | 0.74M | 1.12M | 0.80M | 0.86M | 0.95M | 1.34M | 1.10M | 0.93M | 1.27M | 1.26M | 1.05M | 1.10M | 1.20M | 1.43M | 1.42M | 1.25M | 1.47M | 1.32M | 1.53M | 1.36M | 1.67M | 1.74M | 1.59M | 1.21M | 1.45M | 1.52M | 1.60M | 1.37M | 2.24M | 1.44M | 1.52M | 1.36M | 1.84M | 1.93M | 1.47M | 1.42M | 1.78M | 2.15M | 1.56M | 2.37M | 2.37M | 2.40M | 2.15M | 2.52M | 2.46M | | 2.16M | 2.05M | 1.79M | 9.41M | 2.55M | 1.50M | 1.21M |
|
Other Operating Expenses
|
0.37M | 0.76M | 0.91M | 0.22M | 0.38M | 1.07M | 0.90M | 0.29M | 0.25M | 1.25M | 1.45M | 0.13M | 0.28M | 0.90M | 1.22M | 625.00 | 0.35M | 1.27M | 1.08M | 0.41M | 0.46M | 1.83M | 1.94M | 0.43M | 0.42M | 2.23M | 1.61M | 0.86M | 0.46M | 4.72M | 1.81M | 1.10M | 0.45M | 2.01M | 2.24M | -2.31M | 0.49M | 1.46M | 1.74M | 0.90M | 0.30M | 1.47M | 1.49M | 0.71M | 0.58M | 0.73M | 1.41M | 0.87M | 0.61M | 0.84M | 1.12M | 0.76M | -7.08M | 0.04M | | 0.63M | 4.42M | 3.87M | 6.47M | 0.76M | 0.23M | 0.00M |
|
Operating Expenses
|
1.05M | 1.40M | 1.54M | 0.85M | 0.94M | 1.73M | 1.66M | 0.86M | 0.92M | 2.03M | 2.59M | 0.95M | 1.17M | 1.88M | 2.62M | 1.16M | 1.30M | 2.57M | 2.37M | 1.50M | 1.60M | 3.07M | 3.42M | 1.90M | 1.72M | 3.74M | 2.97M | 2.43M | 1.87M | 6.43M | 3.61M | 2.76M | 1.72M | 3.53M | 3.83M | -0.64M | 1.92M | 3.76M | 3.26M | 2.49M | 1.73M | 3.38M | 3.48M | 2.27M | 2.07M | 2.58M | 3.62M | 2.48M | 3.03M | 3.27M | 3.57M | 2.96M | 2.96M | 3.63M | | 2.79M | 6.48M | 1.79M | 15.88M | 3.31M | 1.74M | 1.21M |
|
Operating Income
|
-0.47M | 0.29M | 0.09M | -0.51M | -0.51M | 1.47M | 0.14M | -0.63M | -0.48M | 1.44M | 1.43M | -0.82M | -0.87M | 0.52M | 1.49M | -0.86M | -0.79M | 0.59M | 1.68M | -0.92M | -0.74M | 1.88M | 2.18M | -1.39M | -0.57M | 2.76M | 2.07M | -1.27M | -0.79M | 1.31M | 2.38M | -1.90M | -1.33M | 1.67M | 1.80M | -1.09M | -1.10M | 0.86M | -0.89M | -2.11M | -0.77M | 2.44M | 1.49M | -1.73M | -0.49M | 0.75M | 1.69M | -1.88M | 0.15M | 0.58M | -2.28M | -2.15M | -2.43M | 0.11M | | -2.29M | -6.15M | -1.82M | -11.06M | -2.81M | -0.78M | -1.56M |
|
EBIT
|
-0.47M | 0.29M | 0.09M | -0.51M | -0.51M | 1.47M | 0.14M | -0.63M | -0.48M | 1.44M | 1.43M | -0.82M | -0.87M | 0.52M | 1.49M | -0.86M | -0.79M | 0.59M | 1.68M | -0.92M | -0.74M | 1.88M | 2.18M | -1.39M | -0.57M | 2.76M | 2.07M | -1.27M | -0.79M | 1.31M | 2.38M | -1.90M | -1.33M | 1.67M | 1.80M | -1.09M | -1.10M | 0.86M | -0.89M | -2.11M | -0.77M | 2.44M | 1.49M | -1.73M | -0.49M | 0.75M | 1.69M | -1.88M | 0.15M | 0.58M | -2.28M | -2.15M | -2.43M | 0.11M | | -2.29M | -6.15M | -1.82M | -11.06M | -2.81M | -0.78M | -1.56M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.03M | -0.02M | -0.28M | -1.56M | -0.02M | -0.03M | -0.29M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | -0.04M | -0.00M | -0.00M | -0.10M | -0.14M | -0.07M | -0.07M | -0.12M | -0.11M | -0.03M | -0.03M | -0.09M | -0.12M | -0.02M | -0.02M | -0.10M | -0.15M | -0.04M | -0.03M | -0.08M | -0.14M | -0.01M | -0.01M | -0.05M | -0.11M | -0.09M | 0.49M | 0.79M | -0.06M | -0.01M | 0.34M | 0.24M | -0.16M | -0.08M | -0.17M | -0.19M | -0.22M | -0.00M | -0.03M | -0.01M | | | | | | | | |
