|
Revenue
|
0.78M | 2.43M | -0.00M | 0.45M | 0.94M | -0.01M | 0.02M | 0.02M | 0.16M | 0.03M | 10.92M | | | | | 0.03M | 0.03M | 0.06M |
|
Cost of Revenue
|
2.36M | 10.85M | 0.91M | 1.05M | 0.83M | 0.07M | 0.56M | 0.13M | 1.41M | 0.40M | 0.08M | 0.06M | 0.21M | 0.23M | 0.25M | 0.25M | 0.28M | 0.22M |
|
Gross Profit
|
| | | | | -0.05M | | -0.11M | | -0.17M | -0.03M | | | | | 0.01M | 0.01M | 0.04M |
|
Amortization - Intangibles
|
12.18 | 13.12 | 28.95 | 0.01M | 21.23 | 38.90 | 20.20 | 0.04M | 53.44 | 69.38 | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | 0.24M | 0.36M | 0.57M | 0.04M | 0.46M | 0.59M | 0.51M |
|
Selling, General & Administrative
|
-2.68M | -17.17M | -4.71M | -4.54M | -2.59M | -17.27M | -3.48M | -4.85M | -5.75M | -20.43M | -14.21M | 1.23M | 1.87M | 0.83M | 1.09M | 1.19M | 1.29M | 1.44M |
|
Restructuring Costs
|
| | | | | | | | | | | 0.02M | 0.26M | 0.03M | -0.11M | 0.08M | 0.04M | 0.05M |
|
Other Operating Expenses
|
0.24M | -0.02M | 0.19M | 0.25M | -0.12M | -0.21M | 0.90M | 1.00M | 0.20M | -1.18M | -66.53M | -0.01M | 0.09M | -0.00M | 0.35M | 0.00M | 0.14M | 0.29M |
|
Operating Expenses
|
-2.68M | -17.17M | -4.71M | -4.54M | -2.59M | -17.27M | -3.48M | -4.85M | -5.75M | -20.43M | -14.21M | -66.61M | 1.54M | 1.63M | 2.03M | 1.91M | 2.01M | 1.87M |
|
Operating Income
|
-10.26M | -64.38M | -8.32M | -17.89M | -20.28M | -67.67M | -28.62M | -36.95M | -43.25M | -185.05M | -55.77M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
EBIT
|
-10.26M | -64.38M | -8.32M | -17.89M | -20.28M | -67.67M | -28.62M | -36.95M | -43.25M | -185.05M | -55.77M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
Interest & Investment Income
|
| 0.00M | | | | | | | | -0.00M | -0.01M | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | -1.63M | -0.93M | 0.86M | 1.25M | 0.33M | 0.17M | 0.25M |
|
Non Operating Income
|
| | | | | | | | | | | 21.25M | -0.01M | -8.81M | -3.21M | 11.20M | 1.09M | -0.21M |
|
EBT
|
-11.04M | -66.81M | -11.07M | -18.33M | -21.35M | -73.14M | -29.07M | -37.51M | -43.86M | -187.42M | -57.63M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
Profit After Tax
|
-11.04M | -66.81M | -11.07M | -18.33M | -0.05M | -24.60M | -29.07M | 92.74M | -0.11M | -187.42M | -57.63M | 87.86M | -1.55M | -10.44M | -5.24M | 9.30M | -0.92M | -1.63M |
|
Income from Non-Controlling Interests
|
-0.01M | -0.07M | -0.01M | | | -0.07M | -0.03M | -0.04M | | -0.19M | -0.06M | | | | | | | |
|
Income from Continuing Operations
|
-11.04M | -66.81M | -11.07M | -18.33M | -21.35M | -73.14M | -29.07M | -37.51M | -43.86M | -187.42M | -57.63M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
Consolidated Net Income
|
-11.04M | -66.81M | -11.07M | -18.33M | -21.35M | -73.14M | -29.07M | -37.51M | -43.86M | -187.42M | -57.63M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
Income towards Parent Company
|
-11.04M | -66.81M | -11.07M | -18.33M | -21.35M | -73.14M | -29.07M | -37.51M | -43.86M | -187.42M | -57.63M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
Net Income towards Common Stockholders
|
-11.04M | -66.81M | -11.07M | -18.33M | -21.35M | -73.14M | -29.07M | -37.51M | -43.86M | -187.42M | -57.63M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
EPS (Basic)
|
-0.18 | -0.97 | | | | -1.07 | | | | -2.21 | -37.48 | 60.62 | -1.08 | -7.20 | -1.31 | 6.41 | -0.63 | -1.11 |
|
EPS (Weighted Average and Diluted)
|
-0.18 | -0.97 | | | | -1.07 | | | | -2.21 | -37.48 | 5.96 | -1.08 | -7.20 | -0.11 | 0.90 | -0.63 | -1.11 |
|
Shares Outstanding (Weighted Average)
|
62.94M | 68.78M | | | | 68.45M | | | | 84.74M | 1.54M | 1.57M | 1.56M | 1.59M | 1.55M | 1.53M | 1.64M | 1.71M |
|
Shares Outstanding (Diluted Average)
|
62.94M | 68.78M | | | | 68.45M | | | | 84.74M | 1.54M | 16.00M | 18.52M | 21.46M | 18.44M | 10.84M | 12.31M | 10.76M |
|
EBITDA
|
-10.26M | -64.38M | -8.32M | -17.89M | -21.11M | -24.60M | -29.07M | -37.45M | -43.86M | -185.05M | -55.77M | 66.61M | -1.54M | -1.63M | -2.03M | -1.90M | -2.01M | -1.84M |
|
Interest Expenses
|
-0.78M | -2.43M | 0.00M | -0.45M | -0.94M | 0.01M | -0.45M | -0.56M | -0.60M | 0.00M | -10.92M | | | | | | | |