|
Revenue
|
| -51.00 | -96.00 | 0.00M | 0.01M | | | | | 0.50M | | | | | 0.25M | | | | | 0.03M | 0.17M | -0.03M | 0.11M | 0.17M | 0.20M | 1.32M | 0.13M | 0.11M | 0.27M | 0.03M | 0.32M | 0.18M | -0.15M | -0.02M | -0.03M | -0.03M | -0.05M | 0.04M | 0.12M | 0.13M |
|
Cost of Revenue
|
| | | | | | | | | | 0.39M | 0.19M | 0.08M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.00M | -0.00M | 0.00M | 0.00M | 0.01M | 242.00 | | | | | 0.51M | 0.51M | 0.81M | | 0.53M | 0.55M | -0.02M | | | 0.12M | 0.27M | 1.55M | 3.47M | 1.25M | 2.17M | 2.05M | 0.72M | 1.33M | -9.63M | -0.41M | -1.36M | -0.50M | 4.63M | -0.52M | -0.44M | 0.14M | 0.09M | -0.05M | 0.08M | -0.33M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.17M | -0.11M | 0.02M | 0.05M | -0.01M |
|
Other Operating Expenses
|
50.00 | 0.01M | -0.00M | | 0.03M | 0.01M | | | | | 0.49M | 0.43M | 0.18M | | 0.09M | 0.09M | -0.20M | | | 0.00M | 0.05M | | | 1.58M | 0.49M | 0.46M | 0.32M | 0.20M | 10.07M | 0.81M | 2.72M | 1.00M | -4.54M | 0.97M | 0.97M | | | 0.08M | -0.05M | |
|
Operating Expenses
|
0.00M | 420.00 | 0.00M | 0.01M | 0.04M | 0.01M | | | | | 1.01M | 0.94M | 0.99M | | 0.62M | 0.65M | -0.22M | | | 0.12M | 0.32M | 1.55M | 3.47M | 2.83M | 2.66M | 2.51M | 1.04M | 1.53M | 0.44M | 0.41M | 1.36M | 0.50M | 0.09M | 0.45M | 0.52M | -0.03M | -0.02M | 0.05M | 0.08M | -0.33M |
|
Operating Income
|
| | | | | | | | | | -1.01M | -0.94M | -0.99M | | -0.37M | -0.65M | 0.22M | | | -0.10M | -0.39M | -1.55M | -3.36M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.17M | -0.37M | -1.04M | -0.33M | -0.62M | -0.52M | -0.44M | -0.14M | -0.09M | -0.01M | 0.04M | -0.19M |
|
EBIT
|
| | | | | | | | | | -1.01M | -0.94M | -0.99M | | -0.37M | -0.65M | 0.22M | | | -0.10M | -0.39M | -1.55M | -3.36M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.17M | -0.37M | -1.04M | -0.33M | -0.62M | -0.52M | -0.44M | -0.14M | -0.09M | -0.01M | 0.04M | -0.19M |
|
Interest & Investment Income
|
| | | | | | | | | | 198.00 | | 0.01M | | 0.02M | 0.02M | | | | 0.02M | 0.01M | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.08M | -3.74M | -43.29M | 23.22M | 0.14M | -13.97M | 0.30M | 0.14M | | | | | 0.02M | | | | | 0.49M | -0.02M | | 0.75M |
|
Non Operating Income
|
| | | | | | | | | | -0.02M | -0.02M | -0.00M | | -0.01M | -2.18M | -0.77M | | | 0.06M | -3.77M | -43.32M | 23.23M | 6.06M | 0.41M | 0.35M | 0.15M | 0.02M | -3.03M | 0.02M | 0.05M | 0.08M | -3.43M | -0.02M | -0.03M | -0.03M | 0.31M | -0.02M | -1.58M | 0.77M |
|
EBT
|
| | | | | | | | | | -1.01M | -0.94M | -0.98M | | -0.36M | -0.63M | 0.22M | | | -0.12M | -0.42M | -1.59M | -3.38M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.18M | -0.37M | -1.06M | -0.31M | -0.66M | -0.54M | -0.48M | -0.17M | -0.14M | -0.01M | 0.02M | -0.22M |
|
Profit After Tax
|
-0.00M | -0.00M | -0.00M | -0.00M | -0.03M | | | | | | -1.02M | -0.97M | -1.00M | | -0.38M | -2.83M | -0.54M | | | -0.04M | -3.92M | -44.87M | 19.87M | 4.02M | -2.06M | -1.23M | -0.76M | -1.40M | -3.10M | -0.35M | -0.99M | -0.25M | -4.07M | -0.54M | -2.03M | -0.17M | -0.14M | -0.02M | -1.54M | 0.58M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | | | 0.03M | -0.01M | -0.32M | | | -0.01M | -0.03M | -0.01M | 0.01M | -0.63M | -0.28M | 0.39M | -0.15M | -0.12M | -0.11M | -0.01M | 1.00 | 19.00 | | | | | | | | |
