|
Revenue
|
| 0.07M | 0.27M | 2.31M | 3.07M | 6.88M | 9.03M | 11.42M | 12.20M | 13.59M | 19.21M | 24.02M | 27.60M | 36.20M | 37.27M | 41.29M | 43.95M | 45.52M | 46.57M | 46.47M | 46.94M | 48.06M | 69.43M | 41.43M | 41.73M | 40.72M | 41.90M | 42.42M | 43.75M | 43.06M | 43.61M | 44.28M | 44.92M | 46.88M | 43.91M | 49.64M | 44.97M | 48.54M | 45.91M | 50.64M | 43.55M | 46.12M | -5.26M |
|
Cost of Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | 11.49M | 3.90M | 4.41M | 3.76M | 3.21M | 3.27M | 3.02M | 8.20M | 4.32M | 4.31M | 4.59M | 4.73M | 4.85M | 4.87M | 5.00M | 5.47M | 5.55M | 5.85M | 5.82M | 5.91M |
|
Gross Profit
|
| | | | | | | | | | | | | | | | | | | | | | | 29.94M | 37.84M | 36.32M | 38.14M | 39.21M | 40.47M | 40.04M | 35.41M | 39.96M | 40.61M | 42.29M | 39.17M | 44.79M | 40.09M | 43.54M | 40.45M | 45.09M | 37.70M | 40.30M | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.30M | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.02M | 0.18M | 0.15M | 0.48M | 0.45M | 0.44M | 0.77M | 0.77M | 0.76M | 0.84M | 0.75M | 0.93M | 1.21M | 1.06M | 0.87M | 0.94M | 1.34M | 1.24M | 1.87M | 1.40M | 1.53M | 2.24M | 3.24M | 3.19M | 3.19M | 3.58M | 5.51M | 6.62M | 6.64M | 6.35M | 1.78M | 5.56M | 6.44M | 4.76M | 5.31M | 6.10M | 5.55M | 4.83M | 7.42M | 8.17M | 5.35M | 4.80M | 7.01M |
|
Restructuring Costs
|
0.04M | 0.27M | 1.52M | 0.72M | 2.81M | 3.76M | 2.96M | 1.67M | 1.95M | 1.82M | -0.09M | | | | | | | | | | | | | 0.49M | 0.91M | 2.23M | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
| -0.19M | 0.26M | 1.02M | 1.40M | 3.90M | 5.45M | 6.50M | 6.93M | 7.80M | 11.06M | 14.54M | 16.68M | 22.92M | 23.06M | 25.11M | 27.22M | 27.62M | 28.76M | | | | 0.08M | | 2.70M | | 0.44M | | | | 0.09M | 0.46M | | | | 0.02M | | 0.00M | | 0.08M | | | 0.27M |
|
Operating Expenses
|
0.06M | 0.49M | 1.93M | 2.22M | 4.66M | 8.10M | 9.18M | 8.94M | 9.64M | 10.46M | 11.71M | 15.47M | 17.89M | 23.98M | 23.93M | 26.05M | 28.56M | 28.86M | 30.63M | 32.27M | 30.78M | 45.77M | 52.16M | 30.82M | 29.30M | 31.44M | 26.40M | 38.72M | 34.46M | 36.87M | 27.14M | 35.26M | 28.57M | 27.99M | 72.84M | 29.85M | 35.59M | 27.93M | 49.27M | 32.68M | 34.78M | 29.31M | 30.67M |
|
Operating Income
|
-0.06M | -0.43M | -1.66M | 0.09M | -1.59M | -1.22M | -0.16M | 2.49M | 2.56M | 3.13M | 7.50M | 8.55M | 9.71M | 12.22M | 13.34M | 15.24M | 15.39M | 16.66M | 15.94M | 14.20M | 16.16M | 2.29M | 17.35M | 10.61M | 15.13M | 9.28M | 15.94M | 3.70M | 9.29M | 6.19M | 16.56M | 9.49M | 16.35M | 14.30M | -33.66M | 14.95M | 4.50M | 15.61M | -8.82M | 12.40M | 2.92M | 10.98M | |
|
EBIT
|
-0.06M | -0.43M | -1.66M | 0.09M | -1.59M | -1.22M | -0.16M | 2.49M | 2.56M | 3.13M | 7.50M | 8.55M | 9.71M | 12.22M | 13.34M | 15.24M | 15.39M | 16.66M | 15.94M | 14.20M | 16.16M | 2.29M | 17.35M | 10.61M | 15.13M | 9.28M | 15.94M | 3.70M | 9.29M | 6.19M | 16.56M | 9.49M | 16.35M | 14.30M | -33.66M | 14.95M | 4.50M | 15.61M | -8.82M | 12.40M | 2.92M | 10.98M | |
|
Interest & Investment Income
|
| -0.05M | -0.10M | -0.37M | -0.29M | -0.54M | -0.68M | -0.88M | -0.73M | -0.63M | -2.15M | -3.76M | -5.07M | -6.79M | -6.93M | -7.74M | -8.21M | -8.94M | -9.48M | -9.84M | -9.89M | -11.92M | -15.57M | -11.92M | -10.81M | -9.87M | -9.43M | -8.76M | -9.53M | -11.74M | -4.48M | -8.12M | -4.33M | -5.50M | -5.83M | 0.01M | 0.14M | 0.02M | 0.53M | 2.24M | 1.05M | 0.60M | 0.24M |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -5.63M | -5.64M | -2.98M | -4.14M | -4.87M | -4.76M |
|
EBT
|
-0.06M | -0.54M | -1.85M | -0.65M | -2.18M | -2.30M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | -1.31M | 4.32M | -0.58M | 6.51M | -5.07M | -0.25M | -5.55M | 12.08M | 1.37M | 12.02M | 8.80M | -39.49M | 9.33M | -1.02M | 9.98M | -14.46M | 9.35M | -1.22M | 6.11M | |
