|
Revenue
|
29.55M | 30.55M | 33.10M | 35.60M | 35.06M | 37.22M | 44.46M | 49.23M | 52.88M | 54.82M | 59.24M | 62.15M | 64.56M | 66.99M | 68.96M | 73.18M | 78.28M | 83.85M | 89.72M | 97.21M | 98.48M | 103.45M | 125.17M | -19.80M | 109.64M | 87.71M | 88.75M | 86.46M | 78.25M | 121.10M | 119.94M | 107.01M | 86.10M | 118.99M | 91.02M | 106.26M | 83.71M | 76.74M | 83.29M | 82.10M | 88.11M | 77.85M | 26.00M | 90.59M | 77.12M | 76.53M | 68.64M | 69.38M | 65.50M | 71.53M | 69.75M | -17.44M | 46.88M | 46.05M | 39.57M | 41.25M | 41.98M | 41.02M | 39.79M | 41.40M | 42.97M | 43.46M | 42.96M | 44.21M | 42.21M | 42.49M | 42.00M |
|
Cost of Revenue
|
15.20M | 15.19M | 16.79M | 17.28M | 17.64M | 19.01M | 22.98M | 23.58M | 24.61M | 25.88M | 27.78M | 28.32M | 28.62M | 26.63M | 29.14M | 31.28M | 32.13M | 35.53M | 38.13M | 40.45M | 39.98M | 41.29M | 50.50M | -29.38M | 32.90M | 35.95M | 40.27M | 45.70M | 46.15M | 48.18M | 49.14M | 51.22M | 46.05M | 47.76M | 45.58M | 42.07M | 44.55M | 39.52M | 43.71M | 31.01M | 38.95M | 33.40M | 35.60M | 42.45M | 35.47M | 29.48M | 28.45M | 28.41M | 28.64M | 27.14M | 27.25M | -22.86M | 24.84M | 22.32M | 22.44M | -23.09M | 10.96M | 11.49M | 9.48M | 10.29M | 10.22M | 10.40M | 8.97M | 9.44M | 8.71M | 8.92M | 8.66M |
|
Gross Profit
|
14.35M | 15.36M | 16.31M | 18.32M | 17.42M | 18.20M | 21.47M | 25.65M | 28.27M | 28.94M | 31.46M | 33.83M | 35.94M | 40.36M | 39.83M | 41.90M | 46.15M | 48.32M | 51.58M | 56.76M | 58.50M | 62.16M | 74.68M | 9.58M | 76.74M | 51.77M | 48.48M | 40.77M | 32.09M | 72.92M | 70.80M | 55.80M | 40.04M | 71.23M | 45.44M | 64.19M | 39.16M | 37.22M | 39.57M | 51.09M | 49.15M | 44.44M | -9.60M | 48.14M | 41.65M | 47.05M | 40.18M | 40.96M | 36.86M | 44.39M | 42.51M | 5.42M | 22.04M | 23.74M | 17.13M | 64.35M | 31.02M | 29.53M | 30.31M | 31.11M | 32.74M | 33.06M | 33.99M | 34.77M | 33.50M | 33.56M | 33.34M |
|
Research & Development
|
3.12M | 3.00M | 3.24M | 3.79M | 4.28M | 4.91M | 7.57M | 9.25M | 10.10M | 10.05M | 10.88M | 10.50M | 12.88M | 12.57M | 12.64M | 14.22M | 16.72M | 16.36M | 16.55M | 15.21M | 15.54M | 17.30M | 21.06M | 19.72M | 21.95M | 22.47M | 24.15M | 24.19M | 25.83M | 28.05M | 31.03M | 29.59M | 25.49M | 20.82M | 20.93M | 23.62M | 20.91M | 20.20M | 18.68M | 19.38M | 19.68M | 19.03M | 18.57M | 18.29M | 19.79M | 19.10M | 20.89M | 17.27M | 17.40M | 17.20M | 15.37M | 9.85M | 15.79M | 13.46M | 12.91M | 7.44M | 12.74M | 13.27M | 9.30M | 11.24M | 10.33M | 11.90M | 10.33M | 10.26M | 9.70M | 10.40M | 10.84M |