|
Income from Continuing Operations
|
| | | | | | | | | | -1.01M | -0.94M | -0.98M | | -0.36M | -0.63M | 0.22M | | | -0.12M | -0.42M | -1.59M | -3.38M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.18M | -0.37M | -1.06M | -0.31M | -0.66M | -0.54M | -0.48M | -0.17M | -0.14M | -0.01M | 0.02M | -0.22M |
|
Consolidated Net Income
|
| | | | | | | | | | -1.01M | -0.94M | -0.98M | | -0.36M | -0.63M | 0.22M | | | -0.12M | -0.42M | -1.59M | -3.38M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.18M | -0.37M | -1.06M | -0.31M | -0.66M | -0.54M | -1.55M | | | -0.01M | 0.02M | -0.22M |
|
Income towards Parent Company
|
| | | | | | | | | | -1.01M | -0.94M | -0.98M | | -0.36M | -0.63M | 0.22M | | | -0.12M | -0.42M | -1.59M | -3.38M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.18M | -0.37M | -1.06M | -0.31M | -0.66M | -0.54M | -1.55M | | | -0.01M | 0.02M | -0.22M |
|
Net Income towards Common Stockholders
|
| | | | | | | | | | -1.01M | -0.94M | -0.98M | | -0.36M | -0.63M | 0.22M | | | -0.12M | -0.42M | -1.59M | -3.38M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.18M | -0.37M | -1.06M | -0.31M | -0.66M | -0.54M | -1.55M | | | -0.01M | 0.02M | -0.22M |
|
EPS (Basic)
|
| | | | | | | | | -0.07 | -0.09 | -0.06 | -0.05 | | -0.02 | -0.12 | -0.01 | | | 0.00 | -0.12 | -1.00 | 0.34 | 0.06 | -0.04 | -0.02 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | 0.00 | -0.04 | 0.00 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
|
EPS (Weighted Average and Diluted)
|
| | | | | | | | | | | | | | | | | | | 0.00 | | -1.00 | 0.28 | 0.05 | | -0.02 | -0.01 | -0.02 | 0.00 | -0.01 | -0.01 | 0.00 | -0.04 | 0.00 | -0.02 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 |
|
Shares Outstanding (Weighted Average)
|
3.00M | 3.00M | 3.00M | 4.20M | 4.88M | 6.00M | 6.00M | 6.00M | 6.00M | 6.93M | 11.60M | 14.56M | 20.87M | 22.26M | 22.82M | 23.33M | 23.02M | 23.76M | 25.97M | 34.93M | 29.92M | 44.70M | 57.82M | 70.34M | 61.13M | 75.62M | 78.00M | 78.07M | 77.47M | 94.25M | 97.39M | 108.63M | 99.02M | 112.19M | 118.16M | 125.13M | 120.73M | 134.20M | 138.04M | 138.04M |
|
Shares Outstanding (Diluted Average)
|
| | | | | | | | | | | | | | | | | 27.26M | | 34.93M | | 44.70M | 69.82M | 74.39M | | | 78.00M | 78.07M | 77.47M | 94.25M | 97.39M | 108.63M | 99.02M | 112.19M | 118.16M | 125.13M | 120.73M | 134.20M | 138.04M | 138.04M |
|
EBITDA
|
| | | | | | | | | | -1.01M | -0.94M | -0.99M | | -0.37M | -0.65M | 0.22M | | | -0.10M | -0.39M | -1.55M | -3.36M | -2.66M | -2.47M | -1.18M | -0.91M | -1.42M | -0.17M | -0.37M | -1.04M | -0.33M | -0.62M | -0.52M | -0.44M | -0.14M | -0.09M | -0.01M | 0.04M | -0.19M |
|
Interest Expenses
|
50.00 | 51.00 | 96.00 | 17.00 | 729.00 | 51.00 | | | | | | | | | | | | | | 0.04M | 0.04M | 0.05M | 0.02M | | | | 107.00 | 0.00M | 0.01M | 957.00 | 0.02M | -0.02M | 0.04M | 0.02M | 0.03M | 0.03M | 0.05M | | 0.02M | 0.03M |