|
Revenue
|
| | 1.49M | 3.41M | 3.77M | 4.71M | 10.91M | 12.63M | 13.76M | 17.41M | 13.18M | 20.79M | 12.99M | 12.31M | 12.24M | 12.45M | 10.22M | 10.51M | 11.76M | 12.61M | | | | | 13.14M | 13.64M | 13.98M | 14.53M | 14.16M | 21.68M | 19.85M | 13.49M | 21.13M | 17.98M | 22.37M | 21.21M | 21.22M | 23.53M | 27.20M | 30.11M | 24.02M | 25.15M | 27.27M | 30.41M | 26.50M | 24.99M | 23.88M | 17.55M | 18.69M | 16.80M | 16.65M | 17.51M | 14.95M | 12.56M | 14.11M |
|
Depreciation & Amortization - Total
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, General & Administrative
|
0.04M | | 0.50M | 0.29M | 0.48M | 0.45M | 0.99M | 2.02M | 2.22M | 2.60M | 2.44M | -4.25M | 1.83M | 0.65M | 0.70M | 0.69M | 0.72M | 0.69M | 0.69M | 0.70M | 0.64M | 0.64M | 0.72M | 0.82M | 0.77M | 0.79M | 0.85M | 0.89M | 1.12M | 1.03M | 1.00M | 1.03M | 0.87M | 0.96M | 0.97M | 0.94M | 1.16M | 1.20M | 1.12M | 1.27M | 1.61M | 1.59M | 1.42M | 1.78M | 1.69M | 2.04M | 1.69M | 1.83M | 2.08M | 1.96M | 1.94M | 1.84M | 1.72M | 2.00M | 1.73M |
|
Restructuring Costs
|
| | | | 0.64M | 1.12M | 2.05M | 0.27M | 0.02M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.07M | | 0.76M | 1.09M | 3.48M | 3.50M | 3.33M | 2.67M | 7.44M | 8.09M | 7.81M | -11.82M | 7.95M | 2.58M | 2.81M | 2.67M | 2.74M | 2.53M | 3.23M | 3.12M | 3.15M | 3.03M | 2.89M | 3.07M | 2.96M | 3.46M | 2.94M | 3.57M | 4.34M | 10.67M | 9.79M | 10.70M | 10.40M | 7.10M | 7.33M | 7.74M | 7.38M | 8.20M | 9.77M | 10.79M | 8.89M | 5.66M | 5.72M | 6.06M | 4.51M | 5.07M | 4.91M | 6.78M | 6.47M | 6.95M | 7.37M | 9.32M | 8.94M | 8.76M | 8.27M |
|
Operating Expenses
|
0.10M | | 2.04M | 1.38M | 4.60M | 5.08M | 9.62M | 4.97M | 9.68M | 10.69M | 10.25M | -16.07M | 9.78M | 3.23M | 3.51M | 3.36M | 3.46M | 3.22M | 3.92M | 3.83M | 3.79M | 3.67M | 3.61M | 3.89M | 3.74M | 4.25M | 3.79M | 4.46M | 5.52M | 11.70M | 10.79M | 11.74M | 11.27M | 8.06M | 8.30M | 8.68M | 8.54M | 9.39M | 10.89M | 12.06M | 10.51M | 7.25M | 7.14M | 7.83M | 6.20M | 7.11M | 6.60M | 8.61M | 8.55M | 8.91M | 9.31M | 11.16M | 10.66M | 10.75M | 10.00M |
|
EBIT
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 7.38M | 2.97M | 4.08M | 6.72M | 2.93M | 9.26M | 8.65M | 9.09M | 8.74M | 9.09M | 6.76M | 7.29M | 7.84M | 8.78M | 6.55M | 6.74M | 11.11M | 6.21M | 9.40M | 9.39M | 10.19M | 10.06M | 8.64M | 9.97M | 9.05M | 9.84M | -17.25M | 9.93M | 15.11M | 14.41M | 15.93M | 18.02M | 9.95M | 17.28M | 16.31M | 10.13M | 0.65M | 3.17M | -6.33M | -2.24M | 9.17M | -39.50M | -12.32M | -6.12M | -5.88M | -10.68M | 9.63M | -11.04M | 4.65M |
|
Non Operating Investment Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.20M | | | | | | | | | | | -2.29M | | | |
|
Other Non Operating Income
|
| | | | -0.40M | 2.14M | 4.44M | | | | 4.40M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBT
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 7.38M | 2.97M | 4.08M | 6.72M | 2.93M | 9.26M | 8.65M | 9.09M | 8.74M | 9.09M | 6.76M | 7.29M | 7.84M | 8.78M | 6.55M | 6.74M | 11.11M | 6.21M | 9.40M | 9.39M | 10.19M | 10.06M | 8.64M | 9.97M | 9.05M | 9.84M | -17.25M | 9.93M | 15.11M | 14.41M | 15.93M | 18.02M | 9.95M | 17.28M | 16.31M | 10.13M | 0.65M | 3.17M | -6.33M | -2.24M | 9.17M | -39.50M | -12.32M | -6.12M | -5.88M | -10.68M | 9.63M | -11.04M | 4.65M |