|
Selling, General & Administrative
|
6.07M | 5.59M | 5.56M | 6.43M | 6.48M | 6.37M | 10.46M | 10.43M | 10.15M | 10.65M | 11.12M | 12.97M | 10.39M | 11.06M | 10.28M | 14.95M | 14.65M | 14.94M | 15.56M | 16.94M | 17.12M | 17.15M | 21.38M | 21.43M | 19.13M | 18.61M | 20.34M | 26.50M | 25.91M | 29.88M | 28.83M | 41.61M | 38.81M | 29.35M | 34.88M | 50.99M | 38.11M | 33.94M | 27.32M | 22.74M | 29.25M | 23.08M | 30.54M | 29.91M | 26.34M | 24.64M | 23.27M | 15.04M | 17.93M | 21.91M | 27.95M | 6.43M | 17.90M | 15.29M | 15.34M | 12.63M | 15.97M | 17.26M | 20.29M | 11.71M | 13.26M | 12.79M | 13.76M | 11.89M | 11.38M | 11.85M | 12.17M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 5.17M | | | | | | | | 3.21M | 1.42M | 0.36M | -0.03M | 2.91M | 1.14M | 0.92M | 1.36M | 3.00M | 6.41M | 2.31M | -0.98M | 1.11M | 2.78M | 4.54M | 3.95M | 0.42M | 0.36M | -0.04M | 0.02M | 1.45M | 4.49M | 0.82M | 1.19M | 0.71M | 0.88M | 1.49M | 0.61M | 0.69M | 1.02M | 0.20M | -0.46M | 0.34M | 0.02M | 0.03M | 3.62M | 0.22M | 0.05M | | 1.01M | 0.12M | 0.05M | |
|
Other Operating Expenses
|
17.04M | 17.46M | 18.94M | 19.51M | 19.64M | 20.87M | 1.97M | 32.79M | 30.89M | -2.92M | -0.48M | 8.68M | 33.01M | 27.96M | 34.88M | 37.39M | 41.53M | 46.88M | 48.85M | 44.78M | 53.46M | 55.16M | 67.12M | -15.60M | 47.08M | 52.54M | 59.85M | 67.90M | 68.94M | 75.38M | 71.38M | 86.14M | 70.14M | 71.31M | 69.03M | 65.85M | 67.82M | 62.93M | 67.37M | 78.34M | 59.10M | 53.67M | 54.11M | 60.56M | 46.83M | 39.76M | 40.66M | 38.25M | 38.50M | 35.63M | 35.46M | -32.20M | 32.87M | 30.57M | -0.07M | -32.36M | 14.89M | 15.55M | 13.96M | 14.64M | 14.58M | 0.01M | 0.22M | -0.23M | 12.79M | 13.32M | 0.01M |
|
Operating Expenses
|
26.22M | 26.05M | 27.75M | 29.74M | 30.40M | 32.15M | 41.66M | 52.47M | 51.13M | 50.22M | 54.21M | 55.16M | 56.28M | 51.59M | 57.80M | 66.56M | 78.08M | 78.18M | 80.96M | 76.94M | 86.12M | 89.62M | 109.56M | 25.55M | 91.37M | 95.04M | 104.70M | 118.56M | 123.59M | 134.45M | 132.16M | 158.70M | 137.44M | 127.88M | 127.15M | 139.48M | 127.94M | 119.84M | 117.92M | 124.42M | 108.44M | 96.13M | 103.18M | 108.78M | 94.41M | 87.99M | 85.63M | 71.76M | 74.54M | 75.61M | 80.27M | -15.31M | 67.25M | 60.34M | 58.62M | -12.75M | 43.94M | 46.10M | 43.58M | 41.22M | 38.39M | 39.16M | 37.45M | 36.91M | 33.98M | 35.63M | 36.13M |
