|
Revenue
|
0.01M | 6.94M | 7.01M | 6.98M | 6.95M | 6.83M | 7.04M | 6.75M | 6.80M | 6.56M | 8.96M | 8.50M | 8.74M | 8.31M | 7.90M | 7.98M | 8.47M | 7.96M | 7.75M | 7.16M | 6.53M | 6.16M | 5.69M | 5.52M | 5.09M | 4.34M | 4.27M | 4.08M | 3.86M | 3.48M | 3.38M | 3.47M | 3.29M | 2.93M | 2.86M | 2.59M | 2.44M | 2.37M | 0.50M | 5.33M | 2.82M | 3.27M | 3.92M | 1.92M | 2.05M | 1.80M | 1.97M | 1.53M | 1.33M | 1.19M | 1.43M | 1.04M | 0.96M | 0.87M | 0.94M | 0.63M | 0.61M | 0.58M | 0.56M | 0.62M | 0.59M | 0.60M |
|
Cost of Revenue
|
0.00M | 2.90M | 2.62M | 2.41M | 2.47M | 2.27M | 2.23M | 2.08M | 2.15M | 2.08M | 9.75M | 4.96M | 4.89M | 4.96M | 4.70M | 4.87M | 4.82M | 4.37M | 4.23M | 3.95M | 3.70M | 3.72M | 3.47M | 3.46M | 3.12M | 2.61M | 2.50M | 2.45M | 2.26M | 1.99M | 1.91M | 2.15M | 1.93M | 1.80M | 1.72M | 1.68M | 1.64M | 1.58M | 2.53M | 2.37M | 1.68M | 1.61M | 1.60M | 1.29M | 1.25M | 1.23M | 1.25M | 1.03M | 0.93M | 0.84M | 1.13M | 0.76M | 0.83M | 0.65M | 0.66M | 0.63M | 0.49M | 0.50M | 0.43M | 0.37M | 0.36M | 0.36M |
|
Gross Profit
|
0.00M | 4.05M | 4.39M | 4.57M | 4.48M | 4.56M | 4.81M | 4.67M | 4.66M | 4.49M | -0.78M | 3.55M | 3.85M | 3.35M | 3.20M | 3.11M | 3.64M | 3.58M | 3.52M | 3.21M | 2.82M | 2.44M | 2.22M | 2.06M | 1.97M | 1.74M | 1.77M | 1.63M | 1.59M | 1.49M | 1.47M | 1.33M | 1.36M | 1.13M | 1.14M | 0.92M | 0.80M | 0.79M | 2.90M | 2.95M | 1.13M | 1.65M | 2.33M | 0.63M | 0.80M | 0.57M | 0.72M | 0.50M | 0.41M | 0.34M | 0.30M | 0.28M | 0.12M | 0.22M | 0.29M | -0.00M | 0.12M | 0.08M | 0.14M | 0.25M | 0.23M | 0.24M |
|
Amortization - Intangibles
|
| | | | | | | | | | 0.03M | 0.03M | 0.04M | 0.04M | 0.62M | | | | | | | | | | | 0.02M | | | | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research & Development
|
| | | | | | | | | | | | | | | | | | | | 0.34M | 0.34M | | 0.29M | 0.30M | 0.23M | | 0.29M | 0.29M | 0.30M | 0.27M | 0.25M | 0.23M | 0.21M | 0.23M | 0.21M | 0.25M | 0.19M | 1.37M | 1.33M | 0.99M | 0.75M | 0.65M | 0.69M | 0.60M | 0.69M | 0.93M | 1.00M | 0.40M | 0.23M | 0.07M | 0.01M | 0.01M | 0.01M | 0.00M | 0.05M | 0.07M | 0.04M | 0.00M | 0.00M | 0.00M | 0.00M |
|
Selling, General & Administrative
|
0.00M | 1.50M | 1.47M | 1.41M | 1.28M | 1.49M | 1.48M | 1.35M | 1.30M | 1.73M | 2.03M | 3.09M | 1.71M | 1.75M | 0.83M | 1.58M | 1.33M | 1.35M | 1.38M | 1.40M | 1.39M | 1.38M | 1.25M | 1.24M | 1.10M | 1.66M | 1.20M | 1.02M | 0.86M | 0.97M | 0.82M | 0.90M | 1.06M | 1.17M | 1.48M | 1.11M | 0.77M | 1.03M | 2.46M | 2.03M | 1.81M | 1.33M | 1.55M | 2.07M | 1.38M | 1.63M | 1.28M | 1.69M | 1.19M | 1.23M | 1.17M | 1.17M | 1.58M | 0.98M | 1.15M | 1.08M | 1.02M | 1.05M | 1.06M | 0.93M | 0.90M | 1.04M |