|
Non Operating Income
|
-0.01M | -0.00M | | | -94.00 | -0.00M | | | | | | | | | -0.04M | -0.00M | -0.00M | -0.10M | -0.14M | -0.07M | -0.07M | -0.12M | -0.11M | -0.03M | -0.03M | -0.09M | -0.12M | -0.02M | -0.02M | -0.10M | -0.15M | -0.04M | -0.03M | -0.08M | -0.14M | -0.01M | -0.01M | -0.05M | -0.11M | -0.09M | 0.49M | 0.79M | -0.06M | -0.01M | 0.34M | 0.12M | -0.16M | -0.08M | -0.17M | -0.19M | -0.22M | 0.66M | -0.03M | -0.01M | | -0.03M | -0.02M | -0.28M | -10.11M | -6.48M | -0.03M | -0.29M |
|
EBT
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.43M | 1.40M | -0.83M | -0.87M | 0.51M | 1.45M | -0.87M | -0.79M | 0.50M | 1.54M | -0.99M | -0.81M | 1.76M | 2.07M | -1.42M | -0.61M | 2.68M | 1.95M | -1.30M | -0.81M | 1.21M | 2.23M | -1.94M | -1.36M | 1.60M | 1.66M | -1.10M | -1.11M | 0.81M | -1.00M | -2.20M | -0.29M | 3.23M | 1.43M | -1.75M | -0.15M | 0.87M | 1.53M | -1.96M | -0.02M | 0.40M | -2.50M | -1.48M | -2.46M | 0.10M | | -2.31M | -6.17M | -2.11M | 27.56M | -9.29M | -0.81M | -1.86M |
|
Tax Provisions
|
| | | | | | | | | | | -1.62M | -0.33M | 0.19M | 0.63M | -1.27M | -0.29M | 0.18M | 0.51M | -0.31M | -0.31M | 0.69M | 0.07M | -0.54M | -0.17M | 0.87M | -0.63M | 2.35M | -0.28M | 0.42M | 1.08M | -0.68M | -0.32M | 0.38M | 0.37M | -0.26M | -0.24M | 0.18M | -0.24M | -0.35M | -0.08M | 0.82M | 0.26M | -0.51M | -0.03M | 0.17M | 0.10M | -0.15M | -0.01M | 0.10M | -0.57M | 1.50M | 1.50M | 1.50M | | 0.05M | -0.05M | 0.05M | | | 0.05M | 0.02M |
|
Profit After Tax
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.44M | 1.40M | 0.79M | -0.54M | 0.32M | 0.82M | 0.40M | -0.50M | 0.32M | 1.03M | -0.69M | -0.49M | 1.07M | 2.01M | -0.88M | -0.44M | 1.81M | 1.31M | -0.98M | -0.53M | 0.78M | 1.15M | -1.26M | -1.03M | 1.22M | 1.29M | -0.84M | -0.87M | 0.62M | -0.76M | -1.85M | -0.21M | 2.41M | 1.17M | -1.20M | -0.12M | 0.69M | 1.43M | -1.77M | -0.02M | 0.30M | -1.93M | -2.98M | -2.46M | 0.10M | | -2.37M | -6.12M | -2.11M | -16.85M | -9.29M | -0.81M | -2.98M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.89M | -0.10M | -0.22M | -0.02M |
|
Income from Continuing Operations