|
Operating Income
|
-11.87M | -10.68M | -11.44M | -11.41M | -12.98M | 4.67M | 2.80M | -3.24M | 1.74M | 4.60M | 5.03M | 7.00M | 8.28M | 15.39M | 11.16M | 6.62M | 0.20M | 5.67M | 8.75M | 20.27M | 12.36M | 13.83M | 15.62M | -45.35M | 18.27M | -7.33M | -15.96M | -32.10M | -45.34M | -13.35M | -12.23M | -51.69M | -51.35M | -8.89M | -36.14M | -33.22M | -44.23M | -43.10M | -34.63M | -42.31M | -20.34M | -18.29M | -50.97M | -18.19M | -17.29M | -11.46M | -17.00M | -2.38M | -9.04M | -4.08M | -10.51M | -2.13M | -1.38M | 4.89M | 1.28M | -4.49M | -1.96M | -5.08M | -3.79M | 0.18M | 4.58M | 4.30M | 5.51M | 7.29M | 8.23M | 6.86M | 5.87M |
|
EBIT
|
-11.87M | -10.68M | -11.44M | -11.41M | -12.98M | 4.67M | 2.80M | -3.24M | 1.74M | 4.60M | 5.03M | 7.00M | 8.28M | 15.39M | 11.16M | 6.62M | 0.20M | 5.67M | 8.75M | 20.27M | 12.36M | 13.83M | 15.62M | -45.35M | 18.27M | -7.33M | -15.96M | -32.10M | -45.34M | -13.35M | -12.23M | -51.69M | -51.35M | -8.89M | -36.14M | -33.22M | -44.23M | -43.10M | -34.63M | -42.31M | -20.34M | -18.29M | -50.97M | -18.19M | -17.29M | -11.46M | -17.00M | -2.38M | -9.04M | -4.08M | -10.51M | -2.13M | -1.38M | 4.89M | 1.28M | -4.49M | -1.96M | -5.08M | -3.79M | 0.18M | 4.58M | 4.30M | 5.51M | 7.29M | 8.23M | 6.86M | 5.87M |
|
Interest & Investment Income
|
0.20M | 0.15M | | | 0.11M | 0.12M | 0.71M | -0.55M | 0.12M | 0.14M | 0.22M | 0.35M | 0.40M | 0.33M | 0.29M | 0.29M | 0.09M | 0.20M | 0.15M | 2.21M | 0.05M | 0.15M | 0.36M | 0.40M | 0.47M | 0.47M | 0.55M | 0.56M | 0.63M | 0.59M | 0.27M | 0.41M | 2.86M | 3.03M | 3.27M | 3.35M | 3.55M | 3.76M | 0.20M | 0.25M | 0.19M | 0.30M | 0.23M | 0.54M | 0.06M | 1.51M | 0.02M | 0.01M | 0.01M | 0.03M | 0.02M | -0.02M | 0.09M | 0.12M | 0.02M | 0.22M | 0.09M | 0.13M | 0.15M | 0.06M | 0.21M | 0.18M | 0.17M | 0.25M | 0.23M | 0.27M | 5.40M |
|
Other Non Operating Income
|
| | | | | | | | | | | | 0.01M | 0.78M | -0.21M | 0.30M | -0.26M | 0.30M | -0.37M | 0.54M | 0.80M | 0.26M | 0.00M | -0.61M | 0.25M | 0.47M | -0.92M | 0.81M | -0.38M | 0.67M | -0.15M | 0.89M | 4.19M | -1.56M | -0.26M | -31.79M | 4.28M | -0.02M | -13.44M | -65.74M | 0.46M | 0.43M | -0.42M | 6.57M | 1.69M | 1.37M | 2.68M | 3.79M | -3.40M | 1.58M | -1.67M | -1.43M | 1.70M | 4.07M | 4.44M | -6.65M | -2.98M | -0.27M | 4.46M | -6.34M | 3.81M | 1.22M | -5.46M | 9.72M | -5.58M | -12.53M | 0.51M |
|
Non Operating Income
|