|
Tax Provisions
|
| | | | | | 0.50M | -0.32M | -0.67M | 0.08M | -1.17M | 2.00M | -0.64M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.16M | 0.06M | 0.07M | 0.03M | 0.05M | 0.03M | 0.08M | 0.09M | 0.24M | 0.04M | 0.10M | 0.22M | 0.02M | 0.18M | 0.01M | 0.16M | 0.18M | 0.00M | 0.18M | 0.41M | | 0.13M | 0.10M | 0.10M | 0.01M | 0.26M | 0.11M | -0.05M | -0.02M | -0.09M | 0.00M | | -0.00M | -0.02M | 0.28M | | -0.00M |
|
Profit After Tax
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 6.88M | 3.29M | 4.75M | 6.64M | 4.10M | 9.12M | 9.29M | 11.26M | 11.71M | 11.05M | 6.76M | 9.98M | 19.74M | 8.72M | 6.48M | 6.71M | 11.06M | 6.18M | 9.32M | 9.30M | 9.96M | 10.02M | 8.54M | 9.76M | 9.03M | 9.66M | -17.26M | 9.77M | 14.93M | 14.41M | 15.74M | 17.61M | 9.95M | 17.15M | 16.20M | 10.03M | 0.64M | 2.91M | -6.44M | -2.20M | 9.18M | -39.41M | -12.32M | -6.12M | -5.88M | -10.66M | 9.35M | -11.04M | 4.65M |
|
Income from Non-Controlling Interests
|
| | | | | | | | | | | | 2.23M | 2.30M | 2.33M | 2.17M | 1.29M | 1.29M | 1.30M | 0.66M | 0.03M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Income from Continuing Operations
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 6.88M | 3.29M | 4.75M | 6.64M | 4.10M | 7.25M | 9.29M | 9.08M | 8.73M | 9.09M | 6.76M | 7.29M | 7.68M | 8.72M | 6.48M | 6.71M | 11.06M | 6.18M | 9.32M | 9.30M | 9.96M | 10.02M | 8.54M | 9.76M | 9.03M | 9.66M | -17.26M | 9.77M | 14.93M | 14.41M | 15.74M | 17.61M | 9.95M | 17.15M | 16.20M | 10.03M | 0.64M | 2.91M | -6.44M | -2.20M | 9.18M | -39.41M | -12.32M | -6.12M | -5.88M | -10.66M | 9.35M | -11.04M | 4.65M |
|
Consolidated Net Income
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 6.88M | 3.29M | 4.75M | 6.64M | 4.10M | 7.25M | 9.29M | -0.14M | 2.98M | 1.97M | -0.33M | 2.69M | 10.20M | 8.72M | 6.48M | 6.71M | 11.06M | 6.18M | 9.32M | 9.30M | 9.96M | 10.02M | 8.54M | 9.76M | 9.03M | 9.66M | -17.26M | 9.77M | 14.93M | 14.41M | 15.74M | 17.61M | 9.95M | 17.15M | 16.20M | 10.03M | 0.64M | 2.91M | -6.44M | -2.20M | 9.18M | -39.41M | -12.32M | -6.12M | -5.88M | -10.66M | 9.35M | -11.04M | 4.65M |
|
Income towards Parent Company
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 6.88M | 3.29M | 4.75M | 6.64M | 4.10M | 7.25M | 9.29M | -0.14M | 2.98M | 1.97M | -0.33M | 2.69M | 10.20M | 8.72M | 6.48M | 6.71M | 11.06M | 6.18M | 9.32M | 9.30M | 9.96M | 10.02M | 8.54M | 9.76M | 9.03M | 9.66M | -17.26M | 9.77M | 14.93M | 14.41M | 15.74M | 17.61M | 9.95M | 17.15M | 16.20M | 10.03M | 0.64M | 2.91M | -6.44M | -2.20M | 9.18M | -39.41M | -12.32M | -6.12M | -5.88M | -10.66M | 9.35M | -11.04M | 4.65M |
|
Preferred Dividend Payments
|
0.05M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income towards Common Stockholders
|
