|
Revenue
|
0.20M | 1.41M | 1.79M | 1.08M | 0.69M | 3.08M | 3.20M | -6.51M | 0.47M | 5.64M | 8.01M | 9.54M | 10.15M | 9.40M | 10.64M | 11.70M | 12.33M | 11.80M | 11.35M | 10.39M | 9.86M | 9.95M | 8.87M | 8.45M | 6.24M | 6.58M | 6.46M | 5.77M | 5.38M | 4.82M | 5.17M | 4.56M | 5.11M | 4.75M | 4.61M | 4.72M |
|
Cost of Revenue
|
0.16M | 0.40M | 0.26M | 0.53M | 0.23M | 0.52M | 1.11M | -1.75M | 0.17M | 1.91M | 2.93M | 4.13M | 3.70M | 2.73M | 3.75M | 5.33M | 3.43M | 3.64M | 3.37M | 4.05M | 4.33M | 3.19M | 2.66M | 2.89M | 2.52M | 2.22M | 2.27M | 2.16M | 1.82M | 1.80M | 1.77M | 2.10M | 1.71M | 1.79M | 1.78M | 1.94M |
|
Gross Profit
|
0.04M | 1.01M | 1.53M | 0.55M | 0.46M | 2.56M | 2.09M | -4.75M | 0.30M | 3.72M | 5.08M | 5.42M | 6.45M | 6.67M | 6.89M | 6.37M | 8.90M | 8.16M | 7.19M | 5.74M | 4.99M | 6.44M | 5.93M | 4.97M | 3.57M | 4.02M | 3.85M | 3.55M | 3.56M | 2.58M | 3.40M | 2.45M | 3.40M | 2.96M | 2.83M | 2.78M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | | | | | | | 0.60M | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.00M | 1.08M | 0.85M | -0.00M | -1.40M | 1.75M | 0.95M | -3.79M | -2.18M | 5.75M | 11.54M | 12.81M | 12.56M | 12.27M | 8.23M | 10.90M | 10.66M | 12.32M | 13.87M | 12.76M | 11.96M | 11.45M | 0.09M | | | | | | | | | | | | | |
|
Operating Expenses
|
0.60M | 1.08M | 0.85M | 0.82M | 1.69M | 0.94M | 1.46M | -1.94M | 1.39M | 5.75M | 11.54M | 10.63M | 12.56M | 12.27M | 8.23M | 10.90M | 10.66M | 12.32M | 13.87M | 12.76M | 11.96M | 11.45M | 0.60M | | | | | | | | | | | | | |
|
Operating Income
|
-0.70M | -0.21M | -0.18M | -0.28M | -1.30M | 1.62M | 0.63M | -2.75M | -1.09M | -2.03M | -6.47M | -5.21M | -6.11M | -5.60M | -1.34M | -4.53M | -1.76M | -4.17M | -6.68M | -7.01M | -25.15M | -5.01M | -33.13M | -14.98M | -4.05M | -1.40M | -1.82M | -15.22M | -1.07M | -1.55M | -0.38M | -0.32M | -0.09M | -0.49M | -0.90M | -0.69M |
|
EBIT
|
-0.70M | -0.21M | -0.18M | -0.28M | -1.30M | 1.62M | 0.63M | -2.75M | -1.09M | -2.03M | -6.47M | -5.21M | -6.11M | -5.60M | -1.34M | -4.53M | -1.76M | -4.17M | -6.68M | -7.01M | -25.15M | -5.01M | -33.13M | -14.98M | -4.05M | -1.40M | -1.82M | -15.22M | -1.07M | -1.55M | -0.38M | -0.32M | -0.09M | -0.49M | -0.90M | -0.69M |
|
Non Operating Investment Income
|
| | | | 0.03M | | | | | | | | | | | | | | -0.02M | 0.02M | -0.03M | | | 2.00 | | | | -0.70M | | | | | | | | |
|
Other Non Operating Income
|
| | | | | | | | | | | | | | | | | | 1.47M | | 0.07M | 0.00M | 0.06M | 0.10M | | 0.02M | 0.01M | -0.06M | | | | | | | | |
|
Non Operating Income
|
| | | | | | | | | | | | | | | | | | | 0.03M | 0.07M | 0.00M | 0.06M | 0.10M | | 0.02M | 0.01M | -0.06M | | | | | | | | |
|
EBT
|
-0.56M | -0.35M | -0.41M | -0.28M | -1.30M | 1.62M | 0.63M | -2.75M | -1.05M | -32.93M | -28.02M | 14.29M | 10.73M | 14.88M | -8.94M | -6.26M | -9.73M | -13.05M | 1.64M | -3.16M | -19.16M | -4.66M | -31.63M | -14.63M | -3.96M | -1.34M | -1.77M | -15.87M | -1.00M | -3.01M | 0.46M | -0.15M | 0.02M | -0.48M | -0.90M | -0.68M |
|
Tax Provisions
|
0.00M | 0.08M | -0.04M | -0.02M | -0.03M | -0.02M | 0.06M | -0.01M | -0.13M | -1.07M | -1.09M | -0.06M | -2.24M | | | -0.90M | 0.33M | -0.54M | 0.10M | -0.13M | | | | | | | | | | | | | | | | |
|
Profit After Tax
|
-0.70M | -0.29M | 0.67M | -0.26M | -1.26M | 1.64M | 0.63M | -2.82M | -2.19M | -31.85M | -29.20M | 11.88M | 12.97M | 14.88M | -8.95M | -6.21M | -9.40M | -12.51M | 1.54M | -3.03M | -19.16M | -4.66M | -31.63M | -14.63M | -3.96M | -1.34M | -1.77M | -15.87M | -1.00M | -3.01M | 0.46M | -0.15M | 0.02M | -0.48M | -0.90M | -0.68M |