| | | | | | | | 0.01M | -0.18M | 0.03M | 0.09M | 0.01M | -0.78M | 0.21M | 0.10M | -0.26M | 0.30M | -0.37M | -2.66M | 0.80M | 0.26M | 0.00M | -0.61M | 0.25M | 0.47M | -0.92M | 0.81M | -0.38M | 0.67M | -0.15M | 0.89M | 4.19M | -1.56M | -0.26M | -20.05M | 4.28M | -0.02M | -13.44M | -65.74M | 0.46M | -0.02M | -0.42M | 7.37M | 1.69M | 1.37M | 2.68M | 3.79M | -3.40M | 1.58M | -1.67M | -1.43M | 1.70M | 4.07M | 4.44M | -6.65M | -2.98M | -0.27M | 4.46M | -6.34M | 3.81M | 1.22M | -5.24M | 9.49M | -5.58M | | |
|
EBT
|
-11.62M | -10.29M | -11.19M | -12.70M | -12.59M | 4.50M | 3.17M | -3.47M | 1.62M | 4.67M | 5.02M | 7.05M | 8.46M | 16.26M | 11.03M | 6.92M | -0.20M | 5.92M | 8.30M | 20.57M | 12.78M | 13.87M | 14.81M | -46.73M | 17.64M | -7.80M | -17.78M | -32.23M | -46.67M | -13.92M | -13.70M | -52.79M | -54.17M | -19.04M | -58.03M | -97.85M | -37.85M | -40.69M | -48.95M | -135.69M | -21.13M | -18.42M | -51.36M | -10.38M | -15.78M | -8.67M | -14.37M | 1.35M | -12.53M | -2.62M | -15.09M | -6.81M | -2.91M | 8.36M | 2.20M | -14.43M | -8.29M | -8.69M | -2.66M | -9.67M | 5.08M | 2.21M | -5.09M | 11.56M | -2.54M | -18.34M | 4.02M |
|
Tax Provisions
|
3.48M | 4.41M | 5.21M | -6.56M | 4.50M | 1.95M | 1.02M | 0.48M | 1.48M | 1.47M | 1.45M | -1.16M | 2.97M | 4.31M | 4.83M | 3.47M | -0.68M | 2.51M | 4.71M | 4.69M | 5.20M | 5.51M | 5.49M | -19.43M | 4.09M | 8.41M | -7.78M | -7.11M | -15.52M | 0.37M | -3.61M | -14.46M | -8.72M | 3.57M | -12.82M | -16.86M | 0.12M | 0.58M | -2.31M | -16.29M | -1.40M | -1.84M | 9.85M | -4.44M | -12.43M | -7.97M | -8.74M | 2.04M | -0.20M | -0.20M | -6.98M | -1.44M | 0.13M | 0.43M | 1.11M | -1.76M | 0.30M | 0.53M | 0.02M | 3.84M | 0.60M | 2.71M | 0.63M | 3.67M | 1.30M | 1.30M | -1.80M |
|
Profit After Tax
|
2.10M | 2.56M | 3.13M | 4.51M | 2.73M | 2.95M | 2.14M | -3.95M | 0.14M | 3.20M | 3.58M | 8.21M | 5.48M | 11.95M | 6.20M | 3.45M | 0.48M | 3.41M | 3.59M | 15.87M | 7.58M | 8.36M | 9.33M | 13.62M | 19.74M | -16.21M | -10.00M | -25.12M | -32.34M | -14.29M | -10.09M | -38.33M | -61.59M | -29.38M | -36.36M | 10.91M | -40.05M | -47.27M | -54.53M | -101.91M | -27.59M | -25.03M | -69.43M | -14.68M | -12.28M | -10.15M | -15.37M | -10.89M | -22.56M | -23.95M | -9.83M | -7.28M | -3.04M | 8.87M | 1.21M | -16.18M | -11.05M | -11.68M | -5.18M | -32.44M | 4.47M | -0.49M | -5.71M | 7.89M | -3.82M | -19.60M | 5.81M |
|