|
Other Operating Expenses
|
0.01M | 6.30M | 5.87M | 5.50M | 5.65M | 5.28M | 5.25M | 5.20M | 5.21M | 5.40M | 7.44M | 7.02M | 6.76M | 6.67M | 7.07M | 6.88M | 6.78M | 6.05M | 7.99M | 5.63M | 4.70M | 4.78M | 4.82M | 4.29M | 3.88M | 3.74M | 3.38M | 3.05M | 2.88M | 4.21M | 2.21M | 3.21M | 3.68M | 3.02M | -3.74M | 0.19M | 0.65M | 0.20M | 4.53M | 2.58M | 1.63M | 1.56M | 1.92M | 1.28M | 1.30M | 1.36M | 1.30M | 2.33M | 7.86M | 6.04M | 0.33M | 0.30M | -0.37M | 0.17M | 0.41M | 0.05M | 0.06M | 0.07M | 0.00M | 0.01M | 0.01M | |
|
Operating Expenses
|
0.01M | 7.80M | 7.33M | 6.91M | 6.93M | 6.77M | 6.72M | 6.55M | 6.51M | 7.13M | 9.47M | 10.11M | 8.47M | 8.42M | 7.91M | 8.46M | 8.11M | 7.40M | 9.37M | 7.04M | 6.42M | 6.50M | 6.07M | 5.81M | 5.28M | 5.63M | 4.58M | 4.35M | 4.04M | 5.48M | 3.30M | 4.35M | 4.97M | 4.40M | -2.03M | 1.52M | 1.67M | 1.43M | 8.36M | 5.93M | 4.43M | 3.64M | 4.12M | 4.04M | 3.28M | 3.68M | 3.51M | 5.02M | 9.44M | 7.50M | 1.57M | 1.48M | 1.21M | 1.15M | 1.56M | 1.18M | 1.14M | 1.15M | 1.06M | 0.94M | 0.91M | 1.05M |
|
Operating Income
|
-779.00 | -0.86M | -0.33M | 0.07M | 0.02M | 0.06M | 0.32M | 0.20M | 0.28M | -0.57M | -0.51M | -1.60M | 0.27M | -0.10M | -0.00M | -0.48M | 0.36M | 0.56M | -1.62M | 0.12M | 0.10M | -0.34M | -0.38M | -0.29M | -0.20M | -1.29M | -0.31M | -0.27M | -0.18M | -2.00M | 0.08M | -0.88M | -1.68M | -1.47M | -2.71M | -0.60M | -0.87M | -0.64M | -5.46M | -2.98M | -3.30M | -1.99M | -10.06M | -3.41M | -2.48M | -3.11M | -2.79M | -4.52M | -9.03M | -7.16M | -1.27M | -1.20M | -1.09M | -0.93M | -1.28M | -1.18M | -1.02M | -1.07M | -0.93M | -0.69M | -0.68M | -0.80M |
|
EBIT
|
-779.00 | -0.86M | -0.33M | 0.07M | 0.02M | 0.06M | 0.32M | 0.20M | 0.28M | -0.57M | -0.51M | -1.60M | 0.27M | -0.10M | -0.00M | -0.48M | 0.36M | 0.56M | -1.62M | 0.12M | 0.10M | -0.34M | -0.38M | -0.29M | -0.20M | -1.29M | -0.31M | -0.27M | -0.18M | -2.00M | 0.08M | -0.88M | -1.68M | -1.47M | -2.71M | -0.60M | -0.87M | -0.64M | -5.46M | -2.98M | -3.30M | -1.99M | -10.06M | -3.41M | -2.48M | -3.11M | -2.79M | -4.52M | -9.03M | -7.16M | -1.27M | -1.20M | -1.09M | -0.93M | -1.28M | -1.18M | -1.02M | -1.07M | -0.93M | -0.69M | -0.68M | -0.80M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.52M |
|
Interest & Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.00M | | | -0.15M | -0.08M | -0.10M | | -0.01M | -0.01M | -0.00M | | | | | | | 0.04M | 0.03M | 0.07M | 0.05M | 0.04M | 0.03M | 0.04M | 0.03M | 0.05M | 0.03M |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.04M | | | | | | | | | | 0.00M | -0.01M | 0.01M | 3.12M | -0.02M | 0.01M | 2.45M | | | | 0.01M | 0.05M | 0.03M | 0.05M | 0.04M | 0.05M | 0.05M | | | | | | |
