|
Revenue
|
0.98M | 0.71M | 0.81M | 1.47M | 1.31M | 0.84M | 1.68M | 2.20M | 1.03M | 1.64M | 1.63M | 2.27M | 0.73M | 0.62M | 0.21M | 0.99M | 0.18M | 0.22M | 0.32M | 0.21M | 0.30M | 0.13M | 0.28M | 0.20M | 0.35M | 0.18M | 0.12M | 0.22M | 0.20M | 0.20M | 0.26M | 4.69M | 0.09M | 0.08M | 0.52M | 0.30M | 1.22M | 0.46M | 3.47M | 0.75M | 0.33M | 0.56M | 0.27M | 1.31M | 1.06M | 2.34M | 1.87M | 2.60M | 1.44M | 22.12M | 19.68M | 19.05M | 14.19M | 11.04M | 10.07M | 8.81M | 6.08M | 8.38M | 8.71M | 9.42M | 9.50M | 10.28M | 9.88M |
|
Cost of Revenue
|
0.23M | 0.35M | 0.30M | 0.81M | 0.55M | 0.58M | 1.23M | 1.28M | 0.73M | 1.29M | 1.39M | 1.42M | 0.65M | 0.33M | 0.21M | 0.32M | 0.14M | 0.11M | 0.17M | 0.09M | 0.09M | 0.16M | 0.09M | 0.08M | 0.26M | 0.20M | 0.22M | 0.35M | 0.09M | 0.19M | 0.19M | 3.90M | 0.06M | 0.76M | 0.48M | 0.33M | 0.74M | 0.35M | 2.84M | -3.20M | 0.11M | 0.13M | 0.36M | 0.21M | 0.60M | 1.54M | 1.19M | 2.11M | 0.16M | 0.97M | 0.88M | -0.18M | 0.24M | 1.69M | 0.52M | 0.19M | 0.44M | 0.29M | 0.29M | 0.22M | 0.19M | 0.17M | 0.21M |
|
Gross Profit
|
0.51M | 0.36M | 0.52M | 0.66M | 0.75M | 0.26M | 0.46M | 0.92M | 0.30M | 0.35M | 0.24M | 0.84M | 0.09M | 0.29M | 0.00M | 0.67M | 0.04M | 0.11M | 0.15M | 0.13M | 0.29M | 0.12M | 0.26M | 0.17M | 0.33M | 0.13M | -0.10M | -0.13M | 0.11M | 0.01M | 0.07M | 0.79M | 0.03M | -0.68M | 0.05M | -0.03M | 0.48M | 0.12M | 0.63M | 3.95M | 0.22M | 0.43M | -0.09M | 1.10M | 0.46M | 0.80M | 0.68M | 0.48M | 1.28M | 21.15M | 18.80M | 19.23M | 13.94M | 9.35M | 9.55M | 8.62M | 5.63M | 8.09M | 8.42M | 9.20M | 9.32M | 10.11M | 9.67M |
|
Amortization - Intangibles
|
0.17M | | | | 0.05M | | | | | | | | | | | | | | | 0.06M | | | 0.04M | 0.08M | 0.12M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation & Amortization - Total
|
0.00M | | | | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.04M | 0.03M | 0.07M | 0.06M | 0.07M | 0.07M | 0.06M | 0.15M | 0.08M | 0.18M | 0.14M | 0.21M | 0.06M | 0.05M | 0.16M | 0.20M | 0.20M | 0.21M | 0.19M | 0.25M | 0.24M | 0.21M | 0.13M | 3.24M | 1.60M | 1.33M | 1.39M | 1.69M | 1.40M | 1.22M | 1.15M | 1.56M | 1.32M | 1.33M | 1.21M | 1.12M | 1.65M | 1.56M | 2.09M | 1.82M | 1.76M | 2.37M | 3.04M | 10.25M | 6.93M | 7.11M | 9.88M | 12.04M | 10.86M | 15.11M | 10.36M | 9.52M | 9.22M | 8.37M | 8.68M | 9.05M | 7.60M | 6.91M | 5.20M | 5.50M | 5.71M | 6.21M | 5.64M |
|
Restructuring Costs
|
| | | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.41M | 5.93M | 4.24M | 4.65M | 4.94M | 5.43M | 4.87M |
|
Other Operating Expenses
|