-0.12M | | -0.55M | -0.23M | 0.33M | 3.27M | 6.88M | 3.29M | 4.75M | 6.64M | 4.10M | 8.90M | 7.06M | 8.97M | 9.38M | 8.88M | 5.14M | 8.69M | 18.44M | 8.06M | 6.45M | 6.71M | 11.06M | 6.18M | 9.32M | 9.30M | 9.96M | 10.02M | 8.54M | 9.76M | 9.03M | 9.66M | -17.26M | 9.77M | 14.93M | 14.41M | 15.74M | 17.61M | 9.95M | 17.15M | 16.20M | 10.03M | 0.64M | 2.91M | -6.44M | -2.20M | 9.18M | -39.41M | -12.32M | -6.12M | -5.88M | -10.66M | 9.35M | -11.04M | 4.65M |
|
EPS (Basic)
|
-0.12 | | -0.06 | 0.09 | 0.04 | 0.32 | 0.25 | 0.12 | 0.17 | 0.23 | 0.14 | 0.31 | 0.25 | 0.31 | 0.33 | 0.31 | 0.19 | 0.31 | 0.65 | 0.28 | 0.23 | 0.24 | 0.39 | 0.22 | 0.33 | 0.33 | 0.35 | 0.35 | 0.30 | 0.34 | 0.32 | 0.34 | -0.54 | 0.29 | 0.45 | 0.43 | 0.46 | 0.43 | 0.21 | 0.37 | 0.34 | 0.20 | 0.01 | 0.05 | -0.12 | -0.04 | 0.17 | -0.73 | -0.23 | -0.11 | -0.11 | -0.19 | 0.17 | -0.20 | 0.08 |
|
EPS (Weighted Average and Diluted)
|
-0.12 | | -0.06 | -0.03 | 0.04 | 0.32 | 0.25 | 0.12 | 0.17 | 0.23 | 0.14 | 0.31 | 0.25 | 0.31 | 0.33 | 0.31 | 0.19 | 0.31 | 0.65 | 0.28 | 0.23 | 0.24 | 0.39 | 0.22 | 0.33 | 0.32 | 0.35 | 0.35 | 0.30 | 0.29 | 0.31 | 0.33 | -0.54 | 0.29 | 0.44 | 0.44 | 0.45 | 0.43 | 0.21 | 0.37 | 0.34 | 0.20 | 0.01 | 0.05 | -0.12 | -0.04 | 0.17 | -0.73 | -0.23 | -0.11 | -0.11 | -0.19 | 0.17 | -0.20 | 0.08 |
|
Shares Outstanding (Weighted Average)
|
9.23M | 9.24M | 9.27M | 9.27M | 9.27M | 9.27M | 27.89M | 28.48M | 28.56M | 28.59M | 28.60M | 28.60M | 28.58M | 28.58M | 28.61M | 28.61M | 28.61M | 28.48M | 28.51M | 28.48M | 28.48M | 28.48M | 28.58M | 28.59M | 28.60M | 28.60M | 28.70M | 28.70M | 28.76M | 28.87M | 28.87M | 28.87M | 33.39M | 33.44M | 33.44M | 33.44M | 33.48M | 40.50M | 47.00M | 47.00M | 47.22M | 47.44M | 54.44M | 54.44M | 54.61M | 54.67M | 54.14M | 54.14M | 54.42M | 54.51M | 54.52M | 54.54M | 54.86M | 55.01M | 55.01M |
|
Shares Outstanding (Diluted Average)
|
1.00M | 6.58M | 9.21M | 6.57M | 9.27M | 10.26M | 28.03M | 19.04M | 28.55M | | | 28.59M | | 28.59M | 28.61M | 28.60M | 28.60M | 28.55M | 28.54M | 28.52M | 28.48M | 28.55M | 28.58M | 28.55M | 28.60M | 28.62M | 28.70M | 28.66M | 28.78M | 28.86M | 28.87M | 28.85M | 31.90M | 33.54M | 33.55M | 33.20M | 34.72M | 41.29M | 47.21M | 42.68M | 47.65M | 51.00M | 54.85M | 52.13M | 54.59M | 54.47M | 55.04M | 54.28M | 54.40M | 54.43M | 54.46M | 54.45M | 55.69M | 54.86M | 55.78M |
|
EBITDA
|
0.51M | | -0.55M | -0.17M | 0.33M | 3.27M | 7.38M | 2.97M | 4.08M | 6.72M | 2.93M | 9.26M | 8.65M | 9.09M | 8.74M | 9.09M | 6.76M | 7.29M | 7.84M | 8.78M | 6.55M | 6.74M | 11.11M | 6.21M | 9.40M | 9.39M | 10.19M | 10.06M | 8.69M | 9.97M | 9.05M | 9.84M | -17.25M | 9.93M | 15.11M | 14.41M | 15.93M | 18.02M | 9.95M | 17.28M | 16.31M | 10.13M | 0.65M | 3.17M | -6.33M | -2.24M | 9.17M | -39.50M | -12.32M | -6.12M | -5.88M | -10.68M | 9.63M | -11.04M | 4.65M |
|
Tax Rate
|
| | | | | | 6.72% | | | 1.23% | | 21.65% | | 0.03% | 0.03% | 0.04% | 0.06% | 0.04% | 2.05% | 0.71% | 1.04% | 0.40% | 0.49% | 0.47% | 0.86% | 0.92% | 2.32% | 0.43% | 1.11% | 2.19% | 0.21% | 1.86% | | 1.61% | 1.20% | 0.01% | 1.16% | 2.26% | | 0.75% | 0.64% | 0.97% | 0.77% | 8.32% | | 2.05% | | 0.22% | | | 0.05% | 0.16% | 2.92% | | |