|
Revenue
|
0.02M | 0.02M | 0.05M | 0.15M | 0.01M | 0.04M | 0.01M | 0.07M | 0.22M | 0.26M | 0.02M | 0.04M | | | 0.74M | 1.02M | 1.76M | 1.71M | 1.73M | 1.09M | 1.82M | 1.10M | 1.38M | 1.03M | 1.48M | 1.31M | 1.25M | 1.95M | 1.08M | 1.25M | 1.64M | 1.60M | 1.86M | 7.05M | 10.03M | 4.29M | 3.65M | 2.07M | 1.47M | 2.20M | 2.01M | 2.31M | 1.46M | 1.76M | 2.81M | 1.58M | 2.77M | 1.47M | 1.53M | 1.11M | 3.01M | 2.54M | 1.07M | 1.58M | 1.03M | 2.01M |
|
Cost of Revenue
|
535.00 | 0.00M | 0.02M | 0.11M | 0.00M | 0.03M | -0.00M | 0.03M | 0.13M | 0.19M | -0.01M | 0.03M | | | 0.28M | 0.40M | 0.69M | 0.75M | 0.71M | 0.43M | 0.72M | 0.42M | 0.51M | 0.39M | 0.61M | 0.49M | 0.56M | 0.91M | 0.51M | 0.49M | 0.66M | 0.46M | 0.82M | 2.57M | 4.46M | 1.46M | 1.50M | 0.84M | 0.52M | 0.89M | 0.91M | 0.89M | 0.57M | 0.69M | 1.16M | 0.64M | 1.07M | 0.66M | 0.69M | 0.44M | 1.16M | 0.98M | 1.60M | 0.62M | 0.35M | 0.78M |
|
Gross Profit
|
0.02M | 0.02M | 0.04M | 0.04M | 0.01M | 0.01M | 0.01M | 0.03M | 0.09M | 0.07M | 0.03M | 0.01M | | | 0.46M | 0.62M | 1.07M | 0.96M | 1.02M | 0.66M | 1.09M | 0.68M | 0.87M | 0.64M | 0.88M | 0.82M | 0.69M | 1.04M | 0.57M | 0.76M | 0.98M | 1.14M | 1.04M | 4.49M | 5.56M | 2.84M | 2.15M | 1.24M | 0.94M | 1.31M | 1.10M | 1.42M | 0.92M | 1.07M | 1.65M | 0.94M | 1.70M | 0.81M | 0.84M | 0.67M | 1.85M | 1.56M | -0.53M | 0.95M | 0.68M | 1.23M |
|
Amortization - Intangibles
|
| 0.05M | -0.15M | | | | 0.00M | 0.01M | 0.01M | 0.16M | | | | | 3.03M | | | | | | | 137.00 | 757.00 | 0.00M | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | 0.03M | 0.04M | 0.04M | 0.05M | 0.06M | 0.07M | 0.07M | 0.06M | 0.05M | 0.06M | 0.07M | 0.06M | 0.06M | 0.07M | 0.08M | 0.09M | 0.09M | 0.08M | 0.08M | 0.08M | 0.08M | 0.10M | 0.08M | 0.07M | 0.07M | 0.08M | 0.08M | 0.08M | 0.08M | 0.08M | 0.09M | 0.09M | 0.09M | 0.08M | 0.07M | 0.07M | 0.07M | 0.06M | 0.06M | 0.06M | 0.06M |
|
Research & Development
|
| | | | | | | | | | | | | | 0.02M | 0.03M | 0.03M | 0.01M | 0.02M | 0.09M | 0.06M | 0.03M | 0.02M | 0.08M | 0.33M | 0.13M | 0.11M | 0.13M | 0.54M | 0.09M | 0.07M | 0.09M | 0.09M | 0.06M | 0.14M | 0.04M | 0.21M | 0.20M | 0.21M | 0.09M | 0.08M | 0.04M | 0.10M | 0.12M | 0.10M | 0.07M | 0.07M | 0.08M | 0.27M | 0.07M | 0.06M | 0.06M | 0.10M | 0.04M | 0.08M | 0.01M |
|
Selling, General & Administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.90M | 1.01M | | | 0.94M | 1.00M | 1.24M | 1.15M | 1.12M | 0.91M | 1.94M | 1.02M | 1.17M | 1.07M |
|
Restructuring Costs
|
0.33M | 0.30M | 0.11M | 0.36M | 0.09M | 0.07M | 0.13M | 0.05M | 0.10M | 0.07M | 1.22M | 0.09M | | | 0.27M | 0.54M | 0.47M | 0.86M | 0.81M | 0.83M | 0.87M | 0.61M | 0.77M | 0.70M | 0.70M | 0.66M | 0.74M | 0.60M | 0.73M | 0.69M | 0.61M | 0.63M | 0.75M | 0.82M | 0.97M | 0.99M | 4.33M | 1.71M | 1.32M | 0.99M | 2.08M | 1.37M | 0.90M | 1.01M | 1.37M | 1.38M | 0.94M | 1.00M | 1.24M | 1.15M | 1.12M | 0.91M | | | | |
