|
Revenue
|
0.10M | 0.25M | 0.17M | 0.09M | | | 0.00M | 0.08M | 0.06M | 0.06M | 0.03M | | 0.11M | 29.53M | 24.52M | 38.30M | 86.12M | 38.29M | 22.30M | 33.33M | 92.27M | 19.69M | 22.61M | 35.89M | 84.56M | 24.03M | 29.36M | 38.38M | 82.20M | 14.35M | 19.11M | 35.98M | 79.70M | 40.89M | 60.80M | 74.43M | 111.32M | 44.85M | 41.33M | 46.72M | 101.76M | 35.01M | 79.68M | 112.49M | 132.91M | 93.05M | 78.56M | 85.31M | 109.43M | 46.66M | 41.30M | 51.30M | 100.90M | 51.44M | 47.98M | 59.16M | 99.54M | 55.85M | 76.48M | 94.36M | 146.08M | 63.90M | 80.46M | 80.46M |
|
Cost of Revenue
|
0.07M | 0.22M | 0.15M | 0.06M | | | | 0.04M | 0.02M | 0.03M | 0.02M | | 0.05M | 20.91M | 18.20M | 29.65M | 59.38M | 26.01M | 17.46M | 25.58M | 66.46M | 16.57M | 19.21M | 26.32M | 59.95M | 20.67M | 24.25M | 34.46M | 52.00M | 12.14M | 12.81M | 23.44M | 49.75M | 25.86M | 40.53M | 43.92M | 68.43M | 30.06M | 28.16M | 31.68M | 66.05M | 24.22M | 50.45M | 66.36M | 85.27M | 58.20M | 49.85M | 56.03M | 73.89M | 32.63M | 33.42M | 44.05M | 80.88M | 37.30M | 36.11M | 41.47M | 67.73M | 38.06M | 53.40M | 60.23M | 92.09M | 40.53M | 38.52M | 50.40M |
|
Gross Profit
|
0.02M | 0.03M | 0.02M | 0.02M | | | 0.00M | 0.04M | 0.04M | 0.03M | 0.02M | | 0.05M | 8.62M | 6.32M | 8.65M | 26.74M | 12.28M | 4.83M | 7.75M | 25.81M | 3.12M | 3.40M | 9.56M | 24.61M | 3.36M | 5.11M | 3.93M | 30.21M | 2.22M | 6.30M | 12.54M | 29.95M | 15.03M | 20.28M | 30.50M | 42.89M | 14.79M | 13.17M | 15.04M | 35.71M | 10.79M | 29.23M | 46.14M | 47.64M | 34.85M | 28.71M | 29.27M | 35.55M | 14.03M | 7.88M | 7.26M | 20.02M | 14.14M | 11.87M | 17.69M | 31.80M | 17.79M | 23.08M | 34.13M | 53.99M | 23.37M | 18.26M | 30.06M |
|
Amortization - Intangibles
|
| | | | -0.07M | -0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
0.02M | 0.02M | 0.02M | 0.18M | 0.11M | 0.14M | 0.18M | 0.19M | 0.23M | 0.27M | 0.40M | | 0.39M | 0.89M | 1.32M | 1.03M | 1.63M | 2.00M | 2.07M | 2.80M | 2.53M | 2.85M | 2.82M | 2.96M | 2.92M | 2.02M | 2.04M | 2.64M | 1.56M | 1.39M | 1.70M | 1.34M | 1.16M | 1.33M | 1.33M | 1.40M | 1.55M | 1.46M | 1.73M | 2.20M | 2.47M | 2.43M | 3.00M | 3.26M | 3.58M | 3.99M | 4.42M | 4.52M | 4.56M | 5.25M | 5.14M | 4.40M | 4.33M | 4.10M | 4.19M | 4.38M | 4.47M | 3.90M | 4.59M | 4.31M | 4.50M | 3.99M | 4.47M | 4.16M |
|
Share-based Compensation (IS)
|