Equity Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.75M | 0.23M | 0.65M | -10.75M | -0.20M | -0.01M | 0.28M | -28.67M | -1.24M | -0.38M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | -0.63M | -3.01M | -3.14M | -3.35M | -5.71M | -2.89M | -2.81M | -1.28M | -2.31M | -1.28M | -1.26M | 0.42M | -6.71M | 0.31M | 0.59M | 0.03M | 0.20M | 0.02M | 0.17M | 0.06M | 0.10M | -0.34M | 0.05M | | 0.13M | 0.12M | 0.07M | 0.07M | -0.06M | -0.01M | -0.01M | 0.02M | -0.03M | 0.01M | -0.01M | -0.01M | -0.00M | | | |
|
Other Income
|
| | | 0.02M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-15.10M | -14.70M | -16.40M | -6.14M | -17.09M | 2.55M | 2.14M | -3.95M | 0.14M | 3.20M | 3.58M | 8.21M | 5.48M | 11.95M | 6.20M | 3.45M | 0.48M | 3.41M | 3.59M | 15.87M | 7.58M | 8.36M | 9.33M | -27.30M | 13.55M | -16.21M | -10.00M | -25.12M | -31.15M | -14.29M | -10.09M | -38.33M | -45.45M | -22.61M | -45.21M | -80.98M | -37.98M | -41.26M | -46.64M | -119.39M | -19.73M | -16.58M | -61.21M | -5.94M | -3.35M | -0.69M | -5.62M | -0.69M | -12.33M | -2.42M | -8.11M | -5.37M | -3.04M | 7.92M | 1.09M | -12.67M | -8.59M | -9.22M | -2.69M | -13.51M | 4.47M | -0.49M | -5.71M | 7.89M | -3.84M | -19.64M | 5.82M |
|
Consolidated Net Income
|
-15.10M | -14.70M | -16.40M | -6.14M | -17.09M | 2.55M | 2.14M | -3.95M | 0.14M | 3.20M | 3.58M | 8.21M | 5.48M | 11.95M | 6.20M | 3.45M | 0.48M | 3.41M | 3.59M | 15.87M | 7.58M | 8.36M | 9.33M | -27.30M | 6.19M | 23.62M | 1.14M | 9.31M | -1.19M | 18.98M | 9.31M | 63.45M | -16.13M | -6.78M | 8.84M | 89.56M | -37.98M | -41.26M | -46.64M | 18.29M | -19.73M | -16.58M | -61.21M | -5.94M | -3.35M | -0.69M | -5.62M | -0.69M | -12.33M | -2.42M | -8.11M | -5.37M | -3.04M | 7.92M | 1.09M | -12.67M | -2.34M | 0.70M | 0.01M | -18.88M | 4.47M | -0.49M | -5.71M | 7.89M | -3.84M | -19.64M | 5.82M |
|
Income towards Parent Company
|
-15.10M | -14.70M | -16.40M | -6.14M | -17.09M | 2.55M | 2.14M | -3.95M | 0.14M | 3.20M | 3.58M | 8.21M | 5.48M | 11.95M | 6.20M | 3.45M | 0.48M | 3.41M | 3.59M | 15.87M | 7.58M | 8.36M | 9.33M | -27.30M | 6.19M | 23.62M | 1.14M | 9.31M | -1.19M | 18.98M | 9.31M | 63.45M | -16.13M | -6.78M | 8.84M | 89.56M | -37.98M | -41.26M | -46.64M | 18.29M | -19.73M | -16.58M | -61.21M | -5.94M | -3.35M | -0.69M | -5.62M | -0.69M | -12.33M | -2.42M | -8.11M | -5.37M | -3.04M | 7.92M | 1.09M | -12.67M | -2.34M | 0.70M | 0.01M | -18.88M | 4.47M | -0.49M | -5.71M | 7.89M | -3.84M | -19.64M | 5.82M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.35M | 7.26M | 7.46M | 7.52M | 7.54M | 7.86M | 8.19M | 8.54M | 8.91M | 9.29M | 9.69M | 10.10M | 10.53M | 21.48M | 1.72M | 1.78M | 2.44M | 2.52M | 2.30M | 2.30M | 2.47M | 2.48M | 2.47M | 2.58M | 2.13M | | | | | | |