|
Other Operating Expenses
|
0.40M | 0.90M | 0.35M | 0.07M | 0.04M | 0.05M | 0.04M | 0.04M | 0.03M | 0.05M | 0.12M | 0.11M | | | 2.03M | 0.57M | 0.69M | 1.09M | 0.93M | 0.61M | 0.69M | 0.59M | 1.18M | 0.32M | 1.07M | 0.45M | 0.65M | | 0.62M | 0.76M | 0.75M | 0.52M | 0.61M | 0.87M | 0.72M | 0.62M | 0.42M | 0.76M | 0.54M | 0.65M | 0.59M | 0.60M | -0.20M | -0.49M | 0.81M | 0.59M | -0.26M | -0.47M | -0.83M | -0.54M | -0.64M | -0.53M | 0.51M | 0.58M | 0.49M | 0.41M |
|
Operating Expenses
|
0.73M | -0.18M | 0.46M | 0.43M | 0.13M | 0.13M | 0.17M | 0.09M | 0.12M | 0.12M | 1.34M | 0.20M | | | 2.32M | 1.16M | 1.22M | 2.00M | 1.81M | 1.60M | 1.70M | 1.29M | 2.02M | 1.04M | 2.16M | 1.32M | 1.55M | 1.35M | 1.97M | 1.63M | 1.51M | 1.33M | 1.53M | 1.83M | 1.91M | 1.74M | 5.06M | 2.75M | 2.14M | 1.80M | 2.83M | 2.08M | 1.78M | 1.72M | 2.35M | 2.13M | 1.79M | 1.71M | 2.01M | 1.90M | 1.73M | 1.41M | 2.62M | 1.71M | 1.81M | 1.55M |
|
Operating Income
|
-0.72M | 0.20M | -0.42M | -0.39M | -0.13M | -0.12M | -0.16M | -0.05M | -0.03M | -0.05M | -1.32M | -0.19M | | | -1.86M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.61M | -1.16M | -0.40M | -1.28M | -0.50M | -0.87M | -0.31M | -1.39M | -0.87M | -0.54M | -0.19M | -0.49M | 2.66M | 3.66M | 1.10M | -2.90M | -1.51M | -1.19M | -0.49M | -1.73M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.17M | -1.23M | 0.12M | 0.15M | -3.15M | -0.75M | -1.13M | -0.32M |
|
EBIT
|
-0.72M | 0.20M | -0.42M | -0.39M | -0.13M | -0.12M | -0.16M | -0.05M | -0.03M | -0.05M | -1.32M | -0.19M | | | -1.86M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.61M | -1.16M | -0.40M | -1.28M | -0.50M | -0.87M | -0.31M | -1.39M | -0.87M | -0.54M | -0.19M | -0.49M | 2.66M | 3.66M | 1.10M | -2.90M | -1.51M | -1.19M | -0.49M | -1.73M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.17M | -1.23M | 0.12M | 0.15M | -3.15M | -0.75M | -1.13M | -0.32M |
|
Non Operating Investment Income
|
-0.06M | 0.07M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | 636.00 | 585.00 | 579.00 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 629.00 | 773.00 | 613.00 | 542.00 | 0.00M | 762.00 | 568.00 | 427.00 | 192.00 | 79.00 | 378.00 | 343.00 | 335.00 | 370.00 | 891.00 | 659.00 | 349.00 | 256.00 | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.08M | 0.00M | |
|
Other Non Operating Income
|
-0.06M | | | | -498.00 | -0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.41M | | | | | | | | | | | -0.08M | -0.09M | -0.09M | -0.11M | 0.50M | -0.10M | -0.13M |
|
Non Operating Income
|
-0.12M | 0.01M | -0.12M | -0.00M | -0.00M | -0.01M | -0.02M | -0.04M | -0.02M | -0.17M | -0.07M | -0.00M | | | -5.34M | | | | 0.21M | | -0.00M | -0.01M | -0.06M | -0.06M | -0.06M | -0.07M | -0.12M | -0.06M | 0.08M | -0.07M | -0.05M | -0.05M | -0.05M | -0.04M | 256.00 | -28.00 | -704.00 | -608.00 | 0.41M | 79.00 | 378.00 | 343.00 | 335.00 | 370.00 | 891.00 | 659.00 | 349.00 | 256.00 | -0.05M | -0.08M | -0.09M | -0.09M | -0.11M | 0.50M | -0.10M | -0.13M |