0.00M | 0.00M | | | 0.04M | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.04M | 0.11M | 0.06M | 0.23M | 0.13M | 0.15M | 0.15M | 0.15M | 0.34M | 0.73M | 1.33M | | 0.92M | 2.37M | 1.66M | 1.65M | 2.67M | 3.57M | 4.70M | 4.31M | 4.58M | 4.74M | 5.99M | 5.39M | 5.36M | 5.28M | 5.29M | 4.59M | 4.42M | 4.17M | 4.07M | 3.50M | 3.96M | 3.98M | 3.86M | 4.06M | 4.75M | 4.65M | 6.19M | 5.21M | 5.74M | 5.72M | 6.71M | 6.80M | 6.34M | 7.04M | 8.17M | 8.96M | 7.41M | 6.24M | 12.53M | 6.01M | 7.79M | 7.01M | 13.12M | 5.24M | 5.95M | 5.67M | 7.46M | 6.35M | 8.90M | 8.22M | 7.35M | 7.54M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | 0.68M | 1.61M | 1.58M | 4.23M | -0.48M | | | 0.33M | 0.18M | -0.17M | 0.06M | 0.23M | | 0.34M | 0.10M | 0.30M | -0.03M | 0.24M | 0.02M | | | | | | | | | | 1.70M | | | | | | | | | | | | | | | 4.91M | 1.39M | 3.51M | 1.02M | 0.61M | | 0.48M |
|
Other Operating Expenses
|
0.02M | 0.00M | 0.02M | 0.31M | 0.01M | 0.01M | | | | | | | | 5.71M | 8.41M | 7.67M | 9.86M | 7.00M | 7.70M | 7.96M | 11.53M | 7.75M | 6.96M | 7.14M | 59.80M | 5.60M | 38.27M | 39.10M | 8.84M | 4.45M | 5.53M | 5.59M | 8.82M | 5.93M | 6.82M | 8.52M | 11.12M | 6.88M | 7.55M | 10.15M | 14.05M | 7.65M | 7.86M | 11.86M | 17.71M | 11.54M | 15.68M | 14.30M | 17.36M | 10.83M | 11.59M | 10.55M | 16.02M | -20.81M | -24.05M | -12.05M | 11.28M | -2.52M | -4.54M | 3.15M | 17.17M | 3.44M | 5.96M | |
|
Operating Expenses
|
0.08M | 0.13M | 0.10M | 0.72M | 0.26M | 0.30M | 0.33M | 0.34M | 0.57M | 0.99M | 1.73M | | 1.31M | 8.96M | 12.08M | 11.95M | 15.74M | 16.80M | 13.98M | 15.07M | 18.64M | 15.66M | 15.96M | 15.32M | 68.14M | 13.13M | 45.60M | 46.67M | 14.91M | 10.31M | 11.27M | 10.66M | 13.97M | 11.24M | 12.01M | 13.98M | 17.43M | 12.99M | 15.48M | 17.56M | 22.26M | 15.80M | 19.27M | 21.92M | 27.64M | 22.57M | 28.27M | 27.78M | 29.33M | 22.32M | 29.25M | 20.96M | 28.14M | 20.63M | 27.66M | 20.21M | 23.45M | 23.50M | 27.19M | 27.71M | 30.56M | 21.83M | 18.59M | 24.69M |
|
Operating Income
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -0.34M | -5.75M | -3.30M | 10.99M | -4.52M | -9.15M | -7.32M | 7.17M | -12.55M | -12.56M | -5.76M | -43.53M | -9.77M | -40.49M | -42.74M | 15.30M | -8.09M | -4.96M | 1.88M | 15.98M | 3.79M | 8.27M | 16.52M | 25.46M | 1.80M | -2.31M | -2.52M | 13.45M | -5.01M | 9.96M | 24.22M | 20.00M | 12.28M | 0.44M | 1.49M | 6.22M | -8.29M | -21.37M | -13.70M | -8.12M | -6.49M | -15.79M | -2.52M | 8.36M | -5.71M | -4.11M | 6.42M | 23.43M | 1.54M | -0.33M | 5.37M |
|
EBIT
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -0.34M | -5.75M | -3.30M | 10.99M | -4.52M | -9.15M | -7.32M | 7.17M | -12.55M | -12.56M | -5.76M | -43.53M | -9.77M | -40.49M | -42.74M | 15.30M | -8.09M | -4.96M | 1.88M | 15.98M | 3.79M | 8.27M | 16.52M | 25.46M | 1.80M | -2.31M | -2.52M | 13.45M | -5.01M | 9.96M | 24.22M | 20.00M | 12.28M | 0.44M | 1.49M | 6.22M | -8.29M | -21.37M | -13.70M | -8.12M | -6.49M | -15.79M | -2.52M | 8.36M | -5.71M | -4.11M | 6.42M | 23.43M | 1.54M | -0.33M | 5.37M |
|