|
Net Income towards Common Stockholders
|
-15.10M | -14.70M | -16.40M | -6.14M | 0.00M | 2.55M | 2.14M | -3.95M | 0.00M | 3.20M | 3.58M | 8.21M | 5.48M | 11.95M | 6.20M | 3.45M | 0.48M | 3.41M | 3.59M | 15.87M | 7.58M | 8.36M | 9.33M | -27.30M | 6.19M | 23.62M | 1.14M | 9.31M | -1.19M | 18.98M | 9.31M | 63.45M | -16.13M | -6.78M | 8.84M | 89.56M | -41.33M | -48.52M | -54.11M | 10.77M | -27.59M | -25.03M | -69.43M | -14.68M | -12.28M | -10.15M | -15.37M | -10.89M | -22.56M | -23.95M | -9.83M | -2.11M | -5.59M | 5.33M | -1.28M | -15.93M | -13.39M | -10.98M | -5.17M | -35.00M | 2.34M | 0.08M | -5.70M | 7.89M | -3.82M | -19.60M | 5.81M |
|
EPS (Basic)
|
-4.38 | -4.28 | -4.76 | -1.78 | 0.00 | 0.09 | 0.05 | -0.11 | 0.04 | 0.07 | 0.10 | 0.22 | 0.14 | 0.31 | 0.16 | 0.09 | 0.01 | 0.09 | 0.09 | 0.41 | 0.19 | 0.21 | 0.23 | 0.33 | 0.48 | -0.39 | -0.24 | -0.57 | -0.69 | -0.26 | -0.15 | -0.74 | -1.33 | -0.60 | -0.98 | -1.75 | -0.95 | -1.20 | -1.38 | -3.01 | -0.68 | -0.61 | -1.70 | -0.36 | -0.30 | -0.24 | -0.36 | -0.26 | -0.53 | -0.54 | -0.11 | -7.81 | -0.59 | 0.65 | -0.13 | -1.92 | -1.39 | -1.21 | -0.53 | -3.56 | 0.24 | 0.01 | -0.56 | 0.79 | -0.37 | -1.87 | 0.55 |
|
EPS (Weighted Average and Diluted)
|
-485.62 | -468.48 | | -0.20 | 0.09 | 0.09 | 0.05 | -0.11 | 0.04 | 0.06 | 0.09 | 0.21 | 0.14 | 0.31 | 0.16 | 0.09 | 0.01 | 0.09 | 0.09 | 0.39 | 0.19 | 0.20 | 0.22 | 0.35 | 0.43 | -0.39 | -0.24 | -0.57 | -0.69 | -0.26 | -0.15 | -0.74 | -1.33 | -0.60 | -0.98 | -1.75 | -0.95 | -1.20 | -1.38 | -3.01 | -0.68 | -0.61 | -1.70 | -0.36 | -0.30 | -0.24 | -0.36 | -0.26 | -0.53 | -0.54 | -0.11 | -7.81 | -0.59 | 0.63 | -0.13 | -1.92 | -1.39 | -1.21 | -0.53 | -3.56 | 0.23 | 0.01 | -0.56 | 0.76 | -0.37 | -1.87 | 0.51 |
|
Shares Outstanding (Weighted Average)
|
3.44M | 3.43M | 3.45M | 3.45M | 3.46M | 3.48M | 3.49M | 3.54M | 4.16M | 4.21M | 4.23M | 4.24M | 4.28M | 4.34M | 4.32M | 4.31M | 4.32M | 4.40M | 4.46M | 4.50M | 4.54M | 4.57M | 4.65M | 4.72M | 4.78M | 4.81M | 4.87M | 4.90M | 4.95M | 4.97M | 5.02M | 5.04M | 5.11M | 5.11M | 5.11M | 5.11M | 4.69M | 5.11M | 4.74M | 4.72M | 4.74M | 4.75M | 4.93M | 5.01M | 4.95M | 4.95M | 5.08M | 4.90M | 4.91M | 4.91M | 9.79M | 9.82M | 9.81M | 9.81M | 10.13M | 10.10M | 10.09M | 10.39M | 10.38M | 10.37M | 10.31M | 10.79M | 10.82M | 10.84M | 11.49M | 11.50M | 11.50M |