|
EBT
|
-0.83M | 0.21M | -0.39M | -0.38M | -0.13M | -0.12M | -0.17M | -0.06M | -0.05M | -0.22M | -1.37M | -0.19M | | | -1.99M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.63M | -1.21M | -0.46M | -1.34M | -0.62M | -0.92M | -0.37M | -1.39M | -0.93M | -0.58M | -0.24M | -0.54M | 2.62M | 3.66M | 1.10M | -2.90M | -1.51M | -0.78M | -0.49M | -1.73M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.15M | -0.26M | -1.24M | -0.45M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.08M | | | | | -0.07M | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.83M | 0.21M | -0.54M | -0.39M | -0.13M | -0.12M | -0.18M | -0.09M | -0.05M | -0.22M | -1.39M | -0.19M | | | -7.20M | -0.55M | -0.16M | -1.04M | -0.58M | -0.94M | -0.61M | -0.63M | -1.21M | -0.46M | -1.34M | -0.56M | -0.99M | -0.37M | -1.39M | -0.93M | -0.58M | -0.24M | -0.54M | 2.62M | 3.66M | 1.02M | -2.90M | -1.51M | -0.78M | -0.49M | -1.66M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.26M | -0.26M | -1.24M | -0.45M |
|
Income from Non-Controlling Interests
|
| 0.00M | -0.01M | 0.00M | -0.00M | -0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.83M | 0.21M | -0.39M | -0.38M | -0.13M | -0.12M | -0.17M | -0.06M | -0.05M | -0.22M | -1.37M | -0.19M | | | -1.99M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.63M | -1.21M | -0.46M | -1.34M | -0.62M | -0.92M | -0.37M | -1.39M | -0.93M | -0.58M | -0.24M | -0.54M | 2.62M | 3.66M | 1.02M | -2.90M | -1.51M | -0.78M | -0.49M | -1.66M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.15M | -0.26M | -1.24M | -0.45M |
|
Consolidated Net Income
|
-0.83M | 0.21M | -0.39M | -0.38M | -0.13M | -0.12M | -0.17M | -0.06M | -0.05M | -0.22M | -1.37M | -0.19M | | | -1.99M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.63M | -1.21M | -0.46M | -1.34M | -0.62M | -0.92M | -0.37M | -1.39M | -0.93M | -0.58M | -0.24M | -0.54M | 2.62M | 3.66M | 1.02M | -2.90M | -1.51M | -0.78M | -0.49M | -1.66M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.15M | -0.26M | -1.24M | -0.45M |
|
Income towards Parent Company
|
-0.83M | 0.21M | -0.39M | -0.38M | -0.13M | -0.12M | -0.17M | -0.06M | -0.05M | -0.22M | -1.37M | -0.19M | | | -1.99M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.63M | -1.21M | -0.46M | -1.34M | -0.62M | -0.92M | -0.37M | -1.39M | -0.93M | -0.58M | -0.24M | -0.54M | 2.62M | 3.66M | 1.02M | -2.90M | -1.51M | -0.78M | -0.49M | -1.66M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.15M | -0.26M | -1.24M | -0.45M |
|
Net Income towards Common Stockholders
|
-0.83M | 0.21M | -0.54M | -0.39M | -0.13M | 0.00M | -0.83M | -0.09M | -0.05M | -0.22M | -1.37M | -0.19M | | | -1.99M | -0.55M | -0.16M | -1.04M | -0.79M | -0.94M | -0.61M | -0.63M | -1.21M | -0.46M | -1.34M | -0.62M | -0.92M | -0.37M | -1.39M | -0.93M | -0.58M | -0.24M | -0.54M | 2.62M | 3.66M | 1.02M | -2.90M | -1.51M | -0.78M | -0.49M | -1.66M | -0.66M | -0.86M | -0.65M | -0.71M | -1.19M | -0.09M | -0.90M | -1.23M | -1.31M | 0.03M | 0.06M | -3.26M | -0.26M | -1.24M | -0.45M |