|
Non Operating Income
|
20.00 | 0.05M | 0.05M | -0.03M | -0.03M | -0.03M | -0.04M | -0.03M | -0.03M | -0.02M | -0.50M | -0.38M | -0.42M | -0.45M | -1.55M | -0.36M | -0.36M | -0.36M | -0.36M | -0.36M | -0.37M | -0.38M | -0.38M | -0.38M | -0.38M | -0.38M | -0.39M | -0.37M | -0.38M | 8.82M | -0.14M | -0.41M | -0.01M | | | | -0.00M | | -0.19M | -0.15M | -0.09M | -0.10M | 3.07M | -0.02M | 0.23M | 2.45M | -0.01M | -0.01M | | 0.01M | 0.04M | 0.02M | 0.04M | 0.03M | 0.04M | 0.05M | 0.04M | 0.03M | 0.04M | | 0.08M | -1.49M |
|
EBT
|
-797.00 | -0.83M | -0.29M | 0.05M | 0.02M | 0.04M | 0.28M | 0.19M | 0.25M | -0.59M | -1.00M | -1.89M | -0.05M | -0.39M | -0.20M | -0.81M | 0.02M | 0.22M | -1.96M | -0.21M | -0.25M | -0.71M | -0.74M | -0.68M | -0.57M | -1.67M | -0.68M | -0.64M | -0.56M | 6.82M | -0.06M | -1.28M | -1.69M | -1.47M | -2.71M | -0.60M | -0.88M | -0.64M | -5.46M | -3.13M | -3.38M | -2.08M | -7.32M | -3.43M | -2.25M | -0.66M | -2.80M | -4.53M | -9.03M | -7.16M | -1.23M | -1.18M | -1.05M | -0.90M | -1.23M | -1.14M | -0.97M | -1.04M | -0.88M | -0.67M | -0.60M | -2.29M |
|
Tax Provisions
|
| | | | | | | | 0.01M | | -2.23M | | | | -0.03M | | | | 0.14M | | | | 0.17M | 0.04M | 0.03M | 0.04M | -0.19M | 0.03M | 0.03M | -0.28M | | | | | 0.01M | | | | | | | | 0.10M | | | | -0.09M | 0.01M | | -0.00M | -0.01M | 0.04M | | | -0.01M | | 0.01M | | 0.00M | 0.01M | | |
|
Profit After Tax
|
-764.00 | -0.91M | -0.38M | 0.04M | 0.02M | 0.04M | 0.28M | 0.17M | 0.25M | -0.59M | -1.00M | -1.99M | -0.15M | -0.55M | -1.55M | -0.83M | 0.00M | 0.20M | -2.12M | -0.23M | -0.27M | -0.71M | -0.93M | -0.71M | -0.60M | -1.71M | -0.59M | -0.67M | -0.59M | 7.10M | -0.06M | -1.28M | -1.69M | -1.47M | -2.72M | -0.60M | -0.88M | -0.64M | -5.65M | -3.13M | -3.38M | -2.08M | -7.42M | -3.43M | -2.25M | -0.66M | -2.71M | -4.54M | -9.03M | -7.15M | -1.22M | -1.22M | -1.05M | -0.90M | -1.22M | -1.14M | -2.12M | -1.04M | -0.88M | -0.67M | -0.60M | -2.29M |
|
Income from Continuing Operations
|
-797.00 | -0.83M | -0.29M | 0.05M | 0.02M | 0.04M | 0.28M | 0.19M | 0.25M | -0.59M | 1.22M | -1.89M | -0.05M | -0.39M | -0.17M | -0.81M | 0.02M | 0.22M | -2.10M | -0.21M | -0.25M | -0.71M | -0.91M | -0.71M | -0.60M | -1.71M | -0.49M | -0.67M | -0.59M | 7.10M | -0.06M | -1.28M | -1.69M | -1.47M | -2.72M | -0.60M | -0.88M | -0.64M | -5.46M | -3.13M | -3.38M | -2.08M | -7.42M | -3.43M | -2.25M | -0.66M | -2.71M | -4.54M | -9.03M | -7.15M | -1.22M | -1.22M | -1.05M | -0.90M | -1.22M | -1.14M | -0.98M | -1.04M | -0.88M | -0.67M | -0.60M | -2.29M |
