|
Revenue
|
0.03M | 0.15M | 0.46M | 0.66M | 1.18M | 0.63M | 4.83M | 8.16M | 5.80M | 8.10M | 7.76M | 9.69M | 8.64M | 8.56M | 6.31M | 2.32M | 1.49M | 1.57M | 1.21M | 1.22M | 1.26M | 1.40M | 1.70M | 3.38M | 5.59M | 5.06M | 4.95M | -0.03M | -0.05M | -0.05M | -0.06M | -0.06M | -0.06M | -0.04M | -0.01M |
|
Cost of Revenue
|
0.02M | 0.11M | 0.36M | 0.51M | 0.90M | 0.54M | 4.81M | 7.44M | 5.55M | 7.52M | 6.29M | 9.39M | 7.86M | 7.00M | 5.98M | 2.45M | 1.90M | 1.35M | 1.18M | 0.99M | 0.97M | 1.01M | 1.24M | 2.00M | 3.63M | 3.76M | 3.36M | | | | | | | | |
|
Gross Profit
|
0.01M | 0.04M | 0.10M | 0.16M | 0.28M | 0.09M | 0.03M | 0.72M | 0.25M | 0.58M | 1.47M | 0.31M | 0.78M | 1.56M | 0.33M | -0.13M | -0.41M | 0.23M | 0.03M | 0.24M | 0.29M | 0.39M | 0.46M | 1.38M | 1.97M | 1.30M | 1.59M | | | | | | | | |
|
Amortization - Intangibles
|
35.00 | 0.03M | 0.12M | | | 0.21M | 0.63M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | 0.03M | 0.05M | 0.06M | 0.02M | 0.20M | 1.66M | -0.51M | 0.67M | 0.93M | 0.72M | 0.48M | 0.25M | 0.20M | 0.17M | 0.20M | 0.20M | 0.30M | 0.32M | 0.29M | 0.28M | 0.25M | 0.13M | -0.02M | 0.07M | 0.08M | 0.08M | 0.11M | 0.09M | 0.03M | 0.01M | 0.01M | 971.00 | 0.00M | 0.01M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | 0.23M | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.03M | 0.08M | -0.41M | -0.68M | 0.27M | 4.47M | -8.47M | 7.59M | 4.61M | 5.90M | 3.95M | 5.22M | 1.16M | 3.15M | 1.17M | 3.81M | 0.90M | 1.41M | 1.45M | -0.75M | -1.64M | -0.76M | -0.18M | -4.66M | -1.97M | -2.48M | -2.67M | -0.48M | 0.74M | 0.21M | 0.41M | 0.38M | 0.33M | 0.39M | 0.38M |
|
Operating Expenses
|
0.04M | 0.11M | 0.11M | 0.18M | 0.29M | 4.68M | 2.43M | 0.75M | 5.38M | 6.92M | 4.76M | 5.84M | 1.57M | 3.52M | 1.50M | 4.17M | 1.23M | 1.95M | 1.92M | 1.43M | 2.09M | 1.40M | 2.72M | -3.97M | 1.08M | 1.00M | 0.75M | -0.37M | 0.83M | 0.24M | 0.41M | 0.39M | 0.33M | 0.39M | 0.40M |
|
Operating Income
|
-0.03M | -0.07M | -0.01M | -0.02M | -0.01M | -4.59M | -2.40M | -0.03M | -5.12M | -6.34M | -3.29M | -5.54M | -0.79M | -1.96M | -1.17M | -4.30M | -1.64M | -1.72M | -1.90M | -1.19M | -1.80M | -1.00M | -1.02M | -0.39M | -1.08M | -1.00M | -0.75M | 0.37M | -0.83M | -0.24M | -0.41M | -0.39M | -0.33M | -0.39M | -0.40M |
|
EBIT
|