|
Profit After Tax
|
-0.06M | -0.48M | -1.76M | -0.28M | -1.89M | -1.76M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | 5.67M | 11.10M | 5.26M | 14.75M | -5.07M | 16.06M | 371.64M | 12.08M | 1.37M | 12.02M | 13.39M | -34.76M | 14.20M | 3.85M | 14.98M | -9.00M | 14.98M | 4.63M | 11.94M | 11.11M |
|
Income from Non-Controlling Interests
|
| 428.00 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.06M | -0.54M | -1.85M | -0.65M | -2.18M | -2.30M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | -1.31M | 4.32M | -0.58M | 6.51M | -5.07M | -0.25M | -5.55M | 12.08M | 1.37M | 12.02M | 8.80M | -39.49M | 9.33M | -1.02M | 9.98M | -14.46M | 9.35M | -1.22M | 6.11M | |
|
Consolidated Net Income
|
-0.06M | -0.54M | -1.85M | -0.65M | -2.18M | -2.30M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | 6.98M | 6.77M | 5.84M | 8.24M | 7.95M | 16.30M | 377.19M | | | | | | 9.33M | -1.02M | 9.98M | -14.46M | 9.35M | -1.22M | 6.11M | |
|
Income towards Parent Company
|
-0.06M | -0.54M | -1.85M | -0.65M | -2.18M | -2.30M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | 6.98M | 6.77M | 5.84M | 8.24M | 7.95M | 16.30M | 377.19M | | | | | | 9.33M | -1.02M | 9.98M | -14.46M | 9.35M | -1.22M | 6.11M | |
|
Net Income towards Common Stockholders
|
-0.06M | -0.54M | -1.85M | -0.65M | -2.18M | -2.30M | -0.84M | 1.61M | 1.83M | 2.51M | 5.35M | 4.79M | 4.64M | 5.44M | 6.41M | 7.50M | 7.19M | 7.72M | 6.47M | 4.36M | 6.26M | -9.63M | 1.79M | 6.98M | 6.77M | 5.84M | 8.24M | 7.95M | 16.30M | 377.19M | | | | | | 9.33M | -1.02M | 9.98M | -14.46M | 9.35M | -1.22M | 6.11M | |
|
EPS (Basic)
|
-2.75 | -0.72 | -1.50 | -0.02 | -0.08 | -0.05 | -0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.03 | 0.05 | -0.07 | 0.01 | 0.03 | 0.05 | 0.03 | 0.04 | -0.02 | 0.07 | 1.66 | 0.05 | 0.01 | 0.05 | 0.06 | -0.15 | 0.25 | 0.07 | 0.26 | -0.25 | 0.26 | 0.08 | 0.21 | 0.20 |
|
EPS (Weighted Average and Diluted)
|
| | -1.50 | -0.02 | -0.08 | -0.05 | -0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | 0.03 | 0.05 | -0.07 | 0.01 | 0.03 | 0.05 | 0.03 | 0.04 | -0.02 | 0.07 | 1.66 | 0.05 | 0.01 | 0.05 | 0.06 | -0.15 | 0.25 | 0.07 | 0.26 | -0.25 | 0.26 | 0.08 | 0.21 | 0.20 |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.67M | 1.23M | 11.61M | 24.06M | 34.79M | 28.66M | 53.67M | 63.51M | 71.85M | 66.99M | 86.48M | 94.91M | 105.39M | 119.65M | 126.38M | 129.93M | 132.47M | 131.04M | 136.18M | 136.14M | 137.06M | 157.25M | 221.54M | 220.99M | 221.35M | 221.44M | 222.48M | 223.08M | 223.66M | 223.33M | 224.50M | 225.01M | 225.64M | 56.33M | 56.64M | 56.74M | 56.86M | 56.80M | 57.11M | 57.23M | 56.63M | |
|
Shares Outstanding (Diluted Average)
|
| | 1.23M | 11.61M | 24.06M | 34.79M | 28.66M | 53.68M | 63.53M | 71.87M | 67.01M | 86.50M | 94.93M | 105.41M | 119.67M | 126.40M | 129.95M | 132.49M | 131.06M | 136.20M | 136.16M | 137.06M | 157.25M | 221.54M | 221.03M | 221.35M | 221.62M | 222.48M | 223.08M | 223.66M | 224.29M | 225.87M | 226.36M | 226.96M | 56.33M | 57.10M | 57.21M | 57.32M | 57.26M | 57.66M | 57.60M | 57.09M | |
|
EBITDA
|
-0.06M | -0.43M | -1.66M | 0.09M | -1.89M | -1.76M | -0.84M | 1.61M | 1.73M | 2.60M | 6.20M | 5.56M | 3.94M | 5.66M | 9.00M | 12.08M | 9.00M | 8.69M | 1.49M | 0.75M | -1.29M | -11.75M | 4.17M | -14.66M | 9.96M | 7.85M | 17.90M | 8.67M | 17.83M | 373.89M | 17.87M | 14.23M | 17.28M | 29.74M | -36.38M | 5.94M | 11.24M | 17.30M | -21.82M | 17.85M | 2.51M | 0.56M | 16.48M |
|
Interest Expenses
|
| 0.05M | 0.10M | 0.37M | 0.29M | 0.54M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.62M | 5.66M | 5.65M | 6.17M | 5.29M | 5.19M | 5.47M | 5.26M |