|
Consolidated Net Income
|
-797.00 | 0.07M | -0.07M | -0.01M | 0.02M | 0.01M | -0.00M | | 0.25M | -0.59M | 1.22M | -1.89M | -0.05M | -0.39M | -0.17M | -0.81M | 0.02M | 0.22M | -2.10M | -0.21M | -0.25M | -0.71M | -0.91M | -0.71M | -0.60M | -1.71M | -0.49M | -0.67M | -0.59M | 7.10M | -0.06M | -1.28M | -1.69M | -1.47M | -2.72M | -0.60M | -0.88M | -0.64M | -5.46M | -3.13M | -3.38M | -2.08M | -7.42M | -3.43M | -2.25M | -0.66M | -2.71M | -4.54M | -9.03M | -7.15M | -1.22M | -1.22M | -1.05M | -0.90M | -1.22M | -1.14M | -0.98M | -1.04M | -0.88M | -0.67M | -0.60M | -2.29M |
|
Income towards Parent Company
|
-797.00 | 0.07M | -0.07M | -0.01M | 0.02M | 0.01M | -0.00M | | 0.25M | -0.59M | 1.22M | -1.89M | -0.05M | -0.39M | -0.17M | -0.81M | 0.02M | 0.22M | -2.10M | -0.21M | -0.25M | -0.71M | -0.91M | -0.71M | -0.60M | -1.71M | -0.49M | -0.67M | -0.59M | 7.10M | -0.06M | -1.28M | -1.69M | -1.47M | -2.72M | -0.60M | -0.88M | -0.64M | -5.46M | -3.13M | -3.38M | -2.08M | -7.42M | -3.43M | -2.25M | -0.66M | -2.71M | -4.54M | -9.03M | -7.15M | -1.22M | -1.22M | -1.05M | -0.90M | -1.22M | -1.14M | -0.98M | -1.04M | -0.88M | -0.67M | -0.60M | -2.29M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | 0.10M | 0.10M | -0.18M | -0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.06M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.78M | 0.37M | | | | | | | | 0.03M | 0.15M | 0.13M | 0.06M | 0.04M | 0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M |
|
Net Income towards Common Stockholders
|
-797.00 | -1.00M | -0.45M | -0.01M | 0.02M | 0.04M | 0.28M | 0.17M | 0.25M | -0.59M | 1.22M | -2.09M | -0.26M | -0.37M | -1.52M | -0.84M | -0.00M | 0.19M | -2.12M | -0.24M | -0.27M | -0.72M | -0.93M | -0.71M | -0.61M | -1.71M | -0.52M | -0.67M | -0.59M | 7.10M | -0.12M | -1.29M | -1.69M | -1.47M | -2.73M | -0.61M | -0.88M | -0.64M | -5.65M | -3.13M | -3.39M | -2.09M | 0.38M | -4.10M | -2.25M | -0.66M | -2.75M | -4.54M | -9.03M | -7.15M | -1.22M | -1.24M | -1.95M | -1.03M | -1.28M | -1.18M | -1.00M | -10.03M | -0.90M | -0.68M | -0.62M | -2.29M |
|
EPS (Basic)
|
-0.04 | -0.04 | -0.04 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.01 | -0.02 | 0.05 | -0.08 | -0.01 | -0.01 | -0.05 | -0.02 | 0.00 | 0.01 | -0.06 | -0.01 | -0.01 | -0.02 | -0.03 | -0.02 | -0.02 | -0.05 | -0.01 | -0.02 | -0.02 | 0.19 | 0.00 | -0.28 | -0.36 | -0.30 | -0.57 | -0.12 | -0.17 | -0.12 | -1.11 | -0.60 | -0.65 | -0.40 | 0.07 | -0.23 | -0.08 | -0.02 | -1.54 | -2.20 | -4.37 | -3.46 | -0.59 | -0.60 | -0.78 | -4.22 | -0.47 | -2.02 | -1.38 | -11.25 | -1.08 | -0.59 | -0.38 | -0.74 |