Interest & Investment Income
|
| | | | | | | | | | | | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | -19.00 | | | 982.00 | -0.00M | -0.00M | -698.00 | 0.01M | | -0.00M | -0.39M | -0.08M | 0.22M | 0.21M | 0.03M | 0.07M | -0.33M | -0.48M | -0.63M | 0.35M | -0.35M | -0.39M | -0.36M | -0.70M | -0.33M | -1.03M | 0.05M | 0.21M | 0.25M | -0.05M | 0.24M | -9.03M | -0.10M | 1.10M | 1.66M | 0.07M | -0.30M | 0.78M | -0.20M | 1.62M | 0.10M | 2.24M | -0.58M | 0.07M | -0.58M | -0.73M | -0.72M | -1.11M | -2.25M | 2.33M | -0.12M | -0.20M | -0.48M | 0.41M | -0.37M | -0.35M | -0.25M | -0.32M | -0.30M | -0.80M | 0.32M |
|
Non Operating Income
|
| | | -0.00M | | | 982.00 | -0.00M | -0.00M | -698.00 | 0.01M | | -0.00M | -1.70M | -0.08M | 0.22M | 0.21M | 0.03M | 0.07M | -0.33M | -0.48M | -0.63M | 0.35M | -0.35M | -0.39M | -0.36M | -0.70M | -0.33M | -1.03M | 0.05M | 0.21M | 0.25M | -0.05M | 0.24M | -9.03M | -0.10M | 1.10M | 1.66M | 0.07M | -0.30M | 0.78M | -0.20M | 1.62M | 0.10M | 2.24M | -0.58M | 0.07M | -0.58M | 1.20M | -0.72M | -1.11M | -2.25M | 2.33M | -0.12M | -0.20M | -0.48M | 0.41M | -0.37M | -0.35M | -0.25M | -0.32M | -0.30M | -0.80M | 0.32M |
|
EBT
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -2.04M | -7.09M | -5.10M | 9.16M | -8.74M | -10.14M | -8.52M | 5.64M | -13.96M | -13.05M | -7.65M | -45.86M | -11.91M | -42.88M | -44.93M | -87.57M | -9.88M | -6.59M | 0.09M | 13.73M | 2.03M | -2.02M | 15.33M | 25.59M | 3.22M | -2.35M | -3.06M | 13.90M | -5.38M | 11.49M | 24.22M | 22.13M | 11.60M | 0.43M | 0.80M | 7.31M | -9.12M | -22.57M | -16.40M | -6.37M | -6.78M | -15.97M | -3.10M | 5.74M | -6.23M | -6.68M | 3.46M | 20.13M | -0.77M | -3.18M | 1.97M |
|
Tax Provisions
|
| | | | | | | | | | | | | 0.26M | -3.75M | -3.70M | 8.28M | -5.83M | -0.83M | -2.88M | 3.28M | -3.37M | -3.15M | 8.23M | 0.68M | 0.10M | -0.30M | -0.13M | -0.39M | 0.04M | 0.47M | 0.58M | -0.51M | 0.06M | 0.30M | 0.40M | 0.97M | 0.16M | 0.03M | 0.06M | -6.54M | -1.82M | 3.30M | 6.42M | 5.81M | 2.80M | -1.30M | -1.82M | 2.77M | -2.64M | -4.74M | -4.39M | 16.86M | -0.07M | -0.05M | 0.50M | -0.90M | -6.39M | 0.84M | 0.05M | -1.32M | -0.11M | -0.25M | 0.25M |
|
Profit After Tax
|
-0.06M | -0.10M | -0.07M | -0.70M | -0.33M | 0.38M | -0.48M | -0.30M | -0.53M | -0.96M | -1.71M | | -1.25M | -2.30M | -3.34M | -1.40M | 0.88M | -2.91M | -9.30M | -5.64M | 2.36M | -10.59M | -9.90M | -15.88M | -46.54M | -12.01M | -42.57M | -44.80M | 12.20M | -9.93M | -7.06M | -0.49M | 14.23M | 1.96M | -2.32M | 14.93M | 24.61M | 3.06M | -2.37M | -3.12M | 20.39M | -3.56M | 8.20M | 17.79M | 16.30M | 8.84M | 1.72M | 2.62M | 4.54M | -6.48M | -17.83M | -12.01M | -23.23M | -6.71M | -15.92M | -3.61M | 8.55M | 0.15M | -7.52M | 3.41M | 20.14M | -0.66M | -2.93M | 1.72M |