0.77M | 0.70M | 0.78M | 0.31M | 0.83M | 0.93M | 0.68M | 0.85M | 0.78M | 0.82M | 0.69M | 0.78M | 0.72M | -1.50M | -1.34M | -2.03M | 0.73M | -0.07M | 0.82M | 0.74M | -0.01M | 0.86M | 0.88M | -1.93M | 0.40M | 0.27M | 0.26M | 0.38M | 0.11M | 0.23M | 0.27M | 4.30M | 0.03M | 0.94M | 0.57M | 2.47M | 0.82M | 0.57M | 2.94M | 0.96M | -7.68M | 0.57M | -2.16M | -381.78M | -76.18M | -6.93M | -8.34M | -36.53M | -4.59M | -13.34M | -11.22M | 29.29M | 26.96M | 11.23M | 14.00M | 28.94M | -1.64M | 0.21M | 1.82M | 2.77M | 1.93M | 1.85M | 2.26M |
|
Operating Expenses
|
0.82M | 0.74M | 0.85M | 0.37M | 0.90M | 1.01M | 0.74M | 1.00M | 0.86M | 1.00M | 0.83M | 1.00M | 0.78M | 0.77M | 0.62M | 1.25M | 0.93M | 0.97M | 1.01M | 0.99M | 1.05M | 1.07M | 1.01M | 1.31M | 2.00M | 1.61M | 1.65M | 2.07M | 1.51M | 1.45M | 1.42M | 5.86M | 1.36M | 2.27M | 1.78M | 3.60M | 2.47M | 2.13M | 5.03M | 2.78M | 2.10M | 2.94M | 3.63M | 11.70M | 7.78M | 9.92M | 11.71M | 42.21M | 11.36M | 30.73M | 25.12M | 38.81M | 36.19M | 19.60M | 22.68M | 37.99M | 12.37M | 13.04M | 11.26M | 12.91M | 12.58M | 13.49M | 12.77M |
|
Operating Income
|
-0.32M | -0.38M | -0.33M | 0.29M | -0.15M | -0.75M | -0.29M | -0.09M | -0.57M | -0.65M | -0.59M | -0.15M | -0.69M | -0.48M | -0.61M | -0.57M | -0.89M | -0.86M | -0.86M | -0.87M | -0.76M | -0.95M | -0.75M | -1.07M | -1.65M | -1.43M | -1.53M | -1.85M | -1.32M | -1.26M | -1.17M | -1.18M | -1.26M | -2.19M | -1.25M | -3.30M | -1.25M | -1.67M | -1.56M | -2.03M | -1.77M | -2.38M | -3.35M | -10.38M | -6.72M | -7.57M | -9.83M | -39.62M | -9.92M | -8.60M | -5.44M | -19.76M | -22.00M | -8.56M | -12.60M | -29.18M | -6.29M | -4.66M | -2.55M | -3.49M | -3.08M | -3.21M | -2.90M |
|
EBIT
|
-0.32M | -0.38M | -0.33M | 0.29M | -0.15M | -0.75M | -0.29M | -0.09M | -0.57M | -0.65M | -0.59M | -0.15M | -0.69M | -0.48M | -0.61M | -0.57M | -0.89M | -0.86M | -0.86M | -0.87M | -0.76M | -0.95M | -0.75M | -1.07M | -1.65M | -1.43M | -1.53M | -1.85M | -1.32M | -1.26M | -1.17M | -1.18M | -1.26M | -2.19M | -1.25M | -3.30M | -1.25M | -1.67M | -1.56M | -2.03M | -1.77M | -2.38M | -3.35M | -10.38M | -6.72M | -7.57M | -9.83M | -39.62M | -9.92M | -8.60M | -5.44M | -19.76M | -22.00M | -8.56M | -12.60M | -29.18M | -6.29M | -4.66M | -2.55M | -3.49M | -3.08M | -3.21M | -2.90M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.00M | -0.00M | | 0.03M | 0.07M | 0.05M | 0.05M | 0.08M | 0.18M | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| -0.00M | 0.00M | 0.07M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | 0.07M | -0.12M | 0.28M | -0.25M | 0.10M | -2.19M | -2.25M | 0.03M | -0.28M | 0.02M | -0.02M | 0.12M | -0.04M | -0.04M | 0.01M | 0.00M | 0.25M | 0.00M | -964.00 | -827.00 | 0.00M | 0.00M | -687.00 | 6.00 | | | 0.02M | -3.35M | | -1.08M | | | | | 405.00 | -0.00M | -0.00M | 0.01M | | | | | | | | 0.01M | | | | 0.60M | | | | -3.46M |