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.43M | 1.40M | 0.79M | -0.54M | 0.32M | 0.82M | 0.40M | -0.50M | 0.32M | 1.03M | -0.69M | -0.49M | 1.07M | 2.01M | -0.88M | -0.44M | 1.81M | 2.58M | -3.65M | -0.53M | 0.78M | 1.15M | -1.26M | -1.03M | 1.22M | 1.29M | -0.84M | -0.87M | 0.62M | -0.76M | -1.85M | -0.21M | 2.41M | 1.17M | -1.24M | -0.12M | 0.69M | 1.43M | -1.81M | -0.02M | 0.30M | -1.93M | -2.98M | -3.96M | -1.41M | | -2.37M | -6.12M | -2.16M | 27.56M | -9.29M | -0.86M | -1.88M |
|
Consolidated Net Income
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.43M | 1.40M | 0.79M | -0.54M | 0.32M | 0.82M | 0.40M | -0.50M | 0.32M | 1.03M | -0.69M | -0.49M | 1.07M | 2.01M | -0.88M | -0.44M | 1.81M | 2.58M | -3.65M | -0.53M | 0.78M | 1.15M | -1.26M | -1.03M | 1.22M | 1.29M | -0.84M | -0.87M | 0.62M | -0.76M | -1.85M | -0.21M | 2.41M | 1.17M | -1.24M | -0.12M | 0.69M | 1.43M | -1.81M | -0.02M | 0.30M | -1.93M | -2.98M | -3.96M | -1.41M | | -2.37M | -6.12M | 3.08M | 27.56M | -9.29M | -0.86M | -1.10M |
|
Income towards Parent Company
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.43M | 1.40M | 0.79M | -0.54M | 0.32M | 0.82M | 0.40M | -0.50M | 0.32M | 1.03M | -0.69M | -0.49M | 1.07M | 2.01M | -0.88M | -0.44M | 1.81M | 2.58M | -3.65M | -0.53M | 0.78M | 1.15M | -1.26M | -1.03M | 1.22M | 1.29M | -0.84M | -0.87M | 0.62M | -0.76M | -1.85M | -0.21M | 2.41M | 1.17M | -1.24M | -0.12M | 0.69M | 1.43M | -1.81M | -0.02M | 0.30M | -1.93M | -2.98M | -3.96M | -1.41M | | -2.37M | -6.12M | 3.08M | 27.56M | -9.29M | -0.86M | -1.10M |
|
Net Income towards Common Stockholders
|
-0.48M | 0.29M | 0.08M | -0.51M | -0.51M | 1.47M | 0.13M | -0.63M | -0.48M | 1.43M | 1.40M | 0.79M | -0.54M | 0.32M | 0.82M | 0.40M | -0.50M | 0.32M | 1.03M | -0.69M | -0.49M | 1.07M | 2.01M | -0.88M | -0.44M | 1.81M | 2.58M | -3.65M | -0.53M | 0.78M | 1.15M | -1.26M | -1.03M | 1.22M | 1.29M | -0.84M | -0.87M | 0.62M | -0.76M | -1.85M | -0.21M | 2.41M | 1.17M | -1.24M | -0.12M | 0.69M | 1.43M | -1.81M | -0.02M | 0.30M | -1.93M | -2.98M | -3.96M | 0.10M | | -2.37M | -6.12M | 1.20M | -15.96M | -9.19M | -0.58M | -2.96M |
|
EPS (Basic)
|
-0.01 | 0.01 | | -0.02 | -0.01 | 0.04 | | -0.02 | -0.01 | 0.04 | 0.04 | 0.01 | -0.01 | 0.01 | 0.02 | 0.01 | -0.01 | 0.01 | 0.03 | -0.02 | -0.01 | 0.03 | 0.05 | -0.02 | -0.01 | 0.05 | 0.03 | -0.10 | -0.01 | 0.02 | 0.03 | -0.03 | -0.03 | 0.03 | 0.03 | -0.02 | -0.02 | 0.02 | -0.02 | -0.05 | -0.01 | 0.06 | 0.03 | 1.59 | -0.09 | 0.43 | 0.80 | -1.12 | -0.01 | 0.10 | -0.62 | -0.96 | -0.64 | 0.03 | | -73.76 | -190.68 | -0.21 | -242.92 | -4.66 | -0.24 | -1.15 |
|
EPS (Weighted Average and Diluted)
|
-0.01 | 0.01 | | -0.02 | -0.01 | 0.04 | | -0.02 | -0.01 | 0.04 | 0.04 | 0.01 | -0.01 | 0.01 | 0.02 | 0.01 | -0.01 | 0.01 | 0.03 | -0.02 | -0.01 | 0.03 | 0.05 | -0.02 | -0.01 | 0.05 | 0.03 | -0.09 | -0.01 | 0.02 | 0.03 | -0.03 | -0.01 | 0.03 | 0.03 | -0.02 | | 0.02 | -0.02 | -0.05 | | 0.06 | 0.03 | 1.58 | | 0.43 | 0.80 | -1.12 | -0.01 | 0.08 | -0.62 | -0.96 | -0.64 | 0.03 | | -73.76 | -190.68 | -0.21 | -242.92 | -4.66 | -0.24 | -1.15 |