-0.03M | -0.07M | -0.01M | -0.02M | -0.01M | -4.59M | -2.40M | -0.03M | -5.12M | -6.34M | -3.29M | -5.54M | -0.79M | -1.96M | -1.17M | -4.30M | -1.64M | -1.72M | -1.90M | -1.19M | -1.80M | -1.00M | -1.02M | -0.39M | -1.08M | -1.00M | -0.75M | 0.37M | -0.83M | -0.24M | -0.41M | -0.39M | -0.33M | -0.39M | -0.40M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.01M | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | 992.00 | | | | | | | | | | |
|
Other Non Operating Income
|
91.00 | -0.64M | 0.13M | 0.03M | 0.22M | -9.97M | -6.08M | 10.18M | -13.38M | 43.82M | -4.71M | 0.18M | 0.28M | -69.81M | 37.83M | -2.86M | -0.69M | 3.98M | | | | | | | | | | | | | | | | 1.48M | 0.53M |
|
Non Operating Income
|
54.00 | -0.64M | 0.01M | 0.03M | 0.07M | -9.97M | -6.08M | 8.47M | -14.54M | 0.07M | -8.07M | -1.36M | -2.67M | -65.69M | 36.77M | -2.98M | -0.63M | 5.40M | 8.15M | -0.22M | -0.24M | 0.30M | -0.03M | 0.05M | 0.01M | -0.02M | -0.02M | -0.04M | -0.05M | -0.05M | -0.06M | -0.07M | -0.07M | 1.43M | 0.52M |
|
EBT
|
-0.03M | -0.11M | -0.14M | -0.17M | -0.16M | -4.83M | -2.44M | -0.18M | -5.83M | -7.71M | -5.63M | -0.82M | -3.45M | -67.66M | 35.60M | -7.28M | -2.27M | 3.68M | 6.25M | -1.41M | -2.04M | -0.71M | -1.04M | -0.34M | -1.07M | -1.01M | -0.77M | 0.33M | -0.88M | -0.29M | -0.47M | -0.46M | -0.40M | 1.04M | 0.12M |
|
Profit After Tax
|
-0.03M | -0.72M | -752.00 | 0.00M | 0.06M | -14.56M | -8.48M | 8.44M | -19.66M | -6.96M | -11.36M | -6.89M | -3.45M | -67.66M | 35.60M | -7.28M | -2.27M | 3.68M | 6.25M | -1.41M | -2.04M | -0.71M | -1.04M | -4.29M | -1.65M | -2.48M | -2.67M | -7.47M | -2.06M | -0.57M | -0.61M | -0.58M | -0.50M | 1.04M | 0.12M |
|
Income from Continuing Operations
|
-0.03M | -0.11M | -0.14M | -0.17M | -0.16M | -4.83M | -2.44M | -0.18M | -5.83M | -7.71M | -5.63M | -0.82M | -3.45M | -67.66M | 35.60M | -7.28M | -2.27M | 3.68M | 6.25M | -1.41M | -2.04M | -0.71M | -1.04M | -0.34M | -1.07M | -1.01M | -0.77M | 0.33M | -0.88M | -0.29M | -0.47M | -0.46M | -0.40M | 1.04M | 0.12M |
|
Consolidated Net Income
|
-0.03M | -0.11M | -0.14M | -0.17M | -0.16M | 0.05M | 0.01M | 0.00M | 0.01M | -0.70M | | | -3.45M | -67.66M | 35.60M | -7.28M | -2.27M | 3.68M | 6.25M | -1.41M | -2.04M | -0.71M | -1.04M | -0.34M | -0.57M | -1.46M | -1.90M | -7.80M | -1.19M | -0.28M | -0.13M | -0.12M | -0.09M | -0.09M | -0.13M |
|
Income towards Parent Company
|
-0.03M | -0.11M | -0.14M | -0.17M | -0.16M | 0.05M | 0.01M | 0.00M | 0.01M | -0.70M | | | -3.45M | -67.66M | 35.60M | -7.28M | -2.27M | 3.68M | 6.25M | -1.41M | -2.04M | -0.71M | -1.04M | -0.34M | -0.57M | -1.46M | -1.90M | -7.80M | -1.19M | -0.28M | -0.13M | -0.12M | -0.09M | -0.09M | -0.13M |