|
Income from Continuing Operations
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -2.30M | -3.34M | -1.40M | 0.88M | -2.91M | -9.30M | -5.64M | 2.36M | -10.59M | -9.90M | -15.88M | -46.54M | -12.01M | -42.57M | -44.80M | -87.18M | -9.93M | -7.06M | -0.49M | 14.23M | 1.96M | -2.32M | 14.93M | 24.61M | 3.06M | -2.37M | -3.12M | 20.43M | -3.56M | 8.19M | 17.79M | 16.32M | 8.80M | 1.74M | 2.62M | 4.54M | -6.48M | -17.83M | -12.01M | -23.23M | -6.71M | -15.92M | -3.61M | 6.64M | 0.15M | -7.52M | 3.41M | 21.45M | -0.66M | -2.93M | 1.72M |
|
Consolidated Net Income
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -2.30M | -3.34M | -1.40M | 0.88M | -2.91M | -9.30M | -5.64M | 2.36M | -10.59M | -9.90M | -15.88M | -46.54M | -12.01M | -42.57M | -44.80M | -87.18M | -9.93M | -7.06M | -0.49M | 14.23M | 1.96M | -2.32M | 14.93M | 24.61M | 3.06M | -2.37M | -3.12M | 20.43M | -3.56M | 8.19M | 17.79M | 16.32M | 8.80M | 1.74M | 2.62M | 4.54M | -6.48M | -17.83M | -12.01M | -23.23M | -6.71M | -15.92M | -3.61M | 6.64M | 0.15M | -7.52M | 3.41M | 21.45M | -0.66M | -2.93M | 1.72M |
|
Income towards Parent Company
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -2.30M | -3.34M | -1.40M | 0.88M | -2.91M | -9.30M | -5.64M | 2.36M | -10.59M | -9.90M | -15.88M | -46.54M | -12.01M | -42.57M | -44.80M | -87.18M | -9.93M | -7.06M | -0.49M | 14.23M | 1.96M | -2.32M | 14.93M | 24.61M | 3.06M | -2.37M | -3.12M | 20.43M | -3.56M | 8.19M | 17.79M | 16.32M | 8.80M | 1.74M | 2.62M | 4.54M | -6.48M | -17.83M | -12.01M | -23.23M | -6.71M | -15.92M | -3.61M | 6.64M | 0.15M | -7.52M | 3.41M | 21.45M | -0.66M | -2.93M | 1.72M |
|
Net Income towards Common Stockholders
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -2.30M | -3.34M | -1.40M | 0.88M | -2.91M | -9.30M | -5.64M | 2.36M | -10.59M | -9.90M | -15.88M | -46.54M | -12.01M | -42.57M | -44.80M | -87.18M | -9.93M | -7.06M | -0.49M | 14.23M | 1.96M | -2.32M | 14.93M | 24.61M | 3.06M | -2.37M | -3.12M | 20.43M | -3.56M | 8.19M | 17.79M | 16.32M | 8.80M | 1.74M | 2.62M | 4.54M | -6.48M | -17.83M | -12.01M | -23.23M | -6.71M | -15.92M | -3.61M | 6.64M | 0.15M | -7.52M | 3.41M | 21.45M | -0.66M | -2.93M | 1.72M |
|
EPS (Basic)
|
| 0.01 | 0.00 | -0.05 | -0.02 | -0.09 | -0.14 | -0.09 | -0.14 | -0.22 | -0.27 | | -0.10 | -0.18 | -0.26 | -0.11 | 0.07 | -0.09 | -0.23 | -0.13 | 0.06 | -0.25 | -0.23 | -0.38 | -1.10 | -0.26 | -0.86 | -0.91 | -7.18 | -0.81 | -0.57 | -0.04 | 1.15 | 0.16 | -0.17 | 1.07 | 1.82 | 0.21 | -0.16 | -0.22 | 1.41 | -0.25 | 0.56 | 1.20 | 1.07 | 0.57 | 0.11 | 0.16 | 0.28 | -0.40 | -1.08 | -0.73 | -1.40 | -0.40 | -0.93 | -0.21 | 