|
Shares Outstanding (Weighted Average)
|
| | | 37.73M | | | | 37.88M | | | | 37.97M | | 38.06M | 38.07M | 38.06M | 38.07M | 38.08M | 38.12M | 38.10M | 38.12M | 38.14M | 38.16M | 38.15M | 38.18M | 38.21M | 38.24M | 38.24M | 38.26M | 38.27M | 38.28M | 38.27M | 38.28M | 38.35M | 38.38M | 38.36M | 38.47M | 38.52M | 38.56M | 38.53M | 38.56M | 38.56M | 38.89M | 1.29M | 1.30M | 1.59M | 1.78M | 1.61M | 1.91M | 3.07M | 3.13M | 3.11M | 3.87M | 4.22M | 0.02M | 0.03M | 0.03M | 9.10M | 0.07M | 1.97M | 2.47M | 2.57M |
|
Shares Outstanding (Diluted Average)
|
| | | 37.75M | | | | 37.88M | | | | 38.36M | | 38.59M | 38.65M | 38.65M | | 38.54M | 38.65M | 38.60M | | 38.63M | 38.69M | 38.60M | | 38.98M | 39.16M | 39.42M | | 39.16M | 39.14M | 39.55M | | 39.53M | 39.46M | 39.24M | | 39.34M | 38.56M | 38.53M | | 39.11M | 39.16M | 1.30M | | 1.61M | 1.79M | 1.62M | 1.91M | 3.61M | 3.13M | 3.11M | 3.87M | 4.22M | 0.02M | 0.03M | 0.03M | 9.10M | 0.07M | 1.97M | 2.47M | 2.57M |
|
EBITDA
|
-0.47M | 0.29M | 0.09M | -0.51M | -0.51M | 1.47M | 0.14M | -0.63M | -0.45M | 1.48M | 1.45M | -0.80M | -0.84M | 0.55M | 1.54M | -0.81M | -0.76M | 0.63M | 1.71M | -0.88M | -0.70M | 1.92M | 2.23M | -1.34M | -0.53M | 2.81M | 2.11M | -1.23M | -0.74M | 1.35M | 2.45M | -1.83M | -1.26M | 1.74M | 1.86M | -1.03M | -1.04M | 0.92M | -0.81M | -2.04M | -0.70M | 2.51M | 1.56M | -1.64M | -0.42M | 0.82M | 1.75M | -1.83M | 0.20M | 0.65M | -2.23M | -2.09M | -2.25M | 0.11M | | -2.29M | -6.15M | -1.82M | -11.06M | -2.81M | -0.78M | -1.56M |
|
Interest Expenses
|
0.01M | 0.00M | -0.01M | 0.04M | -94.00 | 0.00M | 0.01M | | | 0.01M | 0.03M | 0.01M | 968.00 | 0.01M | 0.04M | 0.00M | 0.00M | 0.08M | 0.12M | 0.05M | 0.05M | 0.10M | 0.09M | 0.02M | 0.02M | 0.07M | -0.10M | 0.37M | 283.00 | 0.10M | 0.15M | 0.03M | 0.02M | 0.07M | 0.14M | 0.01M | 0.00M | 0.05M | 0.11M | -0.15M | 0.03M | 0.13M | 0.23M | 0.02M | 0.10M | 0.11M | 0.16M | 0.17M | 0.16M | 0.19M | 0.07M | 0.04M | 0.03M | 0.05M | | 0.03M | 0.02M | 0.28M | 1.59M | | | |
|
Tax Rate
|
| | | | | | | | | | | 195.11% | 37.62% | 36.62% | 43.32% | 146.27% | 36.72% | 35.74% | 33.00% | 30.82% | 38.69% | 39.07% | 3.24% | 38.17% | 27.92% | 32.42% | -32.57% | -181.44% | 34.85% | 35.00% | 48.33% | 34.91% | 23.86% | 23.73% | 22.16% | 23.77% | 21.54% | 22.78% | 24.05% | 15.77% | 27.60% | 25.43% | 18.45% | 29.00% | 19.15% | 20.09% | 6.74% | 7.60% | 24.10% | 25.66% | 22.75% | -101.28% | -61.06% | 1,548.45% | | -2.25% | 0.84% | -2.47% | | | -6.43% | -1.29% |