|
Preferred Dividend Payments
|
| | | | | | | | | | 0.98M | | 18.70M | | | 0.53M | 0.83M | 0.16M | 0.02M | 1.64M | 0.11M | 0.11M | 0.10M | 0.10M | 0.10M | 0.31M | 0.06M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.14M | 0.25M |
|
Net Income towards Common Stockholders
|
-0.03M | -0.11M | -0.14M | -0.17M | 0.06M | 0.05M | -8.47M | 8.44M | -19.65M | -6.96M | -12.34M | -6.89M | -22.15M | -67.66M | 35.60M | -7.80M | -3.10M | 3.68M | 6.25M | -1.41M | -2.15M | -0.82M | -1.15M | -4.39M | -1.75M | -2.79M | -2.73M | -7.56M | -2.14M | -0.65M | -0.69M | -0.65M | -0.58M | 1.61M | -0.26M |
|
EPS (Basic)
|
0.00 | -1.26 | -0.25 | -0.31 | 0.11 | -13.93 | -2.03 | 3.35 | -3.76 | -0.70 | -1.10 | -0.38 | -1.79 | -0.26 | 0.03 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
EPS (Weighted Average and Diluted)
|
0.00 | | | | 0.05 | | | | -3.76 | | -1.10 | | | -0.26 | 0.01 | 0.03 | | 0.00 | 0.00 | 0.00 | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Shares Outstanding (Weighted Average)
|
114.21M | 0.57M | 0.57M | 0.54M | 0.57M | 1.04M | 4.17M | 2.52M | 5.23M | 9.89M | 11.25M | 9.56M | 12.35M | 261.42M | 1,136.23M | 751.82M | 1,747.41M | 2,125.14M | 2,600.76M | 2,341.91M | 3,040.80M | 3,316.89M | 3,438.15M | 3,359.98M | 3,685.83M | 3,716.40M | 4,280.65M | 4,043.83M | 4,840.96M | 5,521.94M | 5,741.26M | 5,531.60M | 5,889.44M | 5,889.44M | 5,889.44M |
|
Shares Outstanding (Diluted Average)
|
114.21M | | | | 1.13M | | | | 5.23M | | 11.25M | | | 261.42M | 2,506.15M | 751.82M | | 2,539.87M | 2,899.70M | 3,728.17M | | 3,316.89M | 3,438.15M | 3,359.98M | 3,685.83M | 3,716.40M | 4,280.65M | 4,043.83M | 4,840.96M | 5,521.94M | 5,741.26M | 5,531.60M | 5,889.44M | 5,889.44M | 5,889.44M |
|
EBITDA
|
-0.03M | -0.07M | -0.01M | -0.02M | -0.01M | -4.59M | -2.40M | -0.03M | -5.12M | -6.34M | -3.29M | -5.54M | -0.79M | -1.96M | -1.17M | -4.30M | -1.64M | -1.72M | -1.90M | -1.19M | -1.80M | -1.00M | -1.02M | -0.39M | -1.08M | -1.00M | -0.75M | 0.37M | -0.83M | -0.24M | -0.41M | -0.39M | -0.33M | -0.39M | -0.40M |
|
Interest Expenses
|
| 0.03M | 0.14M | 0.14M | 0.15M | 0.24M | 0.04M | 0.15M | 0.71M | 1.38M | 2.34M | -4.71M | 0.11M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.02M | 0.01M | 0.01M | 0.00M | 0.01M | -0.02M | 243.00 | 0.02M | 0.02M | 0.03M | 0.05M | 0.05M | 0.06M | 0.06M | 0.06M | 0.04M | 0.01M |