|
Shares Outstanding (Diluted Average)
|
0.03M | 0.03M | | 31.14M | 0.03M | 32.20M | 32.48M | 33.01M | 0.04M | 38.83M | 38.65M | 38.62M | | | | | | | | | | | | 40.42M | 47.08M | 41.87M | 42.49M | 42.82M | 43.42M | 43.45M | 43.56M | 43.55M | 44.21M | 44.62M | 44.89M | 44.67M | 42.18M | 40.81M | 40.41M | 40.28M | 40.32M | 40.81M | 40.91M | 40.69M | 41.48M | 41.70M | 42.36M | 41.95M | 42.74M | 44.13M | 85.65M | 7.24M | 9.54M | 9.92M | 9.60M | 9.63M | 9.65M | 9.69M | 9.81M | 9.74M | 10.28M | 10.42M | 10.10M | 10.67M | 10.20M | 10.47M | 11.47M |
|
EBITDA
|
-11.87M | -10.68M | -11.44M | -11.41M | 0.00M | 0.00M | 2.23M | -3.24M | 0.30M | 3.24M | 3.22M | 7.00M | 5.75M | 11.53M | 6.77M | 6.62M | -2.00M | -0.80M | 8.74M | 20.27M | 12.36M | 13.83M | 15.62M | -45.35M | 18.27M | -7.33M | 8.99M | -32.10M | -45.34M | -13.35M | 10.77M | -51.69M | -51.35M | -8.89M | -36.14M | -33.22M | -44.23M | -43.10M | -34.63M | -42.31M | -20.34M | -18.29M | -50.97M | -18.19M | -17.29M | -11.46M | -17.00M | -2.38M | -9.04M | -4.08M | -10.51M | -2.13M | -1.38M | 4.89M | 1.28M | -4.49M | -1.96M | -5.08M | -3.79M | 0.18M | 4.58M | 4.30M | 5.51M | 7.29M | 8.23M | 6.86M | 5.87M |
|
Interest Expenses
|
-0.05M | -0.24M | -0.25M | 1.29M | -0.27M | 0.29M | 0.34M | 0.01M | 0.24M | 0.24M | 0.20M | 0.26M | 0.24M | 0.24M | 0.22M | 0.30M | 0.23M | 0.25M | 0.23M | 2.46M | 0.42M | 0.37M | 1.16M | 1.17M | 1.34M | 1.42M | 1.45M | 1.50M | 1.58M | 1.83M | 1.60M | 2.41M | 10.62M | 11.84M | 25.55M | 7.75M | 1.25M | 1.32M | 1.37M | 0.98M | 0.58M | 0.46M | 0.20M | 0.10M | 0.24M | 0.08M | 0.07M | 0.07M | 0.10M | 0.14M | 2.93M | 3.24M | 3.33M | 3.34M | 3.46M | 3.51M | 3.45M | 3.46M | 3.48M | 3.57M | 3.52M | 3.49M | 5.53M | 5.47M | 5.42M | 6.57M | 7.78M |
|
Tax Rate
|
| | | 51.66% | | 43.29% | 32.35% | | 91.40% | 31.45% | 28.81% | | 35.15% | 26.53% | 43.76% | 50.15% | | 42.35% | 56.74% | 22.82% | 40.66% | 39.71% | 37.04% | 41.59% | 23.20% | | 43.76% | 22.06% | 33.25% | | 26.35% | 27.39% | 16.10% | | 22.10% | 17.23% | | | 4.71% | 12.01% | 6.63% | 10.01% | | 42.78% | 78.77% | 91.99% | 60.87% | | 1.60% | 7.67% | 46.27% | 21.16% | | 5.21% | 50.66% | 12.19% | | | | | 11.87% | | | 31.78% | | | |