|
Non Operating Income
|
-0.00M | -0.00M | 0.00M | 0.04M | -0.02M | -0.02M | -0.03M | -0.03M | -0.03M | 0.07M | -0.12M | -0.02M | -0.25M | -0.06M | -2.19M | -2.25M | 0.03M | -0.28M | 0.02M | -0.02M | 0.12M | -0.04M | -0.04M | 0.01M | 0.00M | 0.25M | 0.00M | -964.00 | -827.00 | 0.00M | 0.00M | -687.00 | 6.00 | -820.00 | -0.57M | -0.43M | -3.76M | -0.05M | -0.99M | -0.18M | -4.07M | -380.88M | 1.35M | 1.00M | -69.53M | 0.19M | 0.58M | 6.16M | 5.41M | -3.16M | -5.06M | 4.43M | -1.71M | -2.86M | -2.24M | 7.49M | -0.57M | -1.02M | 0.60M | 0.98M | | | -3.46M |
|
EBT
|
-0.30M | -0.32M | -0.33M | 0.33M | -0.18M | -0.77M | -0.31M | -0.12M | -0.60M | -0.58M | -0.71M | -0.18M | -0.95M | -0.54M | -2.80M | -2.83M | -0.85M | -1.14M | -0.85M | -0.88M | -0.64M | -0.99M | -0.80M | -1.06M | -1.65M | -1.18M | -1.53M | -1.85M | -1.32M | -1.25M | -1.16M | -1.18M | -1.26M | -2.19M | -1.82M | -3.73M | -5.01M | -1.72M | -2.56M | -2.20M | -5.84M | -383.26M | -2.01M | -10.57M | -69.54M | -7.39M | -9.25M | -33.46M | -4.56M | -12.15M | -11.24M | -16.48M | -24.79M | -12.44M | -15.51M | -25.43M | -7.06M | -5.92M | -2.12M | -5.88M | -6.59M | -6.10M | -3.05M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.10M | -0.93M | | | -0.04M | | | | 0.05M | | | |
|
Profit After Tax
|
-0.32M | -0.38M | -0.33M | 0.33M | -0.18M | -0.77M | -0.31M | -0.12M | -0.61M | -0.58M | -0.72M | -0.16M | -0.95M | -0.54M | -2.80M | -2.93M | -0.85M | -1.14M | -0.85M | -0.88M | -0.64M | -0.99M | -0.80M | -1.06M | -1.65M | -1.18M | -1.53M | -1.85M | -1.32M | -1.25M | -1.16M | -1.25M | -1.26M | -2.19M | -1.82M | -3.73M | -5.01M | -1.72M | -2.56M | -2.20M | -5.84M | -383.26M | -2.01M | -10.57M | -76.26M | -7.39M | -9.25M | -33.46M | -4.56M | -13.34M | -11.24M | -16.51M | -23.90M | -12.44M | -15.51M | -25.39M | -7.06M | -5.92M | -2.12M | -5.83M | -6.59M | -6.27M | -6.57M |
|
Net Income - Minority
|
| | | | | | | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Non-Controlling Interests
|
| | | | -0.00M | -977.00 | -742.00 | -203.00 | 0.01M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.08M | -0.03M | 1.19M | -0.02M | -0.07M | -0.03M | -0.02M | -0.04M | -0.02M | -0.02M | -0.05M | -0.06M | -0.07M | -0.07M | -0.10M | 0.06M |
|
Income from Continuing Operations
|