|
EPS (Weighted Average and Diluted)
|
-0.04 | -0.04 | -0.04 | 0.00 | 0.00 | 0.00 | 0.02 | 0.01 | 0.01 | -0.02 | 0.05 | -0.08 | -0.01 | -0.01 | -0.05 | | | 0.01 | | | | -0.02 | | | | -0.05 | -0.01 | | | 0.19 | 0.00 | | | -0.03 | -0.06 | | | | | | -0.65 | -0.40 | 0.07 | -0.23 | -0.08 | -0.02 | -1.54 | -2.20 | -4.37 | -3.46 | -0.59 | -0.60 | -0.78 | -0.30 | -0.23 | -0.07 | | | | | | |
|
Shares Outstanding (Weighted Average)
|
0.02M | 0.02M | 0.02M | 20.67M | 20.75M | 23.32M | 22.29M | 24.35M | 24.52M | 24.56M | 25.25M | 27.70M | 27.87M | 31.69M | 30.52M | 34.86M | 34.96M | 34.95M | 34.88M | 35.48M | 35.47M | 35.44M | 35.44M | 35.46M | 35.88M | 35.49M | 35.61M | 36.18M | 37.17M | 37.08M | 37.60M | 4.62M | 4.74M | 4.88M | 4.79M | 5.10M | 5.16M | 5.18M | 5.11M | 5.20M | 5.24M | 5.26M | 5.55M | 17.76M | 26.64M | 30.74M | 1.78M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.49M | 0.24M | 0.29M | 0.58M | 0.73M | 0.89M | 0.83M | 1.15M | 1.61M | 3.10M |
|
Shares Outstanding (Diluted Average)
|
0.02M | 0.02M | 0.02M | 24.70M | 24.59M | 24.40M | 23.36M | 25.72M | 25.87M | 24.56M | 26.66M | 27.70M | 27.87M | 31.69M | 30.52M | | | 35.77M | | | | 35.44M | | | | 35.49M | 35.61M | | | 38.08M | 41.44M | | | 48.85M | 47.95M | | | | | | 5.24M | 5.26M | 5.55M | 17.76M | 26.64M | 30.74M | 1.78M | 2.06M | 2.06M | 2.06M | 2.06M | 2.06M | 2.49M | 3.46M | 5.59M | 17.12M | | | | | | |
|
EBITDA
|
-779.00 | -0.86M | -0.33M | 0.07M | 0.02M | 0.06M | 0.32M | 0.20M | 0.28M | -0.57M | -0.51M | -1.60M | 0.27M | -0.10M | -0.00M | -0.48M | 0.36M | 0.56M | -1.62M | 0.12M | 0.10M | -0.34M | -0.38M | -0.29M | -0.20M | -1.29M | -0.31M | -0.27M | -0.18M | -2.00M | 0.08M | -0.88M | -1.68M | -1.47M | -2.71M | -0.60M | -0.87M | -0.64M | -5.46M | -2.98M | -3.30M | -1.99M | -10.06M | -3.41M | -2.48M | -3.11M | -2.79M | -4.52M | -9.03M | -7.16M | -1.27M | -1.20M | -1.09M | -0.93M | -1.28M | -1.18M | -1.02M | -1.07M | -0.93M | -0.69M | -0.68M | -0.80M |
|
Interest Expenses
|
18.00 | -0.04M | -0.04M | 0.02M | 0.01M | 0.01M | 0.02M | 0.01M | 0.02M | 0.01M | 0.38M | 0.29M | 0.32M | 0.29M | 0.20M | 0.33M | 0.33M | 0.34M | 0.34M | 0.34M | 0.35M | 0.35M | 0.36M | | | 0.36M | 0.37M | | | 0.20M | 0.10M | | | | | | | | | | | | | | | | | 0.01M | | 0.00M | 0.01M | 0.01M | 0.01M | 0.01M | 0.00M | | | | | | | |
|
Tax Rate
|
| | | | | | | | 1.98% | | 221.93% | | | | 14.85% | | | | -7.10% | | | | -23.07% | -5.48% | -5.95% | -2.22% | 27.46% | -4.21% | -4.80% | -4.16% | | | | | -0.48% | | | | | | | | -1.41% | | | | 3.21% | -0.24% | | 0.04% | 1.22% | -3.22% | | | 0.89% | | -0.92% | | -0.11% | -1.05% | | |