| Period Ending: |
LTM
(Last Twelve Months) |
2025 06-30 |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
2014 06-30 |
2013 06-30 |
2012 06-30 |
2011 06-30 |
2010 06-30 |
2009 06-30 |
2008 06-30 |
2007 06-30 |
2006 06-30 |
2005 06-30 |
2004 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-04 | 2025-09-02 | 2024-08-29 | 2023-09-20 | 2022-09-12 | 2021-09-21 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 |
| Revenue | 22.62 | 16.32 | 17.83 | 8.66 | 4.52 | 60.85 | 58.99 | 51.18 | 5.93 | 4.93 | 0 | 4.5 | 36.4 | 0.121 | 15.05 | 4.02 | 183.3 | 191.7 | 200.9 | 290.3 | 396.2 | 383.6 | 290.8 |
| Cost of Revenue | 12.25 | 16.42 | 16.86 | 10.2 | 6.62 | 27.32 | 49.63 | 45.98 | 9.71 | 5.12 | 0.063 | 31.07 | 23.01 | 16.28 | 13.09 | 3.4 | 72.3 | 74.96 | 89.51 | 129 | 123.8 | 122.8 | 81.07 |
| Gross Profit | 10.37 | -0.108 | 0.977 | -1.53 | -2.1 | 33.53 | 9.36 | 5.2 | -3.77 | -0.192 | -0.063 | 0 | 0 | -16.16 | 1.96 | 0.621 | 111 | 116.7 | 111.4 | 161.3 | 272.4 | 260.8 | 209.7 |
| Operating Expenses | 22.36 | 7.89 | 8.81 | 9.68 | 6.64 | 37.27 | 5.6 | 7.37 | 6.7 | 4.41 | 9.77 | 8.04 | 5.71 | 18.46 | 8.27 | 5.73 | 111 | 116.7 | 111.4 | 161.3 | 272.4 | 260.8 | 209.7 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.62 | 41.05 | 46.42 | 50.76 | 71.58 | 84.15 | 95.88 | 93.26 |
| Selling, General and Administrative | 15.66 | 0 | 0 | 0 | 0 | 0 | 5.6 | 7.37 | 6.7 | 4.41 | 9.77 | 7.93 | 5.71 | 21.56 | 8.27 | 5.73 | 72.2 | 75.25 | 112.1 | 174.2 | 187.7 | 148.9 | 131.1 |
| Other Operating Expenses | 6.7 | 7.89 | 8.81 | 9.68 | 6.64 | 37.27 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0 | -3.1 | 0 | -41.62 | -2.25 | -4.93 | -51.52 | -84.52 | 0.519 | 16.01 | -14.65 |
| Operating Income | -11.99 | -8 | -7.84 | -11.21 | -8.74 | -3.74 | 3.76 | -2.17 | -10.47 | -4.61 | -9.84 | -8.04 | -5.71 | -34.62 | -6.3 | -5.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Non-Operating Interest | -2.18 | -1.55 | 4.55 | -4.21 | -5.19 | -4.94 | -4.52 | -6.12 | 1.51 | 5.01 | 4.94 | 4.26 | 3.58 | 0.155 | -0.107 | 0.099 | 0.215 | 2.47 | 6.03 | 16.91 | 10.81 | 0.277 | 0.194 |
| Interest Income | 1.97 | 2.61 | 4.55 | 1.86 | 0.352 | 0.009 | 0.056 | 0.134 | 1.51 | 5.01 | 4.94 | 4.26 | 3.58 | 0.155 | 0.327 | 0.565 | 0.805 | 3.64 | 11.07 | 21.91 | 15.93 | 5.51 | 4.36 |
| Interest Expense | 4.15 | 4.16 | 0 | 6.07 | 5.55 | 4.95 | 4.58 | 6.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.434 | 0.466 | 0.59 | 1.18 | 5.04 | 5 | 5.12 | 5.23 | 4.16 |