-0.30M | -0.32M | -0.33M | 0.33M | -0.18M | -0.77M | -0.31M | -0.12M | -0.60M | -0.58M | -0.71M | -0.18M | -0.95M | -0.54M | -2.80M | -2.83M | -0.85M | -1.14M | -0.85M | -0.88M | -0.64M | -0.99M | -0.80M | -1.06M | -1.65M | -1.18M | -1.53M | -1.85M | -1.32M | -1.25M | -1.16M | -1.18M | -1.26M | -2.19M | -1.82M | -3.73M | -5.01M | -1.72M | -2.56M | -2.20M | -5.84M | -383.26M | -2.01M | -10.57M | -69.54M | -7.39M | -9.25M | -33.46M | -4.56M | -12.15M | -11.24M | -16.58M | -23.86M | -12.44M | -15.51M | -25.39M | -7.06M | -5.92M | -2.12M | -5.93M | -6.59M | -6.10M | -3.05M |
|
Consolidated Net Income
|
-0.30M | -0.32M | -0.33M | 0.33M | -0.18M | -0.77M | -0.31M | -0.12M | -0.60M | -0.58M | -0.71M | -0.18M | -0.95M | -0.54M | -2.80M | -2.83M | -0.85M | -1.14M | -0.85M | -0.88M | -0.64M | -0.99M | -0.80M | -1.06M | -1.65M | -1.18M | -1.53M | -1.85M | -1.32M | -1.25M | -1.16M | -1.18M | -1.26M | -2.19M | -1.82M | -3.73M | -5.01M | -1.72M | -2.56M | -2.20M | -5.84M | -383.26M | -2.01M | -10.57M | -69.54M | -7.39M | -9.25M | -33.46M | -4.56M | -12.15M | -11.24M | -16.58M | -23.86M | -12.44M | -15.51M | -25.39M | -7.06M | -5.92M | -2.12M | -5.93M | -6.59M | -6.10M | -3.05M |
|
Income towards Parent Company
|
-0.30M | -0.32M | -0.33M | 0.33M | -0.18M | -0.77M | -0.31M | -0.11M | -0.60M | -0.58M | -0.71M | -0.18M | -0.95M | -0.54M | -2.80M | -2.83M | -0.85M | -1.14M | -0.85M | -0.88M | -0.64M | -0.99M | -0.80M | -1.06M | -1.65M | -1.18M | -1.53M | -1.85M | -1.32M | -1.25M | -1.16M | -1.18M | -1.26M | -2.19M | -1.82M | -3.73M | -5.01M | -1.72M | -2.56M | -2.20M | -5.84M | -383.26M | -2.01M | -10.57M | -69.54M | -7.39M | -9.25M | -33.46M | -4.56M | -12.15M | -11.24M | -16.58M | -23.86M | -12.44M | -15.51M | -25.39M | -7.06M | -5.92M | -2.12M | -5.93M | -6.59M | -6.10M | -3.05M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | | | | | | | | | | | | | 0.09M | | | | | | | | | | 0.35M | | 0.32M | | 1.69M | 1.37M | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.30M | -0.32M | -0.33M | 0.33M | -0.18M | -0.77M | -0.31M | -0.11M | -0.60M | -0.58M | -0.71M | -0.18M | -0.95M | -0.54M | -2.80M | -2.83M | -0.85M | -1.14M | -0.85M | -0.88M | -0.64M | -0.99M | -0.80M | -1.06M | -1.73M | -1.43M | -1.53M | -1.85M | -1.32M | -1.25M | -1.16M | -1.18M | -1.26M | -2.19M | -2.18M | -3.73M | -5.33M | -1.72M | -4.24M | -3.57M | -5.84M | -383.26M | -2.01M | -10.57M | -76.26M | -7.39M | -9.25M | -33.38M | -4.56M | -13.34M | -11.24M | -16.58M | -23.86M | -12.44M | -15.51M | -25.39M | -7.06M | -5.92M | -2.12M | -5.93M | -6.59M | -6.10M | -3.05M |
|
EPS (Basic)