|
Income from Non-Controlling Interests
|
| | | | | | | | -0.08M | -0.06M | -1.50M | 0.71M | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
-0.57M | -0.43M | -0.37M | -0.26M | -1.27M | 1.64M | 0.57M | -2.74M | -0.92M | -31.85M | -26.93M | 14.35M | 12.97M | 14.88M | -8.94M | -5.36M | -10.06M | -12.51M | 1.54M | -3.03M | -19.16M | -4.66M | -31.63M | -14.63M | -3.96M | -1.34M | -1.77M | -15.87M | -1.00M | -3.01M | 0.46M | -0.15M | 0.02M | -0.48M | -0.90M | -0.68M |
|
Consolidated Net Income
|
-0.57M | -0.43M | -0.37M | -0.26M | -1.27M | 1.64M | 0.57M | -2.74M | -1.27M | 0.06M | -2.27M | -2.46M | -0.04M | 14.88M | -0.01M | -5.36M | -10.06M | -12.51M | 1.54M | -3.03M | -19.16M | -4.66M | -31.63M | -14.63M | -3.96M | -1.34M | -1.77M | -15.87M | -1.00M | -3.01M | 0.46M | -0.15M | 0.02M | -0.48M | -0.90M | -0.68M |
|
Income towards Parent Company
|
-0.57M | -0.43M | -0.37M | -0.26M | -1.27M | 1.64M | 0.57M | -2.74M | -1.27M | 0.06M | -2.27M | -2.46M | -0.04M | 14.88M | -0.01M | -5.36M | -10.06M | -12.51M | 1.54M | -3.03M | -19.16M | -4.66M | -31.63M | -14.63M | -3.96M | -1.34M | -1.77M | -15.87M | -1.00M | -3.01M | 0.46M | -0.15M | 0.02M | -0.48M | -0.90M | -0.68M |
|
Preferred Dividend Payments
|
| | | | | | | | | | | | 0.07M | 0.10M | 0.10M | 0.10M | 0.10M | 0.56M | 0.56M | 1.33M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 0.33M | |
|
Net Income towards Common Stockholders
|
-0.63M | -0.56M | -0.21M | -0.34M | -1.13M | 1.40M | 0.21M | -0.89M | -2.11M | -31.79M | -27.70M | 11.17M | 12.93M | 14.78M | -9.05M | -6.36M | -9.50M | -13.07M | 0.98M | -4.36M | -20.16M | -5.66M | -32.63M | -15.63M | -4.96M | -2.34M | -2.77M | -16.88M | -2.00M | -4.01M | -0.54M | -1.16M | -0.99M | -1.48M | -1.23M | -0.68M |
|
EPS (Basic)
|
-0.18 | -0.13 | -0.04 | -0.04 | -0.16 | 0.17 | 0.03 | -0.29 | -0.21 | -3.13 | -1.19 | 1.40 | 0.46 | 0.41 | -0.18 | -0.17 | -0.18 | -0.24 | 0.02 | -0.07 | -0.35 | -0.10 | -0.55 | -0.25 | -3.70 | -1.74 | -1.16 | -47.28 | -0.67 | -10.84 | -8.93 | -2.46 | -0.22 | -1.90 | -0.21 | -0.08 |
|
EPS (Weighted Average and Diluted)
|
| -0.18 | | | | -0.13 | 0.03 | -0.06 | -0.21 | -3.13 | | 0.62 | 0.45 | 0.40 | -0.17 | -0.16 | -0.18 | -0.24 | 0.02 | -0.07 | -0.35 | -0.10 | -0.55 | | | -3.69 | -1.16 | | | -0.68 | -0.15 | | | | | |
|
Shares Outstanding (Weighted Average)
|
| | | 0.02M | 0.02M | 0.02M | 0.02M | 0.03M | 0.03M | 0.03M | 0.07M | 0.08M | 0.13M | 0.14M | 0.14M | 0.14M | 0.14M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.16M | 0.17M | 0.17M | 0.18M | 0.36M | 0.36M | 0.37M | 0.48M | 0.48M | 0.47M | 0.69M | 0.78M | 8.91M | 8.91M |
|
Shares Outstanding (Diluted Average)
|
| | | | | 8.04M | 8.09M | 7.75M | 10.05M | 10.16M | | 17.89M | 28.55M | 37.34M | 52.17M | 45.17M | 52.13M | 53.47M | 61.43M | 54.94M | 57.83M | 59.07M | 59.32M | | | 1.35M | | | | 2.96M | | | | | | |
|
EBITDA
|
-0.70M | -0.21M | -0.18M | -0.28M | -1.30M | 1.62M | 0.63M | -2.75M | -1.09M | -2.03M | -6.47M | -5.21M | -6.11M | -5.60M | -1.34M | -4.53M | -1.76M | -4.17M | -6.68M | -7.01M | -25.15M | -5.01M | -33.13M | -14.98M | -4.05M | -1.40M | -1.82M | -15.22M | -1.07M | -1.55M | -0.38M | -0.32M | -0.09M | -0.49M | -0.90M | -0.69M |
|
Interest Expenses
|
-0.13M | 0.14M | 0.23M | 274.00 | 259.00 | 246.00 | 232.00 | 218.00 | -0.04M | -0.02M | -0.01M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tax Rate
|
| | 8.99% | 6.25% | 2.54% | | 9.89% | 0.22% | 12.62% | 3.26% | 3.88% | | | | | 14.30% | | 4.11% | 6.28% | 4.12% | | | | | | | | | | | | | | | | |