| Equity & Other Income/(Expense) | 1.04 | 25.19 | 2.44 | 30.1 | -5.29 | 1.83 | -12.54 | -0.763 | -2.71 | -19.06 | -9.65 | -8.25 | -6.53 | -5.17 | -3.03 | -2.98 | -7.62 | -86.94 | -67.55 | -112.6 | 4.96 | -54.24 | -20.71 |
| Income Before Tax | -13.13 | 15.64 | -0.841 | 14.68 | -19.22 | -6.84 | -13.3 | -9.05 | -11.67 | -18.65 | -14.54 | -12.03 | -8.66 | -39.64 | -9.44 | -7.99 | -7.41 | -84.48 | -61.52 | -95.7 | 15.77 | -53.97 | -20.51 |
| Income Tax Expense | 0.103 | 0.086 | 0.101 | 0.2 | 0.083 | 1.68 | 0.044 | -2.18 | -0.329 | -1.21 | -5.1 | 0.164 | -3.07 | 0.042 | -1.29 | 0.115 | 2.96 | 3.03 | 3.34 | 6.54 | 5.38 | 8.81 | 9.34 |
| Income Attributable to Non-Controlling Interest | 0.478 | 2.66 | 0.446 | -13.25 | -4.41 | -1.24 | -0.371 | -0.224 | -0.274 | -2.23 | 5.83 | 0 | 0 | 0 | 27.58 | 17.38 | 0 | 0.371 | 0 | 94.39 | 5.16 | 0 | 0 |
| Net Income | -13.71 | 12.89 | -1.39 | 27.73 | -14.89 | -7.28 | -12.97 | -6.64 | -11.07 | -15.21 | -15.27 | -12.2 | -5.59 | -39.68 | -35.73 | -25.48 | -10.37 | -87.88 | -64.86 | -196.6 | 5.24 | -62.77 | -29.85 |
| Depreciation and Amortization | 1.35 | 1.25 | 1.11 | 1.15 | 0.524 | 8.67 | 10.78 | 9.23 | 1.12 | 0.34 | 0.063 | 0.107 | 0.097 | 0.282 | 0 | 6.9 | 7.11 | 9.88 | 19.69 | 29.17 | 22.88 | 19.74 | 23.16 |
| EBITDA | -10.64 | -6.75 | -6.73 | -10.06 | -8.22 | 4.93 | 14.54 | 7.06 | -9.35 | -4.26 | -9.77 | -7.93 | -5.61 | -34.34 | -6.3 | 1.78 | 7.11 | 9.88 | 19.69 | 29.17 | 22.88 | 19.74 | 23.16 |
| Earnings Per Share (EPS) | -0.4 | 0.47 | -0.047 | 0.5 | -0.75 | -0.31 | -0.51 | -0.26 | -0.46 | -0.93 | -1.62 | -1.31 | -0.62 | -6.27 | -4.96 | -3.62 | -0.84 | -12.71 | -9.44 | -26.15 | 0.72 | -11.3 | -5.75 |
| Diluted Earnings Per Share | -0.55 | 0.33 | -0.047 | 0.4 | -0.75 | -0.31 | -0.51 | -0.26 | -0.46 | -0.93 | -1.62 | -1.31 | -0.62 | -6.27 | -4.96 | -3.62 | -0.84 | -12.71 | -9.44 | -26.15 | 0.72 | -11.3 | -5.75 |
| Weighted Average Shares Outstanding | 31.62 | 27.64 | 29.96 | 28.91 | 26.78 | 25.72 | 25.42 | 25.21 | 24.28 | 16.43 | 9.41 | 9.33 | 9 | 7.57 | 7.2 | 7.05 | 6.96 | 6.91 | 6.87 | 7.52 | 6.85 | 5.55 | 5.19 |
| Diluted Weighted Average Shares Outstanding | 31.62 | 38.82 | 29.96 | 29.27 | 26.78 | 25.72 | 25.42 | 25.21 | 24.28 | 23.22 | 9.41 | 9.33 | 9.06 | 7.57 | 7.2 | 7.05 | 6.96 | 6.91 | 6.87 | 7.52 | 7.11 | 5.55 | 5.19 |