|
| | -0.01 | 0.01 | | -0.01 | -0.01 | | -0.01 | -0.01 | -0.01 | -2.97 | -1.31 | -0.75 | -3.77 | 0.73 | -0.14 | -0.18 | -0.13 | -0.14 | -0.10 | -0.15 | -0.12 | -2.54 | -0.44 | -0.30 | -0.38 | -0.47 | -0.26 | -0.22 | -0.20 | -0.14 | -0.18 | -0.26 | -0.24 | -0.41 | -0.54 | -0.16 | -0.38 | -0.18 | -0.23 | -4.88 | -0.01 | 0.81 | -0.27 | -0.02 | -0.03 | -3.93 | -0.15 | -0.42 | -0.35 | -0.52 | -0.74 | -0.38 | -0.44 | -0.73 | -0.20 | -0.15 | -0.05 | -0.14 | -0.14 | -0.13 | -0.14 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.27 | -0.02 | -0.03 | -3.93 | -0.15 | -0.42 | -0.35 | -0.52 | -0.74 | -0.38 | -0.44 | -0.73 | -0.20 | -0.15 | -0.05 | -0.14 | -0.14 | -0.13 | -0.14 |
|
Shares Outstanding (Weighted Average)
|
| | | | | | | | | | | | | | 0.03M | 0.03M | 0.20M | 0.20M | 0.21M | 0.21M | 0.21M | 0.22M | 0.22M | 0.36M | 0.38M | 0.40M | 0.40M | 0.40M | 0.57M | 0.59M | 0.59M | 0.76M | 0.76M | 0.85M | 0.91M | 0.93M | 0.93M | 1.04M | 1.10M | 1.44M | 2.96M | 4.96M | 21.90M | 25.64M | 30.03M | 30.08M | 30.10M | 30.10M | 30.10M | 31.61M | 31.72M | 31.91M | 31.91M | 32.12M | 35.06M | 35.19M | 35.19M | 39.39M | 39.48M | 39.57M | 47.78M | 47.79M | 47.98M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 287.22M | 300.65M | 300.32M | 29.75M | 30.38M | 31.55M | 31.73M | 31.39M | 31.98M | 32.38M | 35.09M | 33.67M | 35.30M | 38.39M | 39.50M | 38.41M | 46.69M | 47.81M | 48.14M |
|
EBITDA
|
-0.31M | -0.38M | -0.33M | 0.29M | -0.15M | -0.74M | -0.28M | -0.08M | -0.56M | -0.65M | -0.59M | -0.15M | -0.69M | -0.48M | -0.61M | -0.57M | -0.89M | -0.86M | -0.86M | -0.87M | -0.76M | -0.95M | -0.75M | -1.07M | -1.65M | -1.43M | -1.53M | -1.85M | -1.32M | -1.26M | -1.17M | -1.18M | -1.26M | -2.19M | -1.25M | -3.30M | -1.25M | -1.67M | -1.56M | -2.03M | -1.77M | -2.38M | -3.35M | -10.38M | -6.72M | -7.57M | -9.83M | -39.62M | -9.92M | -8.60M | -5.44M | -19.76M | -22.00M | -8.56M | -12.60M | -29.18M | -6.29M | -4.66M | -2.55M | -3.49M | -3.08M | -3.21M | -2.90M |
|
Interest Expenses
|
-0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.01M | 0.16M | 0.17M | 0.16M | 0.16M | 0.59M | 0.76M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 724.00 | 417.00 | 0.00M | 853.00 | 0.00M | 794.00 | 400.00 | 273.00 | 820.00 | 0.58M | 0.44M | 0.53M | 0.14M | 0.03M | 0.11M | 0.72M | 0.43M | 0.02M | 0.01M | 0.01M | 0.01M | 0.00M | | 0.06M | 0.39M | 0.74M | 1.15M | 1.08M | 1.02M | 0.67M | 0.35M | 0.57M | 1.02M | 0.18M | 2.58M | 3.38M | 2.89M | 0.16M |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3.77% | | | 0.15% | | | | | | | |