|
EPS (Basic)
|
-0.02 | 0.01 | -0.01 | -0.01 | 0.00 | 0.00 | -0.01 | 0.00 | 0.00 | 0.00 | -0.02 | 0.00 | | | -0.08 | 0.00 | 0.00 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | -0.01 | 0.00 | -0.01 | -0.01 | 0.00 | -0.02 | -0.03 | 0.17 | 0.22 | 0.06 | -0.18 | -0.09 | -0.05 | -0.03 | -0.09 | -0.03 | -0.04 | -0.03 | -0.04 | -0.06 | 0.00 | -0.05 | -0.06 | -0.07 | 0.00 | 0.00 | -0.16 | -0.01 | -0.06 | -0.02 |
|
EPS (Weighted Average and Diluted)
|
| 0.01 | | | | 0.00 | | | | | | | | | -0.02 | | 0.00 | | | | | | | | | | | | | -0.01 | 0.00 | -0.02 | -0.03 | 0.14 | 0.20 | 0.05 | -0.15 | -0.09 | -0.05 | -0.03 | -0.09 | -0.03 | -0.04 | -0.03 | -0.04 | -0.06 | 0.00 | -0.05 | -0.06 | -0.07 | 0.00 | 0.00 | -0.16 | -0.01 | -0.06 | -0.02 |
|
Shares Outstanding (Weighted Average)
|
35.06M | 37.62M | 38.19M | 54.67M | 64.25M | 64.48M | 62.01M | 64.85M | 68.03M | 72.18M | 70.27M | 75.49M | 75.94M | 84.04M | 87.77M | 119.46M | 102.84M | 120.18M | 120.46M | 120.76M | 120.56M | 120.83M | 121.03M | 121.57M | 121.37M | 122.23M | 123.46M | 124.29M | 123.57M | 124.66M | 124.70M | 15.59M | 15.59M | 15.85M | 16.69M | 16.74M | 16.51M | 16.81M | 16.81M | 16.84M | 17.54M | 19.72M | 19.72M | 19.76M | 19.74M | 19.81M | 19.82M | 19.82M | 19.83M | 19.95M | 19.98M | 20.02M | 19.99M | 20.02M | 20.05M | 20.08M |
|
Shares Outstanding (Diluted Average)
|
| 39.72M | | | | 64.48M | | | | | | | 75.94M | | 87.77M | | 102.84M | | | | | | | | | | | | | 124.66M | 124.70M | 15.59M | 15.59M | 18.12M | 18.57M | 18.59M | 18.76M | 16.81M | 16.81M | 16.84M | 17.54M | 19.72M | 19.72M | 19.76M | 19.74M | 19.81M | 19.82M | 19.82M | 19.83M | 19.95M | 22.13M | 20.10M | 19.99M | 20.02M | 20.05M | 20.08M |
|
EBITDA
|
-0.72M | 0.20M | -0.42M | -0.39M | -0.13M | -0.12M | -0.16M | -0.05M | -0.03M | -0.05M | -1.32M | -0.19M | | | -1.86M | -0.52M | -0.12M | -1.00M | -0.74M | -0.88M | -0.54M | -0.54M | -1.10M | -0.34M | -1.22M | -0.43M | -0.81M | -0.25M | -1.32M | -0.78M | -0.45M | -0.10M | -0.41M | 2.74M | 3.74M | 1.18M | -2.80M | -1.43M | -1.12M | -0.42M | -1.65M | -0.58M | -0.78M | -0.57M | -0.63M | -1.10M | -0.00M | -0.81M | -1.09M | -1.15M | 0.19M | 0.21M | -3.09M | -0.69M | -1.07M | -0.26M |
|
Interest Expenses
|
0.00M | 614.00 | -0.04M | -0.00M | 0.00M | 0.00M | 0.01M | 0.01M | 0.00M | 0.01M | 0.05M | 0.00M | | | 0.13M | | | | | | | 0.01M | 0.06M | 0.06M | 0.06M | 0.12M | 0.06M | 0.05M | -0.00M | 0.10M | 0.05M | 0.05M | 0.05M | 0.04M | 787.00 | 790.00 | 0.00M | 0.00M | | | | | | | | | | | 0.06M | 0.09M | 0.09M | 0.09M | | 0.12M | 0.11M | 0.13M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.02% | | | | | 4.27% | | | | | | | | | | | | | | | |