0.49 | 0.01 | -0.35 | 0.17 | 1.01 | -0.03 | -0.14 | 0.09 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | -0.10 | -0.18 | -0.26 | -0.11 | 0.07 | -0.09 | -0.23 | -0.13 | 0.06 | -0.25 | -0.23 | -0.38 | -1.10 | -0.26 | -0.86 | -0.91 | -7.18 | -0.81 | -0.57 | -0.04 | 1.15 | 0.16 | -0.17 | 0.91 | 1.72 | 0.19 | -0.16 | -0.22 | 1.29 | -0.25 | 0.51 | 1.04 | 0.93 | 0.49 | 0.09 | 0.14 | 0.25 | -0.40 | -1.08 | -0.73 | -1.40 | -0.40 | -0.93 | -0.21 | 0.47 | 0.01 | -0.35 | 0.16 | 0.98 | -0.03 | -0.14 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
| | 15.31M | 15.31M | 15.31M | 3.23M | 3.46M | 3.39M | 3.91M | 4.39M | 6.33M | 5.26M | 12.70M | 12.70M | 12.70M | 12.70M | 12.70M | 33.72M | 40.83M | 41.96M | 39.66M | 42.04M | 42.19M | 42.33M | 42.27M | 46.62M | 49.23M | 49.23M | 12.15M | 12.31M | 12.34M | 12.35M | 12.34M | 12.35M | 13.40M | 14.02M | 13.51M | 14.34M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | 12.70M | 12.70M | 12.70M | 12.70M | 12.70M | 33.72M | 40.83M | 41.96M | 39.66M | 42.04M | 42.19M | 42.33M | 42.27M | 46.62M | 49.23M | 49.23M | 12.15M | 12.31M | 12.34M | 12.35M | 12.34M | 12.37M | 13.40M | 16.23M | 14.29M | 16.26M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA
|
-0.06M | -0.10M | -0.07M | -0.69M | -0.26M | -0.30M | -0.33M | -0.29M | -0.53M | -0.96M | -1.71M | | -1.25M | -0.34M | -5.75M | -3.30M | 10.99M | -4.52M | -9.15M | -7.32M | 7.17M | -12.55M | -12.56M | -5.76M | -43.53M | -9.77M | -40.49M | -42.74M | 15.30M | -8.09M | -4.96M | 1.88M | 15.98M | 3.79M | 8.27M | 16.52M | 25.46M | 1.80M | -2.31M | -2.52M | 13.45M | -5.01M | 9.96M | 24.22M | 20.00M | 12.28M | 0.44M | 1.49M | 6.22M | -8.29M | -21.37M | -13.70M | -8.12M | -6.49M | -15.79M | -2.52M | 8.36M | -5.71M | -4.11M | 6.42M | 23.43M | 1.54M | -0.33M | 5.37M |
|
Interest Expenses
|
| | | | | | | | | | | | | 1.31M | 1.25M | 2.02M | 2.05M | 4.24M | 1.05M | 0.87M | 1.05M | 0.78M | 0.83M | 1.54M | 1.94M | 1.78M | 1.69M | 1.87M | 2.12M | 1.84M | 1.83M | 2.04M | 2.20M | 2.00M | 1.26M | 1.09M | 0.98M | 0.24M | 0.11M | 0.24M | 0.33M | 0.20M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.10M | 0.11M | 0.10M | 0.50M | 0.58M | 0.20M | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | -12.89% | 52.91% | 72.52% | 90.38% | 66.74% | 8.24% | 33.83% | 58.14% | 24.12% | 24.13% | -107.64% | -1.48% | -0.81% | 0.71% | 0.30% | 0.44% | -0.46% | -7.21% | 672.09% | -3.68% | 3.16% | -14.87% | 2.60% | 3.81% | 5.09% | -1.06% | -2.06% | -47.04% | 33.91% | 28.72% | 26.53% | 26.26% | 24.13% | -298.85% | -226.24% | 37.87% | 28.95% | 21.01% | 26.78% | -264.78% | 1.03% | 0.34% | -16.14% | -15.67% | 102.49% | -12.58% | 1.33% | -6.56% | 14.10% | 7.74% | 12.89% |